FGMCR
FGMCR
FG Merger II Corp. RightsIncome 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 continues to benefit from large 'other income' sources, which are keeping it above water for now. Taxes remain manageable.
What's concerning?
There is still no revenue, operating losses are ballooning, and profits rely entirely on non-core income. This is not sustainable and raises serious questions about the business model.
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?
FGMCR has no debt at all and plenty of cash to cover its short-term bills. Liquidity is excellent, and there are no hidden obligations or risky assets.
What are the financial risks or weaknesses?
The huge drop in shareholder equity is a major red flag, suggesting a big loss or write-down. Book value per share fell sharply, and retained earnings are much lower.
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 include rapid revenue and gross profit growth once operations began, consistently high gross margins, and a sharp recent improvement in net results and EBITDA. The company carries relatively little debt, which reduces the risk of immediate pressure from lenders. Strategically, the planned merger with Boxabl offers exposure to a highly innovative housing concept with strong brand awareness, an apparently large pool of interested customers, and a business model that could, in theory, deliver faster, cheaper, and more standardized housing solutions.
Main concerns center on financial fragility and execution risk. The balance sheet has become weak, with negative equity and very large accumulated losses. Operating income is still deeply negative, cash flow from operations is mostly negative, and the business has relied heavily on external capital while paying dividends that are not supported by internal cash generation. Large swings in assets, liabilities, and overhead costs point to instability and limited visibility. On the strategic side, value is highly dependent on the successful completion of the Boxabl merger and Boxabl’s ability to scale manufacturing, navigate regulation, and manage a capital‑intensive expansion plan in a cyclical and competitive housing market.
The forward picture is highly uncertain and hinges on multiple moving parts: completion of the SPAC merger, access to fresh capital, stabilization of operating costs, and Boxabl’s ability to convert strong interest into sustainable, profitable revenue. If Boxabl executes well, FGMCR could transition from a financially fragile shell with volatile results to a vehicle for a growing, innovative housing platform. Until then, the financial statements reflect an early‑stage, high‑volatility profile with limited internal funding capacity and a heavy reliance on future operational and strategic milestones going as planned.
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 |
|---|---|---|---|---|---|---|
| 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 continues to benefit from large 'other income' sources, which are keeping it above water for now. Taxes remain manageable.
What's concerning?
There is still no revenue, operating losses are ballooning, and profits rely entirely on non-core income. This is not sustainable and raises serious questions about the business model.
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?
FGMCR has no debt at all and plenty of cash to cover its short-term bills. Liquidity is excellent, and there are no hidden obligations or risky assets.
What are the financial risks or weaknesses?
The huge drop in shareholder equity is a major red flag, suggesting a big loss or write-down. Book value per share fell sharply, and retained earnings are much lower.
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 include rapid revenue and gross profit growth once operations began, consistently high gross margins, and a sharp recent improvement in net results and EBITDA. The company carries relatively little debt, which reduces the risk of immediate pressure from lenders. Strategically, the planned merger with Boxabl offers exposure to a highly innovative housing concept with strong brand awareness, an apparently large pool of interested customers, and a business model that could, in theory, deliver faster, cheaper, and more standardized housing solutions.
Main concerns center on financial fragility and execution risk. The balance sheet has become weak, with negative equity and very large accumulated losses. Operating income is still deeply negative, cash flow from operations is mostly negative, and the business has relied heavily on external capital while paying dividends that are not supported by internal cash generation. Large swings in assets, liabilities, and overhead costs point to instability and limited visibility. On the strategic side, value is highly dependent on the successful completion of the Boxabl merger and Boxabl’s ability to scale manufacturing, navigate regulation, and manage a capital‑intensive expansion plan in a cyclical and competitive housing market.
The forward picture is highly uncertain and hinges on multiple moving parts: completion of the SPAC merger, access to fresh capital, stabilization of operating costs, and Boxabl’s ability to convert strong interest into sustainable, profitable revenue. If Boxabl executes well, FGMCR could transition from a financially fragile shell with volatile results to a vehicle for a growing, innovative housing platform. Until then, the financial statements reflect an early‑stage, high‑volatility profile with limited internal funding capacity and a heavy reliance on future operational and strategic milestones going as planned.

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

