STOCK TITAN

[10-Q] FG Merger II Corp. Unit Quarterly Earnings Report

Filing Impact
(Moderate)
Filing Sentiment
(Neutral)
Form Type
10-Q
Rhea-AI Filing Summary

FG Merger II Corp. (FGMC/U) – Q2-25 10-Q highlights

  • Blank-check SPAC completed its $80 MM IPO on 30-Jan-25 and deposited $80.8 MM ($10.10/unit) in a trust account invested in Treasury money-market funds.
  • Trust generated $1.40 MM of investment income for the six months ended 30-Jun-25, offsetting $0.21 MM in G&A and $0.29 MM tax, producing net income of $0.90 MM (basic EPS on redeemable shares = $0.207).
  • Balance sheet shows $82.3 MM in total assets, of which $81.6 MM is trust cash and $0.52 MM is operating cash; liabilities were minimal at $0.30 MM, mainly current taxes payable.
  • 8.0 MM public shares are classified as temporary equity at $81.63 MM redemption value; 2.30 MM founder/placement/other shares are non-redeemable.
  • Financing cash flows reflect IPO proceeds ($78.64 MM net), private placements ($2.48 MM units & $0.10 MM warrants) and full repayment of sponsor promissory notes.
  • SPAC has 24 months from IPO (until Jan-27) to consummate a business combination; sponsor indemnifies the trust down to $10.10/share and has withdrawn $0.57 MM interest (of $1.20 MM permitted) for working capital.

No target has been announced; operations remain limited to deal sourcing and compliance.

FG Merger II Corp. (FGMC/U) – punti salienti del 10-Q del secondo trimestre 2025

  • La SPAC blank-check ha completato la sua IPO da 80 milioni di dollari il 30 gennaio 2025, depositando 80,8 milioni di dollari (10,10 dollari per unità) in un conto fiduciario investito in fondi del mercato monetario del Tesoro.
  • Il conto fiduciario ha generato 1,40 milioni di dollari di reddito da investimenti nei sei mesi terminati il 30 giugno 2025, compensando 0,21 milioni di dollari di spese generali e amministrative e 0,29 milioni di dollari di tasse, producendo un utile netto di 0,90 milioni di dollari (utile base per azione su azioni rimborsabili = 0,207 dollari).
  • Lo stato patrimoniale mostra 82,3 milioni di dollari di attività totali, di cui 81,6 milioni in liquidità fiduciaria e 0,52 milioni in liquidità operativa; le passività sono minime, pari a 0,30 milioni, principalmente tasse correnti da pagare.
  • 8,0 milioni di azioni pubbliche sono classificate come patrimonio temporaneo con un valore di rimborso di 81,63 milioni di dollari; 2,30 milioni di azioni di fondatori/placement/altre sono non rimborsabili.
  • I flussi di cassa finanziari riflettono i proventi dell’IPO (78,64 milioni di dollari netti), i collocamenti privati (2,48 milioni di unità e 0,10 milioni di warrant) e il completo rimborso delle note promissorie dello sponsor.
  • La SPAC ha 24 mesi dall’IPO (fino a gennaio 2027) per completare una combinazione aziendale; lo sponsor indennizza il conto fiduciario fino a 10,10 dollari per azione e ha prelevato 0,57 milioni di dollari di interessi (su 1,20 milioni consentiti) per capitale operativo.

Non è stato annunciato alcun target; le operazioni restano limitate alla ricerca di accordi e alla conformità normativa.

FG Merger II Corp. (FGMC/U) – aspectos destacados del 10-Q del segundo trimestre de 2025

  • La SPAC de cheque en blanco completó su oferta pública inicial (IPO) de 80 millones de dólares el 30 de enero de 2025, depositando 80,8 millones de dólares (10,10 dólares por unidad) en una cuenta fiduciaria invertida en fondos del mercado monetario del Tesoro.
  • La cuenta fiduciaria generó 1,40 millones de dólares en ingresos por inversiones durante los seis meses terminados el 30 de junio de 2025, compensando 0,21 millones en gastos generales y administrativos y 0,29 millones en impuestos, produciendo un ingreso neto de 0,90 millones de dólares (EPS básico sobre acciones redimibles = 0,207 dólares).
  • El balance muestra 82,3 millones de dólares en activos totales, de los cuales 81,6 millones son efectivo fiduciario y 0,52 millones efectivo operativo; los pasivos fueron mínimos, 0,30 millones principalmente impuestos corrientes por pagar.
  • 8,0 millones de acciones públicas se clasifican como patrimonio temporal con un valor de redención de 81,63 millones; 2,30 millones de acciones de fundadores/colocación/otras no son redimibles.
  • Los flujos de efectivo de financiamiento reflejan los ingresos de la IPO (78,64 millones netos), colocaciones privadas (2,48 millones de unidades y 0,10 millones de warrants) y el reembolso total de notas promisorias del patrocinador.
  • La SPAC tiene 24 meses desde la IPO (hasta enero de 2027) para concretar una combinación de negocios; el patrocinador indemniza la cuenta fiduciaria hasta 10,10 dólares por acción y ha retirado 0,57 millones en intereses (de 1,20 millones permitidos) para capital de trabajo.

No se ha anunciado ningún objetivo; las operaciones permanecen limitadas a la búsqueda de acuerdos y cumplimiento.

