FGMC - FG Merger Corp. Stock Analysis | Stock Taper
Logo
FG Merger Corp.

FGMC

FG Merger Corp. NASDAQ
$10.09 -0.05% (-0.01)

Market Cap $103.83 M
52w High $10.25
52w Low $9.53
P/E 100.85
Volume 32.30K
Outstanding Shares 10.30M

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.

+ Strengths

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.

! Risks

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.

Outlook

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.