FGMCU
FGMCU
FG Merger Corp.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?
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.
FG Merger Corp. has a very clean and liquid balance sheet, with ample cash, no debt, and modest ongoing costs, which supports its role as a SPAC. Despite having no revenue, it currently reports positive net income and free cash flow, largely due to non‑operating income and the absence of capital spending. Strategically, the signed merger agreement with Boxabl links the vehicle to a high‑profile, innovative company aiming to address a large housing need with distinctive technology and strong apparent demand.
The central risk is that FG Merger currently has no operating business of its own; its financial results are driven by non‑operating items and will likely change dramatically after any merger. Profitability and cash generation today do not reflect a sustainable model and may mask underlying operating losses. The Boxabl transaction carries typical SPAC deal risks—approvals, shareholder redemptions, timing extensions—as well as substantial execution risks on Boxabl’s side, including manufacturing scale‑up, regulatory hurdles, competition, capital needs, and the challenge of converting interest and waitlists into profitable, repeatable sales.
Near‑term performance for FG Merger will be dominated by progress toward closing the Boxabl merger and managing its cash and trust assets. If the transaction is completed, the combined company will shift from being a cash‑holding shell to an early‑stage, growth‑oriented modular housing business, with a very different risk and financial profile. Future results could vary widely depending on how effectively Boxabl ramps production, secures approvals and contracts, and manages costs; uncertainty is therefore high, and ongoing monitoring of deal milestones and operating execution will be essential for any stakeholder following FGMCU.
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 |
|---|---|---|---|---|---|---|
| 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?
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.
FG Merger Corp. has a very clean and liquid balance sheet, with ample cash, no debt, and modest ongoing costs, which supports its role as a SPAC. Despite having no revenue, it currently reports positive net income and free cash flow, largely due to non‑operating income and the absence of capital spending. Strategically, the signed merger agreement with Boxabl links the vehicle to a high‑profile, innovative company aiming to address a large housing need with distinctive technology and strong apparent demand.
The central risk is that FG Merger currently has no operating business of its own; its financial results are driven by non‑operating items and will likely change dramatically after any merger. Profitability and cash generation today do not reflect a sustainable model and may mask underlying operating losses. The Boxabl transaction carries typical SPAC deal risks—approvals, shareholder redemptions, timing extensions—as well as substantial execution risks on Boxabl’s side, including manufacturing scale‑up, regulatory hurdles, competition, capital needs, and the challenge of converting interest and waitlists into profitable, repeatable sales.
Near‑term performance for FG Merger will be dominated by progress toward closing the Boxabl merger and managing its cash and trust assets. If the transaction is completed, the combined company will shift from being a cash‑holding shell to an early‑stage, growth‑oriented modular housing business, with a very different risk and financial profile. Future results could vary widely depending on how effectively Boxabl ramps production, secures approvals and contracts, and manages costs; uncertainty is therefore high, and ongoing monitoring of deal milestones and operating execution will be essential for any stakeholder following FGMCU.

CEO
Larry Gene Swets Jr.