FG Merger II Corp. (FGMC/U) – 2025년 2분기 10-Q 주요 내용

  • 블랭크 체크 SPAC가 2025년 1월 30일 8,000만 달러 규모의 IPO를 완료하고, 1단위당 10.10달러로 8,080만 달러를 재무부 머니마켓 펀드에 투자된 신탁계좌에 예치함.
  • 신탁계좌는 2025년 6월 30일 종료된 6개월 동안 140만 달러의 투자수익을 창출하였으며, 21만 달러의 일반관리비와 29만 달러의 세금을 상쇄하여 순이익 90만 달러를 기록함(상환 가능 주식 기준 기본 주당순이익 = 0.207달러).
  • 대차대조표에는 총자산 8,230만 달러가 표시되며, 이 중 8,160만 달러는 신탁 현금, 52만 달러는 운영 현금임; 부채는 30만 달러로 최소 수준이며 주로 현재 납부해야 할 세금임.
  • 공개 주식 800만 주는 8,163만 달러의 상환가치로 임시 자본으로 분류되며, 창립자/플레이스먼트/기타 주식 230만 주는 상환 불가임.
  • 재무 현금 흐름은 IPO 수익(순 7,864만 달러), 사모 배정(248만 단위 및 10만 워런트) 및 스폰서 약속어음 전액 상환을 반영함.
  • SPAC는 IPO 후 24개월(2027년 1월까지) 내에 사업 결합을 완료해야 하며, 스폰서는 신탁을 주당 10.10달러까지 보증하고, 허용된 120만 달러 중 57만 달러의 이자를 운전자본으로 인출함.

목표 기업은 발표되지 않았으며, 운영은 거래 발굴 및 규정 준수에 국한됨.

FG Merger II Corp. (FGMC/U) – points clés du 10-Q du deuxième trimestre 2025

  • La SPAC à chèque en blanc a réalisé son introduction en bourse de 80 millions de dollars le 30 janvier 2025, déposant 80,8 millions de dollars (10,10 $ par unité) sur un compte en fiducie investi dans des fonds du marché monétaire du Trésor.
  • Le compte en fiducie a généré 1,40 million de dollars de revenus d’investissements pour les six mois clos au 30 juin 2025, compensant 0,21 million de dollars de frais généraux et administratifs et 0,29 million de dollars d’impôts, produisant un résultat net de 0,90 million de dollars (bénéfice de base par action sur actions remboursables = 0,207 $).
  • Le bilan affiche 82,3 millions de dollars d’actifs totaux, dont 81,6 millions en liquidités en fiducie et 0,52 million en liquidités opérationnelles ; les passifs sont minimes à 0,30 million, principalement des impôts courants à payer.
  • 8,0 millions d’actions publiques sont classées en capitaux temporaires avec une valeur de rachat de 81,63 millions ; 2,30 millions d’actions fondateurs/placement/autres ne sont pas remboursables.
  • Les flux de trésorerie liés au financement reflètent les produits de l’IPO (78,64 millions nets), les placements privés (2,48 millions d’unités et 0,10 million de bons de souscription) et le remboursement intégral des billets à ordre du sponsor.
  • La SPAC dispose de 24 mois à compter de l’IPO (jusqu’en janvier 2027) pour réaliser une opération de fusion ; le sponsor indemnise le compte en fiducie jusqu’à 10,10 $ par action et a retiré 0,57 million d’intérêts (sur 1,20 million autorisés) pour le fonds de roulement.

Aucune cible n’a été annoncée ; les opérations restent limitées à la recherche d’opportunités et à la conformité.

FG Merger II Corp. (FGMC/U) – Highlights des 10-Q für Q2 2025

  • Die Blank-Check-SPAC hat am 30. Januar 2025 ihren Börsengang (IPO) über 80 Mio. USD abgeschlossen und 80,8 Mio. USD (10,10 USD pro Einheit) auf ein Treuhandkonto eingezahlt, das in Treasury-Money-Market-Fonds investiert ist.
  • Das Treuhandkonto erzielte im sechsmonatigen Zeitraum bis zum 30. Juni 2025 Erträge aus Investitionen in Höhe von 1,40 Mio. USD, die 0,21 Mio. USD an allgemeinen Verwaltungsaufwendungen und 0,29 Mio. USD Steuern ausglichen, was zu einem Nettoeinkommen von 0,90 Mio. USD führte (Basis-Gewinn je Aktie auf rückzahlbare Aktien = 0,207 USD).
  • Die Bilanz weist 82,3 Mio. USD an Gesamtvermögen aus, davon 81,6 Mio. USD Treuhandguthaben und 0,52 Mio. USD Betriebsmittel; Verbindlichkeiten waren mit 0,30 Mio. USD minimal, hauptsächlich laufende Steuerschulden.
  • 8,0 Mio. öffentliche Aktien werden als temporäres Eigenkapital mit einem Rücknahmewert von 81,63 Mio. USD klassifiziert; 2,30 Mio. Gründer-/Platzierungs-/andere Aktien sind nicht rückzahlbar.
  • Die Finanzierungscashflows spiegeln die IPO-Erlöse (78,64 Mio. USD netto), Privatplatzierungen (2,48 Mio. Einheiten & 0,10 Mio. Warrants) und die vollständige Rückzahlung von Sponsor-Schuldscheinen wider.
  • Die SPAC hat 24 Monate ab IPO (bis Januar 2027), um eine Unternehmenszusammenführung abzuschließen; der Sponsor stellt eine Entschädigung für das Treuhandkonto bis zu 10,10 USD pro Aktie bereit und hat 0,57 Mio. USD Zinsen (von 1,20 Mio. USD erlaubt) für Betriebskapital entnommen.

Es wurde kein Zielunternehmen bekannt gegeben; die Aktivitäten beschränken sich auf Deal-Sourcing und Compliance.

