FGMC
FGMC
FG Merger Corp.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $592.59K ▲ | $77.27K ▼ | 0% | $-0.01 ▼ | $255.33K ▲ |
| Q2-2025 | $0 | $83.54K ▼ | $582.03K ▲ | 0% | $0.06 ▲ | $-83.54K ▲ |
| Q1-2025 | $0 | $126.86K ▲ | $315.35K ▲ | 0% | $0.03 ▲ | $-126.86K ▼ |
| Q4-2024 | $0 ▼ | $266 ▼ | $-266 ▲ | 0% ▲ | $-0 ▲ | $-266 ▼ |
| Q3-2024 | $2.79M | $3.35M | $-6.66M | -238.89% | $-0.61 | $783.11K |
What's going well?
The company managed to report a small net profit, and there is no interest expense burden. If the 'other income' is sustainable, it could provide a financial cushion.
What's concerning?
There is still no revenue, operating losses are much bigger, and the only profits come from unusual items. The business is not generating real sales or profits from its main operations.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $578.79K ▲ | $82.55M ▲ | $475.27K ▲ | $223.91K ▼ |
| Q2-2025 | $517.81K ▼ | $82.3M ▲ | $298.49K ▼ | $82M ▲ |
| Q1-2025 | $550.06K ▲ | $81.82M ▲ | $409.75K ▲ | $81.41M ▲ |
| Q4-2024 | $46.28K ▼ | $169.03K ▼ | $171.67K ▼ | $-2.63K ▼ |
| Q3-2024 | $2.02M | $170.85K | $173.22K | $-2.37K |
What's financially strong about this company?
FGMC has no debt at all and a healthy cash cushion relative to its immediate bills. Liquidity is extremely strong, so there's no risk of a cash crunch in the short term.
What are the financial risks or weaknesses?
Shareholder equity collapsed this quarter, suggesting a major loss or write-down. Most assets are classified as 'other non-current assets' with little detail, making it hard to judge their real value.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $582.03K ▲ | $785.26K ▲ | $-530.76K ▲ | $-286.74K ▼ | $-32.24K ▼ | $785.26K ▲ |
| Q1-2025 | $315.35K ▲ | $221.71K ▲ | $-81.1M ▼ | $81.38M ▲ | $503.77K ▲ | $221.71K ▲ |
| Q4-2024 | $-266 ▲ | $-6.82K ▲ | $0 ▲ | $0 ▼ | $-6.82K ▼ | $-6.82K ▲ |
| Q3-2024 | $-16.44M ▼ | $-268.91K ▲ | $-696.57K ▲ | $1.04M ▼ | $157.6K ▲ | $-268.91K ▲ |
| Q1-2024 | $-5.17M | $-990.03K | $-1.2M | $1.11M | $-1.08M | $-990.03K |
What's strong about this company's cash flow?
Cash from operations jumped this quarter, covering all needs without borrowing or issuing stock. The company paid down debt and kept all free cash flow, showing financial strength.
What are the cash flow concerns?
Last quarter's cash came mostly from a huge stock sale, and this quarter's big working capital boost may not repeat. No cash is being returned to shareholders.
5-Year Trend Analysis
A comprehensive look at FG Merger Corp.'s financial evolution and strategic trajectory over the past five years.
Key positives include rapid revenue growth and very strong gross margins in the newly developed operating business, a recent swing to positive EBITDA, and relatively low nominal debt levels. Strategically, the planned Boxabl merger brings a compelling innovation story, with patented technology, strong brand awareness, and a large pool of expressed demand. If the manufacturing model scales, it could support attractive unit economics and a differentiated value proposition in a large, structurally under-supplied housing market.
The main risks are financial fragility and execution uncertainty. FGMC now has a thin, volatile balance sheet with negative equity and deeply negative retained earnings. Cash flow from operations is weak and inconsistent, free cash flow is mostly negative, and recent dividends have further drained liquidity. The business remains heavily dependent on new external capital. On the strategic side, Boxabl is early-stage, has acknowledged going-concern issues, and must successfully ramp complex manufacturing, manage regulation, and withstand competition. Any delays, cost overruns, or funding shortfalls could significantly impair value.
The outlook is highly uncertain and hinges almost entirely on the success of the Boxabl transaction and subsequent scale-up. In a positive scenario, fresh capital from the merger and public markets could stabilize the balance sheet, allow Boxabl to expand production, and gradually translate its technology and demand backlog into more stable revenues and improving profitability. In a less favorable scenario, continued losses, funding constraints, and operational setbacks could pressure both liquidity and equity value. Overall, FGMC sits at a transitional, high-risk stage where future outcomes will depend more on execution and financing than on its current financial snapshot.
