Company: FGMCU
Filing Date: 2025-01-21
Form Type: S-1/A
Source: 0001104659-25-004764
Chunk: 140

Company: FG Merger II Corp.
Filing Date: 2025-01-21
Form: S-1/A
Chunk 140
---
holders and sale of the units    |     |            |   7.885 |   |     |             |   5.936 |   |     |             |   3.987 |   |     |             |   2.039 |   |     |             |    0.09 |   |
| Pro forma net tangible book                  
 value after this offering                    |     |            |   7.884 |   |     |             |   5.935 |   |     |             |   3.986 |   |     |             |   2.038 |   |     |             |   0.089 |   |
| Dilution to public stockholders              |     | $          |   2.116 |   |     | $           |   4.065 |   |     | $           |   6.014 |   |     | $           |   7.962 |   |     | $           |   9.911 |   |
| Percentage of dilution                       
 to public stockholders                       |     |            |    21.2 | % |     |             |    40.7 | % |     |             |    60.1 | % |     |             |    79.6 | % |     |             |    99.1 | % |

For purposes of presentation, we have reduced
our pro forma net tangible book value after this offering (assuming no exercise of the underwriters’ over-allotment option) by
$80,000,000 because holders of up to approximately 100% of our public shares may redeem their shares for a pro rata share of the aggregate
amount then on deposit in the trust account at a per share redemption price equal to the amount in the trust account as set forth in
our tender offer or proxy materials (initially anticipated to be the aggregate amount held in trust two business days prior to the commencement
of our tender offer or stockholders meeting, including interest earned on the funds held in the trust account and not previously released
to us (i) for working capital purposes (but not to exceed $1,000,000 annually) and/or (ii) to pay our tax obligations), divided
by the number of shares of common stock sold in this offering.

The following table sets forth information with
respect to our initial stockholders and the public stockholders:

|                         |     | Shares Purchased 
 Number