Positive
  • $80.8 MM successfully placed in trust, fully funded at $10.10 per unit
  • Interest income of $1.4 MM exceeded operating costs, resulting in $0.9 MM net profit
  • Sponsor promissory notes repaid; only $0.30 MM current liabilities remain, indicating low leverage
Negative
  • No business combination target disclosed; 18 months remain to meet the merger deadline
  • Operating expenses increased to $210 k YTD versus $2 k prior year, eroding trust yield margin
  • Public shareholders bear risk of dilution/redemption at future deal vote typical of SPAC structure

Insights

TL;DR: Clean balance sheet, positive carry on trust funds; clock now ticking toward Jan-27 deal deadline.

The filing confirms a typical post-IPO SPAC profile: 99% of assets parked in the trust, negligible operating liabilities, and sponsor advances repaid. Interest income at current rates delivers ~3.4% annualized yield, covering overhead and taxes, so dilution from additional sponsor loans appears unlikely in the near term. Redemption value equals trust balance, limiting downside for public units but leaving little upside until a business combination is identified. Management’s focus on financial-services targets is reiterated yet no LOI is referenced, suggesting early stage sourcing. Key watch-items: speed of target announcement, potential redemptions at deal vote, and interest-rate sensitivity of carry. Overall impact is neutral; filing mainly provides transparency rather than new catalysts.

FG Merger II Corp. (FGMC/U) – punti salienti del 10-Q del secondo trimestre 2025

  • La SPAC blank-check ha completato la sua IPO da 80 milioni di dollari il 30 gennaio 2025, depositando 80,8 milioni di dollari (10,10 dollari per unità) in un conto fiduciario investito in fondi del mercato monetario del Tesoro.
  • Il conto fiduciario ha generato 1,40 milioni di dollari di reddito da investimenti nei sei mesi terminati il 30 giugno 2025, compensando 0,21 milioni di dollari di spese generali e amministrative e 0,29 milioni di dollari di tasse, producendo un utile netto di 0,90 milioni di dollari (utile base per azione su azioni rimborsabili = 0,207 dollari).
  • Lo stato patrimoniale mostra 82,3 milioni di dollari di attività totali, di cui 81,6 milioni in liquidità fiduciaria e 0,52 milioni in liquidità operativa; le passività sono minime, pari a 0,30 milioni, principalmente tasse correnti da pagare.
  • 8,0 milioni di azioni pubbliche sono classificate come patrimonio temporaneo con un valore di rimborso di 81,63 milioni di dollari; 2,30 milioni di azioni di fondatori/placement/altre sono non rimborsabili.
  • I flussi di cassa finanziari riflettono i proventi dell’IPO (78,64 milioni di dollari netti), i collocamenti privati (2,48 milioni di unità e 0,10 milioni di warrant) e il completo rimborso delle note promissorie dello sponsor.
  • La SPAC ha 24 mesi dall’IPO (fino a gennaio 2027) per completare una combinazione aziendale; lo sponsor indennizza il conto fiduciario fino a 10,10 dollari per azione e ha prelevato 0,57 milioni di dollari di interessi (su 1,20 milioni consentiti) per capitale operativo.

Non è stato annunciato alcun target; le operazioni restano limitate alla ricerca di accordi e alla conformità normativa.

FG Merger II Corp. (FGMC/U) – aspectos destacados del 10-Q del segundo trimestre de 2025

  • La SPAC de cheque en blanco completó su oferta pública inicial (IPO) de 80 millones de dólares el 30 de enero de 2025, depositando 80,8 millones de dólares (10,10 dólares por unidad) en una cuenta fiduciaria invertida en fondos del mercado monetario del Tesoro.
  • La cuenta fiduciaria generó 1,40 millones de dólares en ingresos por inversiones durante los seis meses terminados el 30 de junio de 2025, compensando 0,21 millones en gastos generales y administrativos y 0,29 millones en impuestos, produciendo un ingreso neto de 0,90 millones de dólares (EPS básico sobre acciones redimibles = 0,207 dólares).
  • El balance muestra 82,3 millones de dólares en activos totales, de los cuales 81,6 millones son efectivo fiduciario y 0,52 millones efectivo operativo; los pasivos fueron mínimos, 0,30 millones principalmente impuestos corrientes por pagar.
  • 8,0 millones de acciones públicas se clasifican como patrimonio temporal con un valor de redención de 81,63 millones; 2,30 millones de acciones de fundadores/colocación/otras no son redimibles.
  • Los flujos de efectivo de financiamiento reflejan los ingresos de la IPO (78,64 millones netos), colocaciones privadas (2,48 millones de unidades y 0,10 millones de warrants) y el reembolso total de notas promisorias del patrocinador.
  • La SPAC tiene 24 meses desde la IPO (hasta enero de 2027) para concretar una combinación de negocios; el patrocinador indemniza la cuenta fiduciaria hasta 10,10 dólares por acción y ha retirado 0,57 millones en intereses (de 1,20 millones permitidos) para capital de trabajo.

No se ha anunciado ningún objetivo; las operaciones permanecen limitadas a la búsqueda de acuerdos y cumplimiento.

FG Merger II Corp. (FGMC/U) – 2025년 2분기 10-Q 주요 내용

  • 블랭크 체크 SPAC가 2025년 1월 30일 8,000만 달러 규모의 IPO를 완료하고, 1단위당 10.10달러로 8,080만 달러를 재무부 머니마켓 펀드에 투자된 신탁계좌에 예치함.
  • 신탁계좌는 2025년 6월 30일 종료된 6개월 동안 140만 달러의 투자수익을 창출하였으며, 21만 달러의 일반관리비와 29만 달러의 세금을 상쇄하여 순이익 90만 달러를 기록함(상환 가능 주식 기준 기본 주당순이익 = 0.207달러).
  • 대차대조표에는 총자산 8,230만 달러가 표시되며, 이 중 8,160만 달러는 신탁 현금, 52만 달러는 운영 현금임; 부채는 30만 달러로 최소 수준이며 주로 현재 납부해야 할 세금임.
  • 공개 주식 800만 주는 8,163만 달러의 상환가치로 임시 자본으로 분류되며, 창립자/플레이스먼트/기타 주식 230만 주는 상환 불가임.
  • 재무 현금 흐름은 IPO 수익(순 7,864만 달러), 사모 배정(248만 단위 및 10만 워런트) 및 스폰서 약속어음 전액 상환을 반영함.
  • SPAC는 IPO 후 24개월(2027년 1월까지) 내에 사업 결합을 완료해야 하며, 스폰서는 신탁을 주당 10.10달러까지 보증하고, 허용된 120만 달러 중 57만 달러의 이자를 운전자본으로 인출함.

