FGMCR
FGMCR
FG Merger II Corp. RightsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $169.17K ▼ | $452.33K ▲ | 0% | $-0.28 ▼ | $-1.02M ▼ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $486.9K ▼ | $82.72M ▲ | $194.92K ▼ | $389.53K ▲ |
| 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 |
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?
Operating cash flow surged over 3x from last quarter, and all cash needs are covered by the business itself. No dilution or debt dependence—very clean cash generation.
What are the cash flow concerns?
No capital spending may signal underinvestment in the business. The big cash boost from working capital may not repeat, and cash actually declined slightly this quarter.
5-Year Trend Analysis
A comprehensive look at FG Merger II Corp. Rights's financial evolution and strategic trajectory over the past five years.
Key positives are a very clean, cash-rich, debt-free balance sheet at the SPAC level; positive operating and free cash flow driven by a light cost base; and a clear, innovation-led target business in Boxabl with patented technology, strong brand visibility, and a sizable backlog of interest in its modular homes.
Main risks include the complete lack of current operating revenue, earnings that come from non-operating sources and are not a stable base, large opaque non-current assets, and heavy reliance on a single merger outcome. On the business side, Boxabl faces substantial execution, regulatory, capital-intensity, and competition risks as it attempts to scale an unconventional building model.
The forward picture is binary and highly path-dependent: near-term financials of FGMCR as a shell are stable but not very meaningful, while long-term outcomes will hinge on whether Boxabl can move from promising innovation and demand signals to consistent production, delivery, and profitability. Uncertainty is high, but so is the potential impact—positive or negative—of how the post-merger operating business evolves.
About FG Merger II Corp. Rights
https://fgmerger.com/FG Merger II Corp. focuses on effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. The company was incorporated in 2023 and is based in Itasca, Illinois.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $169.17K ▼ | $452.33K ▲ | 0% | $-0.28 ▼ | $-1.02M ▼ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $486.9K ▼ | $82.72M ▲ | $194.92K ▼ | $389.53K ▲ |
| 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 |
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?
Operating cash flow surged over 3x from last quarter, and all cash needs are covered by the business itself. No dilution or debt dependence—very clean cash generation.
What are the cash flow concerns?
No capital spending may signal underinvestment in the business. The big cash boost from working capital may not repeat, and cash actually declined slightly this quarter.
5-Year Trend Analysis
A comprehensive look at FG Merger II Corp. Rights's financial evolution and strategic trajectory over the past five years.
Key positives are a very clean, cash-rich, debt-free balance sheet at the SPAC level; positive operating and free cash flow driven by a light cost base; and a clear, innovation-led target business in Boxabl with patented technology, strong brand visibility, and a sizable backlog of interest in its modular homes.
Main risks include the complete lack of current operating revenue, earnings that come from non-operating sources and are not a stable base, large opaque non-current assets, and heavy reliance on a single merger outcome. On the business side, Boxabl faces substantial execution, regulatory, capital-intensity, and competition risks as it attempts to scale an unconventional building model.
The forward picture is binary and highly path-dependent: near-term financials of FGMCR as a shell are stable but not very meaningful, while long-term outcomes will hinge on whether Boxabl can move from promising innovation and demand signals to consistent production, delivery, and profitability. Uncertainty is high, but so is the potential impact—positive or negative—of how the post-merger operating business evolves.

CEO
Larry Gene Swets Jr.
Compensation Summary
(Year )
Ratings Snapshot
Rating : B+