About FG Merger Corp.
https://fgmerger.com/FG Merger Corp. focuses on effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. It intends to focus its search for a target business in the financial services industry in North America. The company was incorporated in 2020 and is based in Itasca, Illinois.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $592.59K ▲ | $77.27K ▼ | 0% | $-0.01 ▼ | $255.33K ▲ |
| Q2-2025 | $0 | $83.54K ▼ | $582.03K ▲ | 0% | $0.06 ▲ | $-83.54K ▲ |
| Q1-2025 | $0 | $126.86K ▲ | $315.35K ▲ | 0% | $0.03 ▲ | $-126.86K ▼ |
| Q4-2024 | $0 ▼ | $266 ▼ | $-266 ▲ | 0% ▲ | $-0 ▲ | $-266 ▼ |
| Q3-2024 | $2.79M | $3.35M | $-6.66M | -238.89% | $-0.61 | $783.11K |
What's going well?
The company managed to report a small net profit, and there is no interest expense burden. If the 'other income' is sustainable, it could provide a financial cushion.
What's concerning?
There is still no revenue, operating losses are much bigger, and the only profits come from unusual items. The business is not generating real sales or profits from its main operations.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $578.79K ▲ | $82.55M ▲ | $475.27K ▲ | $223.91K ▼ |
| Q2-2025 | $517.81K ▼ | $82.3M ▲ | $298.49K ▼ | $82M ▲ |
| Q1-2025 | $550.06K ▲ | $81.82M ▲ | $409.75K ▲ | $81.41M ▲ |
| Q4-2024 | $46.28K ▼ | $169.03K ▼ | $171.67K ▼ | $-2.63K ▼ |
| Q3-2024 | $2.02M | $170.85K | $173.22K | $-2.37K |
What's financially strong about this company?
FGMC has no debt at all and a healthy cash cushion relative to its immediate bills. Liquidity is extremely strong, so there's no risk of a cash crunch in the short term.
What are the financial risks or weaknesses?
Shareholder equity collapsed this quarter, suggesting a major loss or write-down. Most assets are classified as 'other non-current assets' with little detail, making it hard to judge their real value.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $582.03K ▲ | $785.26K ▲ | $-530.76K ▲ | $-286.74K ▼ | $-32.24K ▼ | $785.26K ▲ |
| Q1-2025 | $315.35K ▲ | $221.71K ▲ | $-81.1M ▼ | $81.38M ▲ | $503.77K ▲ | $221.71K ▲ |
| Q4-2024 | $-266 ▲ | $-6.82K ▲ | $0 ▲ | $0 ▼ | $-6.82K ▼ | $-6.82K ▲ |
| Q3-2024 | $-16.44M ▼ | $-268.91K ▲ | $-696.57K ▲ | $1.04M ▼ | $157.6K ▲ | $-268.91K ▲ |
| Q1-2024 | $-5.17M | $-990.03K | $-1.2M | $1.11M | $-1.08M | $-990.03K |
What's strong about this company's cash flow?
Cash from operations jumped this quarter, covering all needs without borrowing or issuing stock. The company paid down debt and kept all free cash flow, showing financial strength.
What are the cash flow concerns?
Last quarter's cash came mostly from a huge stock sale, and this quarter's big working capital boost may not repeat. No cash is being returned to shareholders.
5-Year Trend Analysis
A comprehensive look at FG Merger Corp.'s financial evolution and strategic trajectory over the past five years.
Key positives include rapid revenue growth and very strong gross margins in the newly developed operating business, a recent swing to positive EBITDA, and relatively low nominal debt levels. Strategically, the planned Boxabl merger brings a compelling innovation story, with patented technology, strong brand awareness, and a large pool of expressed demand. If the manufacturing model scales, it could support attractive unit economics and a differentiated value proposition in a large, structurally under-supplied housing market.
The main risks are financial fragility and execution uncertainty. FGMC now has a thin, volatile balance sheet with negative equity and deeply negative retained earnings. Cash flow from operations is weak and inconsistent, free cash flow is mostly negative, and recent dividends have further drained liquidity. The business remains heavily dependent on new external capital. On the strategic side, Boxabl is early-stage, has acknowledged going-concern issues, and must successfully ramp complex manufacturing, manage regulation, and withstand competition. Any delays, cost overruns, or funding shortfalls could significantly impair value.
The outlook is highly uncertain and hinges almost entirely on the success of the Boxabl transaction and subsequent scale-up. In a positive scenario, fresh capital from the merger and public markets could stabilize the balance sheet, allow Boxabl to expand production, and gradually translate its technology and demand backlog into more stable revenues and improving profitability. In a less favorable scenario, continued losses, funding constraints, and operational setbacks could pressure both liquidity and equity value. Overall, FGMC sits at a transitional, high-risk stage where future outcomes will depend more on execution and financing than on its current financial snapshot.

CEO
Larry Gene Swets Jr.
Compensation Summary
(Year )
Ratings Snapshot
Rating : B
Price Target
Institutional Ownership
HEIGHTS CAPITAL MANAGEMENT, INC
Shares:790K
Value:$7.97M
AQR ARBITRAGE LLC
Shares:784K
Value:$7.91M
RIVERNORTH CAPITAL MANAGEMENT, LLC
Shares:642.97K
Value:$6.48M
Summary
Showing Top 3 of 36