목표 기업은 발표되지 않았으며, 운영은 거래 발굴 및 규정 준수에 국한됨.

FG Merger II Corp. (FGMC/U) – points clés du 10-Q du deuxième trimestre 2025

  • La SPAC à chèque en blanc a réalisé son introduction en bourse de 80 millions de dollars le 30 janvier 2025, déposant 80,8 millions de dollars (10,10 $ par unité) sur un compte en fiducie investi dans des fonds du marché monétaire du Trésor.
  • Le compte en fiducie a généré 1,40 million de dollars de revenus d’investissements pour les six mois clos au 30 juin 2025, compensant 0,21 million de dollars de frais généraux et administratifs et 0,29 million de dollars d’impôts, produisant un résultat net de 0,90 million de dollars (bénéfice de base par action sur actions remboursables = 0,207 $).
  • Le bilan affiche 82,3 millions de dollars d’actifs totaux, dont 81,6 millions en liquidités en fiducie et 0,52 million en liquidités opérationnelles ; les passifs sont minimes à 0,30 million, principalement des impôts courants à payer.
  • 8,0 millions d’actions publiques sont classées en capitaux temporaires avec une valeur de rachat de 81,63 millions ; 2,30 millions d’actions fondateurs/placement/autres ne sont pas remboursables.
  • Les flux de trésorerie liés au financement reflètent les produits de l’IPO (78,64 millions nets), les placements privés (2,48 millions d’unités et 0,10 million de bons de souscription) et le remboursement intégral des billets à ordre du sponsor.
  • La SPAC dispose de 24 mois à compter de l’IPO (jusqu’en janvier 2027) pour réaliser une opération de fusion ; le sponsor indemnise le compte en fiducie jusqu’à 10,10 $ par action et a retiré 0,57 million d’intérêts (sur 1,20 million autorisés) pour le fonds de roulement.

Aucune cible n’a été annoncée ; les opérations restent limitées à la recherche d’opportunités et à la conformité.

FG Merger II Corp. (FGMC/U) – Highlights des 10-Q für Q2 2025

  • Die Blank-Check-SPAC hat am 30. Januar 2025 ihren Börsengang (IPO) über 80 Mio. USD abgeschlossen und 80,8 Mio. USD (10,10 USD pro Einheit) auf ein Treuhandkonto eingezahlt, das in Treasury-Money-Market-Fonds investiert ist.
  • Das Treuhandkonto erzielte im sechsmonatigen Zeitraum bis zum 30. Juni 2025 Erträge aus Investitionen in Höhe von 1,40 Mio. USD, die 0,21 Mio. USD an allgemeinen Verwaltungsaufwendungen und 0,29 Mio. USD Steuern ausglichen, was zu einem Nettoeinkommen von 0,90 Mio. USD führte (Basis-Gewinn je Aktie auf rückzahlbare Aktien = 0,207 USD).
  • Die Bilanz weist 82,3 Mio. USD an Gesamtvermögen aus, davon 81,6 Mio. USD Treuhandguthaben und 0,52 Mio. USD Betriebsmittel; Verbindlichkeiten waren mit 0,30 Mio. USD minimal, hauptsächlich laufende Steuerschulden.
  • 8,0 Mio. öffentliche Aktien werden als temporäres Eigenkapital mit einem Rücknahmewert von 81,63 Mio. USD klassifiziert; 2,30 Mio. Gründer-/Platzierungs-/andere Aktien sind nicht rückzahlbar.
  • Die Finanzierungscashflows spiegeln die IPO-Erlöse (78,64 Mio. USD netto), Privatplatzierungen (2,48 Mio. Einheiten & 0,10 Mio. Warrants) und die vollständige Rückzahlung von Sponsor-Schuldscheinen wider.
  • Die SPAC hat 24 Monate ab IPO (bis Januar 2027), um eine Unternehmenszusammenführung abzuschließen; der Sponsor stellt eine Entschädigung für das Treuhandkonto bis zu 10,10 USD pro Aktie bereit und hat 0,57 Mio. USD Zinsen (von 1,20 Mio. USD erlaubt) für Betriebskapital entnommen.

Es wurde kein Zielunternehmen bekannt gegeben; die Aktivitäten beschränken sich auf Deal-Sourcing und Compliance.

