FGMCU
FGMCU
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 still reported a small net profit, and the lower share count could help future per-share results if the business turns around.
What's concerning?
No revenue at all, operating expenses skyrocketed, and all profit comes from non-core sources. The business model appears unsustainable without real sales.
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?
The company has no debt and plenty of cash compared to its bills. Its assets are high quality and liquid, with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Shareholder equity plunged by over $81 million in one quarter, which is a major red flag. Retained earnings also dropped, signaling a possible large loss or payout.
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 flow from operations surged this quarter, covering all needs and allowing for debt repayment. No dilution or capital spending means cash generation is clean and high quality.
What are the cash flow concerns?
Recent cash flow boost was helped by a one-time working capital swing, which may not repeat. No shareholder returns and a drop in cash this quarter are worth watching.
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 a clear transition from a dormant shell to a revenue‑generating profile, strong gross margins that indicate attractive unit economics at the product level, and a sharp recent improvement in net losses and EBITDA. The proposed Boxabl merger adds a potentially compelling growth story built on distinctive technology, a scalable manufacturing concept, significant brand awareness, and a large addressable market in affordable housing.
The most serious concerns lie on the balance sheet and in cash flows: negative equity, eroded retained earnings, shrinking cash, and continued operating cash burn. The company’s financial flexibility is limited, making it highly dependent on completing the merger and raising fresh capital on acceptable terms. On the operating side, past expense volatility, lack of steady positive free cash flow, and the capital‑intensive, execution‑heavy nature of modular housing all add risk. Regulatory, competitive, and scale‑up challenges for Boxabl further increase uncertainty.
The outlook is highly binary and hinges on transaction execution and subsequent business performance. If the Boxabl combination closes and the housing platform scales as intended, there is scope for revenue growth, margin leverage, and eventual repair of the balance sheet. If the deal is delayed, altered, or fails, FGMCU’s current financial condition leaves few obvious alternatives without significant dilution or restructuring. Overall, the story combines an appealing disruptive concept with a fragile financial foundation, making future outcomes heavily dependent on execution quality and access to capital.
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 still reported a small net profit, and the lower share count could help future per-share results if the business turns around.
What's concerning?
No revenue at all, operating expenses skyrocketed, and all profit comes from non-core sources. The business model appears unsustainable without real sales.
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?
The company has no debt and plenty of cash compared to its bills. Its assets are high quality and liquid, with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Shareholder equity plunged by over $81 million in one quarter, which is a major red flag. Retained earnings also dropped, signaling a possible large loss or payout.
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 flow from operations surged this quarter, covering all needs and allowing for debt repayment. No dilution or capital spending means cash generation is clean and high quality.
What are the cash flow concerns?
Recent cash flow boost was helped by a one-time working capital swing, which may not repeat. No shareholder returns and a drop in cash this quarter are worth watching.
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 a clear transition from a dormant shell to a revenue‑generating profile, strong gross margins that indicate attractive unit economics at the product level, and a sharp recent improvement in net losses and EBITDA. The proposed Boxabl merger adds a potentially compelling growth story built on distinctive technology, a scalable manufacturing concept, significant brand awareness, and a large addressable market in affordable housing.
The most serious concerns lie on the balance sheet and in cash flows: negative equity, eroded retained earnings, shrinking cash, and continued operating cash burn. The company’s financial flexibility is limited, making it highly dependent on completing the merger and raising fresh capital on acceptable terms. On the operating side, past expense volatility, lack of steady positive free cash flow, and the capital‑intensive, execution‑heavy nature of modular housing all add risk. Regulatory, competitive, and scale‑up challenges for Boxabl further increase uncertainty.
The outlook is highly binary and hinges on transaction execution and subsequent business performance. If the Boxabl combination closes and the housing platform scales as intended, there is scope for revenue growth, margin leverage, and eventual repair of the balance sheet. If the deal is delayed, altered, or fails, FGMCU’s current financial condition leaves few obvious alternatives without significant dilution or restructuring. Overall, the story combines an appealing disruptive concept with a fragile financial foundation, making future outcomes heavily dependent on execution quality and access to capital.

CEO
Larry Gene Swets Jr.

