Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 311

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 311
---
 ​ |
| Weighted average non-redeemable common shares outstanding basic   | ​ | ​            |             ​ | ​ | ​            | 2,308,098.00 | ​ | ​                   |      ​ | ​ | ​                  |           ​ | ​ | ​                   |      ​ | ​ | ​                  |           ​ |
| Basic loss per non-redeemable share                               | ​ | ​            |             ​ | ​ | ​            |        -0.21 | ​ | ​                   |      ​ | ​ | ​                  |           ​ | ​ | ​                   |      ​ | ​ | ​                  |           ​ |
| ​                                                                 | ​ | ​            |             ​ | ​ | ​            |            ​ | ​ | ​                   |      ​ | ​ | ​                  |           ​ | ​ | ​                   |      ​ | ​ | ​                  |           ​ |
| Weighted average non-redeemable common shares outstanding diluted | ​ | ​            |             ​ | ​ |              | 2,332,776.00 | ​ | ​                   |      ​ | ​ |                    |             | ​ | ​                   |      ​ | ​ |                    |             |
| Basic and diluted loss per non-redeemable share                   | ​ | ​            |             ​ | ​ |              |        -0.20 | ​ | ​                   |      ​ | ​ |                    |             | ​ | ​                   |      ​ | ​ |                    |             |

162

BOXABL and FGMC UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF PROFIT OR LOSS FOR THE YEAR ENDED DECEMBER 31, 2024

| ​                                                              
 ​                                                              
 ​                                                              
 (In thousands, except per share and                            
 weighted -average share data)                                  | ​ 
 ​ 
 ​ 
 ​ | ​            
 ​            
 ​            
 BOXABL       
 (Historical) |             ​ | ​ 
 ​ 
 ​ | ​            
 ​            
 ​            
 FGMC         
 (Historical) |         ​ | ​ 
 ​ 
 ​ 
 ​ | ​                                  
 Scenario 1: No Redemption Scenario 
 Transaction                        
 Accounting                         
 Adjustments                        |   ​ | ​ 
 ​ 
 ​ | ​         
 ​         
 Pro Forma 
 Combined  |           ​ | ​ 
 ​ 
 ​ | ​                                       
 Scenario 2: maximum Redemption Scenario 
 Transaction                             
 Accounting                              
 Adjustments                             |   ​ | ​ 
 ​ 
 ​ | ​