0001906364--12-312025Q2false0.10.1P10DP12M0.10001906364fgmc:CommonStockSharesSubjectToPossibleRedemptionMember2025-06-300001906364fgmc:FounderSharesMemberfgmc:SponsorMember2025-02-052025-02-050001906364fgmc:FounderSharesMemberfgmc:SponsorMember2023-10-062023-10-060001906364us-gaap:RetainedEarningsMember2025-06-300001906364us-gaap:AdditionalPaidInCapitalMember2025-06-300001906364us-gaap:RetainedEarningsMember2025-03-310001906364us-gaap:AdditionalPaidInCapitalMember2025-03-3100019063642025-03-310001906364us-gaap:RetainedEarningsMember2024-12-310001906364us-gaap:AdditionalPaidInCapitalMember2024-12-310001906364us-gaap:RetainedEarningsMember2024-06-300001906364us-gaap:AdditionalPaidInCapitalMember2024-06-300001906364us-gaap:RetainedEarningsMember2023-12-310001906364us-gaap:AdditionalPaidInCapitalMember2023-12-310001906364us-gaap:IPOMember2025-06-300001906364us-gaap:RelatedPartyMemberus-gaap:PrivatePlacementMember2025-01-300001906364us-gaap:IPOMember2025-01-300001906364us-gaap:CommonStockMember2025-06-300001906364us-gaap:CommonStockMember2025-03-310001906364us-gaap:CommonStockMember2024-12-310001906364us-gaap:CommonStockMember2024-06-300001906364us-gaap:CommonStockMember2023-12-310001906364fgmc:PromissoryNotesIssuedOnOctober62023Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2025-04-012025-04-010001906364fgmc:PromissoryNotesIssuedOnOctober62023Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2023-10-062023-10-060001906364fgmc:PromissoryNotesIssuedOnOctober62023Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2025-06-300001906364fgmc:PromissoryNotesIssuedOnJanuary302025Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2025-06-3000019063642025-01-312025-06-300001906364us-gaap:RetainedEarningsMember2025-01-012025-03-3100019063642025-01-012025-01-3000019063642024-07-012024-12-310001906364us-gaap:RetainedEarningsMember2024-01-012024-06-3000019063642024-04-012024-06-300001906364fgmc:CommonStockSharesSubjectToPossibleRedemptionMember2024-04-012024-06-300001906364fgmc:CommonStockSharesNotSubjectToPossibleRedemptionMember2024-04-012024-06-300001906364fgmc:CommonStockSharesSubjectToPossibleRedemptionMember2024-01-012024-06-300001906364fgmc:CommonStockSharesNotSubjectToPossibleRedemptionMember2024-01-012024-06-300001906364fgmc:PromissoryNotesIssuedOnJanuary302025Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2025-01-300001906364fgmc:PromissoryNotesIssuedOnOctober62023Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2023-10-060001906364fgmc:FounderSharesMemberfgmc:SponsorMember2025-06-300001906364fgmc:FounderSharesMember2024-08-210001906364fgmc:FounderSharesMember2024-08-200001906364fgmc:FounderSharesMemberfgmc:SponsorMember2023-10-180001906364fgmc:CommonStockSharesNotSubjectToPossibleRedemptionMember2025-06-300001906364fgmc:CommonStockSharesNotSubjectToPossibleRedemptionMember2024-12-3100019063642025-01-300001906364fgmc:RightMember2025-06-300001906364fgmc:PublicRightMember2025-06-300001906364us-gaap:PrivatePlacementMember2025-06-300001906364us-gaap:PrivatePlacementMember2025-01-3000019063642024-01-012024-06-3000019063642024-06-3000019063642023-12-310001906364us-gaap:RetainedEarningsMember2025-04-012025-06-300001906364us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-3000019063642025-06-300001906364us-gaap:AdditionalPaidInCapitalMemberus-gaap:PrivatePlacementMember2025-01-012025-03-310001906364us-gaap:AdditionalPaidInCapitalMemberus-gaap:OverAllotmentOptionMember2025-01-012025-03-310001906364us-gaap:AdditionalPaidInCapitalMemberus-gaap:IPOMember2025-01-012025-03-310001906364us-gaap:PrivatePlacementMember2025-01-012025-03-310001906364us-gaap:OverAllotmentOptionMember2025-01-012025-03-310001906364us-gaap:IPOMember2025-01-012025-03-310001906364fgmc:RamnaraineJospehJaigobindMemberus-gaap:RelatedPartyMemberus-gaap:PrivatePlacementMember2025-01-302025-01-300001906364us-gaap:IPOMember2025-01-012025-06-300001906364us-gaap:CommonStockMemberus-gaap:PrivatePlacementMember2025-01-012025-03-310001906364us-gaap:CommonStockMemberus-gaap:OverAllotmentOptionMember2025-01-012025-03-310001906364us-gaap:CommonStockMemberus-gaap:IPOMember2025-01-012025-03-310001906364us-gaap:RetainedEarningsMember2024-07-012024-12-310001906364us-gaap:CommonStockMember2024-07-012024-12-310001906364us-gaap:AdditionalPaidInCapitalMember2024-07-012024-12-310001906364fgmc:FounderSharesMemberfgmc:SponsorMember2023-10-182023-10-180001906364fgmc:OnTransferringAssigningOrSellingRemaining50OfSharesMember2024-08-212024-08-210001906364fgmc:OnTransferringAssigningOrSellingFirst50OfSharesMember2024-08-212024-08-210001906364fgmc:PromissoryNotesIssuedOnJanuary302025Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2025-04-012025-04-010001906364fgmc:PromissoryNotesIssuedOnJanuary302025Memberfgmc:PromissoryNotesMemberfgmc:SponsorMember2025-03-052025-03-050001906364us-gaap:CommonStockMember2025-01-012025-03-310001906364us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-3100019063642025-01-012025-03-310001906364fgmc:FounderSharesMember2023-10-182023-10-180001906364us-gaap:OverAllotmentOptionMember2025-01-012025-06-300001906364fgmc:SponsorMemberus-gaap:PrivatePlacementMember2025-01-302025-01-300001906364us-gaap:PrivatePlacementMember2025-01-012025-06-300001906364us-gaap:OverAllotmentOptionMember2025-02-052025-02-050001906364us-gaap:RelatedPartyMemberus-gaap:PrivatePlacementMember2025-01-302025-01-300001906364us-gaap:OverAllotmentOptionMember2025-01-300001906364us-gaap:OverAllotmentOptionMember2025-01-302025-01-300001906364fgmc:AdministrativeServicesAgreementMemberfgmc:SponsorMember2025-01-012025-06-300001906364fgmc:FounderSharesMember2024-08-212024-08-210001906364us-gaap:IPOMember2025-01-302025-01-3000019063642025-01-302025-01-300001906364fgmc:SponsorMemberus-gaap:PrivatePlacementMember2025-01-300001906364us-gaap:SubsequentEventMember2025-07-212025-07-2100019063642024-12-310001906364fgmc:CommonStockSharesSubjectToPossibleRedemptionMember2025-04-012025-06-300001906364fgmc:CommonStockSharesNotSubjectToPossibleRedemptionMember2025-04-012025-06-300001906364fgmc:CommonStockSharesSubjectToPossibleRedemptionMember2025-01-012025-06-300001906364fgmc:CommonStockSharesNotSubjectToPossibleRedemptionMember2025-01-012025-06-3000019063642025-04-012025-06-300001906364us-gaap:RightsMember2025-01-012025-06-300001906364us-gaap:CommonStockMember2025-01-012025-06-300001906364fgmc:UnitsMember2025-01-012025-06-3000019063642025-07-2500019063642025-01-012025-06-30xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesxbrli:purefgmc:Dfgmc:segment

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2025

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                  to

Commission File No. 001-42493

FG MERGER II CORP.

(Exact name of registrant as specified in its charter)

Nevada

    

86-2579471

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.) 

104 S. Walnut Street, Unit 1A, Itasca, Illinois 60143

(Address of Principal Executive Offices, including zip code)

847-791-6817

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Units

FGMC.U

 

THE NASDAQ STOCK MARKET LLC

Common stock

 

FGMC

 

THE NASDAQ STOCK MARKET LLC

Rights

 

FGMCR

 

THE NASDAQ STOCK MARKET LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  No 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes   No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 Large accelerated filer

    

 Accelerated filer

 Non-accelerated filer

 Smaller reporting company

 

 Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes   No 

As of July 25, 2025 there were 10,295,800 shares of Common Stock, par value $0.0001 issued and outstanding.

Table of Contents

FG MERGER II CORP.

Quarterly Report on Form 10-Q

TABLE OF CONTENTS

Page

PART I – FINANCIAL INFORMATION

1

Item 1.

Financial Statements

1

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

14

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

22

Item 4.

Controls and Procedures

22

PART II – OTHER INFORMATION

23

Item 1.

Legal Proceedings

23

Item 1A.

Risk Factors

23

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

23

Item 3.

Defaults Upon Senior Securities

24

Item 4.

Mine Safety Disclosures

24

Item 5.

Other Information

24

Item 6.

Exhibits

25

SIGNATURES

26

Table of Contents

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

FG MERGER II CORP.

Balance Sheet

June 30, 

December 31, 

    

2025

    

2024

(Unaudited)

    

(Audited)

ASSETS

    

Current assets

 

  

 

  

Cash

$

517,813

$

46,285

Prepaid expense

 

148,912

 

Deferred offering cost

122,750

Total current assets

666,725

169,035

Cash held in trust account

81,628,583

TOTAL ASSETS

$

82,295,308

$

169,035

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

Current liabilities

 

 

Accounts payable

$

4,012

$

25,728

Accrued offering cost

 

 

20,939

Tax liability

 

294,474

 

Promissory note

125,000

TOTAL LIABILITIES

$

298,486

$

171,667

COMMITMENTS AND CONTINGENCIES

 

 

Common stock; $0.0001 par value, subject to possible redemption, 8,000,000 shares at redemption value

$

81,628,583

$

 

 

STOCKHOLDERS’ EQUITY

Preferred shares, $0.0001 par value; 1,000,000 shares authorized; 0 issued and outstanding

common stock, $0.0001 par value; 100,000,000 shares authorized; 2,295,800 issued and outstanding (excluding 8,000,000 shares subject to possible redemption)

$

259

$

230

Additional paid in capital

26,436

Accumulated deficit

 

367,980

 

(29,298)

Total Stockholders’ Equity

 

368,239

 

(2,632)

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

82,295,308

169,035

The accompanying notes are an integral part of the financial statements.

1

Table of Contents

FG MERGER II CORP.

Statement of Operations

(Unaudited)

Six Months

Six Months

Three Months

Three Months

Ended

Ended

Ended

Ended

June 30, 

June 30, 

June 30, 

June 30, 

    

2025

    

2024

    

2025

    

2024

Operating expenses:

General and administrative expenses

 

$

210,395

 

$

2,182

 

$

83,539

 

$

885

Loss from operations

(210,395)

(2,182)

(83,539)

(885)

Other income & expenses:

 

 

 

 

Investment income on trust account

 

1,402,254

 

 

842,499

 

Total other income

1,402,254

842,499

Income tax expense

294,474

176,925

Net income (loss)

$

897,385

$

(2,182)

$

582,035

$

(885)

Weighted average redeemable common shares outstanding basic

6,674,033

2,156,250

8,000,000

2,156,250

Basic income per share, redeemable shares

$

0.207

$

(0.001)

$

0.071

$

(0.0004)

Weighted average redeemable common shares outstanding diluted

7,341,436

8,800,000

Diluted income per share, redeemable shares

0.186

0.065

Weighted average non-redeemable common shares outstanding basic

2,308,098

2,156,250

2,295,800

2,156,250

Basic loss per non-redeemable share

$

(0.211)

$

(0.001)

$

0.005

$

(0.0004)

Weighted average non-redeemable common shares outstanding diluted

2,332,776

2,156,250

2,325,380

2,156,250

Basic and diluted loss per non-redeemable share

$

(0.199)

$

(0.0010)

$

0.005

$

(0.0004)

The accompanying notes are an integral part of the financial statements.

2

Table of Contents

FG MERGER II CORP.

Statement of Changes in Stockholders’ Equity

(unaudited)

Common

Common

Additional

 

Total

Stock

Stock

paid-in

Accumulated

Stockholders'

    

Shares

    

Amount

    

capital

    

Deficit

    

equity

Balance at December 31, 2023 (audited)

 

2,156,250

 

$

216

$

24,784

$

(1,782)

$

23,218

Net Loss

 

 

(2,182)

(2,182)

Balance at June 30, 2024

 

2,156,250

 

$

216

$

24,784

$

(3,964)

$

21,036

Issuance of additional founder shares

 

143,750

 

14

1,652

(1,666)

Net loss

 

 

(23,668)

(23,668)

Balance at December 31, 2024 (audited)

 

2,300,000

 

$

230

$

26,436

$

(29,298)

$

(2,632)

Sale of 8,000,000 units at $10 per unit in IPO

8,000,000

800

79,999,200

80,000,000

Sale of 248,300 units in private placement

248,300

24

2,482,976

2,483,000

Sale of 1,000,000 $15 strike warrants in private placement

100,000

100,000

Issuance of underwriter units

40,000

4

96

100

Issuance of advisor units

7,500

1

1

Reclassification of offering costs

(1,481,032)

(1,481,032)

Common shares subject to possible redemption

(800)

(80,799,200)

(80,800,000)

Accretion of common shares subject to possible redemption

(297,820)

(297,820)

Forfeiture of founder shares due to no over-allotment exercise by underwriter

(300,000)

Net Income

315,350

315,350

Balance at March 31, 2025

10,295,800

$

259

$

30,656

$

286,052

$

316,967

Accretion of common shares subject to possible redemption

(30,656)

(500,107)

(530,763)

5,872,035

582,035

Balance at June 30, 2025

 

10,295,800

 

$

259

$

$

367,980

$

368,239

The accompanying notes are an integral part of the financial statements.

3

Table of Contents

FG MERGER II CORP.

Statement of Cash Flows

(Unaudited)

Six Months

Six Months

Ended

Ended

June 30, 

June 30, 

    

2025

    

2024

Cash flows from operating activities

Net income (loss)

$

897,385

(2,182)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

Changes in operating assets and liabilities:

 

 

Accured offering cost

 

(20,939)

 

Accounts payable

 

(21,716)

 

679

Prepaid expenses

(148,912)

Tax liability

294,474

Interest expense

 

6,671

 

Net cash used in operating activities

1,006,963

 

(1,503)

Cash flows from investing activities

 

 

Investment in trust account

 

(81,628,583)

 

Net cash used in investing activities

 

(81,628,583)

 

Cash flows from financing activities

Proceeds from promissory note

417,000

 

Repayment of promissory note

(548,671)

 

Proceeds from sale of 8,000,000 units at $10 per unit in IPO net of offering cost paid at closing

78,641,719

 

Proceeds from sale of 248,300 units to Sponsor in private placement

2,483,000

Proceeds from sale of 40,000 units to underwriters in private placement

100

Proceeds from sale of 1,000,000 $15 strike warrants in private placement

100,000

Net cash provided by Financing activities

81,093,148

Net increase in cash

471,528

(1,503)

Cash at beginning of period

46,285

56,248

Cash at end of period

$

517,813

$

54,745

The accompanying notes are an integral part of the financial statements.

4

Table of Contents

FG Merger II Corp.

NOTES TO THE FINANCIAL STATEMENTS

June 30, 2025 (UNAUDITED)

NOTE 1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

FG Merger II Corp. (the “Company”) is a blank check company incorporated in Nevada on September 20, 2023. The Company was formed for the purpose of merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or other similar business combination with one or more businesses or entities (“Business Combination”).

Although the Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination, the Company intends to focus on businesses in the financial services industry. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies.

As of June 30, 2025, the Company had not yet commenced any operations. All activity through June 30, 2025 relates to the Company’s formation and the initial public offering (“IPO”), which is described below. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate nonoperating income in the form of interest income from the proceeds derived from the IPO. The Company has selected December 31 as its fiscal year end.

The registration statement of the Company was declared effective on January 28, 2025. On January 30, 2025, the Company consummated its IPO of 8,000,000 units at $10.00 per unit (the “Units”). Each Unit consist of one share of common stock of the Company, par value $0.0001 per shares (“Public Shares”) and one right to receive one-tenth common share (“Public Right”). The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $80,000,000.

Simultaneously with the closing of the IPO, the Company consummated private placement ( “Private Placement”) in which i) FG Merger Investors II LLC (the “Sponsor”) and Ramnaraine Jaigobind purchased 223,300 and 25,000 private unit ( the “Private Units”) respectively, at a price of $10.00 per Private Unit, generating total proceeds of $2,483,000 and ii) the Sponsor purchased in aggregate of 1,000,000 $15.00 exercise price warrants (the “$15 Private Warrants”) at a price of $0.10 per $15 Private Warrant, each exercisable to purchase one shares of common stock at $15.00 per share, for an aggregate purchase price of $100,000.

Each Private Unit consists of one common share and one right. right (“Private Unit Right”). Each whole Private Unit Right entitles the holder to convert the right to one-tenth share of common stock.

Each $15 Private Warrant entitles the holder to purchase one share of Common Stock at an exercise price of $15.00 per each share, will be exercisable for a period of 10 years from the date of Business Combination, will be non-redeemable, and may be exercised on a cashless basis. Additionally, $15 Private Warrants and the shares issuable upon the exercise of the $15 Private Warrants are not to be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions.

The Company Units are listed on the National Association of Securities Dealers Automated Quotations (“Nasdaq”). The Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO and sale of the $15 Private Warrants, and Private Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. Nasdaq rules provide that the Business Combination must be with one or more target businesses that together have a fair market value equal to at least 80% of the net assets held in the Trust Account (as defined below) (excluding any deferred underwriting commissions and taxes payable on interest earned on the Trust Account). The Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act of 1940 as amended (the “Investment Company Act”). There is no assurance that the Company will be able to successfully effect a Business Combination.

Following the closing of the IPO, and amount of $80,800,00 ($10.10 per Unit) from the net proceed of the sale of the Units in the IPO and the sale of Private Placement Securities were placed in a trust account (“ Trust Account”) account (“Trust Account”) and invested in a money market fund, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution of the funds in the Trust Account to the Company’s stockholders, as described below.

5

Table of Contents

The Company will provide its stockholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting called to approve the Business Combination or (ii) by means of a tender offer. In connection with a proposed Business Combination, the Company may seek stockholder approval of a Business Combination at a meeting called for such purpose at which stockholders may seek to redeem their shares, regardless of whether they vote for or against the proposed Business Combination. In the event that the Company seeks stockholder approval in connection with a Business Combination, the Company will proceed with the Business Combination only if a majority of the outstanding shares voted are voted in favor of the Business Combination.

If the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules, the Company’s amended and restated articles of incorporation provides that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from seeking redemption rights with respect to 15% or more of the Public Shares without the Company’s prior written consent.

The holders of Public Shares are entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (including any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants.

If a stockholder vote is not required and the Company does not decide to hold a stockholder vote for business or other legal reasons, the Company will, pursuant to its amended and restated articles of incorporation, offer such redemption pursuant to the tender offer rules of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination.

The Sponsor, officers, directors and advisors (the “Initial Stockholders”) have agreed (a) to vote their Founder Shares (as defined in Note 5) as well as any common shares underlying the Private Units, and any Public Shares purchased during or after the IPO in favor of a Business Combination, (b) not to propose an amendment to the Company’s amended and restated articles of incorporation with respect to the Company’s pre-Business Combination activities prior to the consummation of a Business Combination unless the Company provides dissenting public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment; (c) not to redeem any shares (including the Founder Shares as well as any common shares underlying the Private Units) into the right to receive cash from the Trust Account in connection with a stockholder vote to approve a Business Combination (or to sell any shares in a tender offer in connection with a Business Combination if the Company does not seek stockholder approval in connection therewith) or a vote to amend the provisions of the amended and restated articles of incorporation relating to stockholders’ rights of pre-Business Combination activity and (d) that the Founder Shares, the Private Units and $15 Private Warrant (including underlying securities) shall not participate in any liquidating distributions upon winding up if a Business Combination is not consummated. However, the Initial Stockholders will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares purchased during or after the IPO if the Company fails to complete its Business Combination.

The Company have until 24 months from the closing of the IPO to complete a Business Combination. If the Company is unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but no more than ten business days thereafter, redeem 100% of the outstanding Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest earned (net of funds withdrawn for working capital purposes (not to exceed $1,200,000 in aggregate) and taxes payable and less interest to pay dissolution expenses up to $100,000), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and the Company’s board of directors, proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company, subject in each case to its obligations to provide for claims of creditors and the requirements of applicable law. There will be no redemption rights or liquidation distribution with respect to the Company’s warrants, which will expire worthless if the Company fails to complete its initial Business Combination within the Combination period.

6

Table of Contents

The Sponsor has agreed that it will be liable to the Company, if and to the extent any claims by a vendor for services rendered or products sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement, reduce the amounts in the Trust Account to below $10.10 per share, except as to any claims by a third party who executed a waiver of any and all rights to seek access to the Trust Account and except as to any claims under the Company’s indemnity of the underwriters of the IPO against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). In the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers, prospective target businesses or other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation

The accompanying financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the SEC.

Emerging growth company

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.

Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

Use of estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates

Cash and cash equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company did not have any cash equivalents as of June 30, 2025.

7

Table of Contents

Marketable securities held in trust account

At June 30, 2025, substantially all of the assets held in the Trust Account were invested in a money market fund focused on U.S Treasury obligation. During the three months ended June 30, 2025, the Company withdrew 311,736 of the interest income in the Trust Account for working capital purposes. During the six months ended June 30, 2025, the Company withdrew 573,671 of the interest income in total for working capital purposes.

Deferred offering costs

Deferred offering costs consist of legal, underwriter expenses and accounting expense incurred through the balance sheet date that are directly related to the IPO and that are charged to stockholders equity upon the completion of the IPO. Offering cost amounting to 1,481,032 (including $750,000 of underwriting fee and $250,000 of advisor fee) were charged to shareholders’ equity upon the completion of the IPO.

Common stock subject to possible redemption

The Company accounts for its common stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Common stock subject to mandatory redemption is classified as a liability instrument and is measured at fair value. Conditionally redeemable common stock (including common stock that features redemption rights that is either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) is classified as temporary equity. At all other times, common stock is classified as stockholders’ equity. The Company’s common stock features certain redemption rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at June 30, 2025, common stock subject to possible redemption is presented as temporary equity at redemption value, outside of the stockholders’ equity section of the Company’s balance sheet.

The Company recognizes changes in redemption value using the “at redemption value” method and accordingly recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable shares to equal the redemption value at the end of each reporting period. Such changes are reflected in additional paid-in-capital and retained or accumulated deficit if additional paid in capital account equals zero.

Income taxes

The Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

ASC Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, if any, as income tax expense. There were no unrecognized tax benefits as of June 30, 2025 and no amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception. The company’s year-end is December 31 and no statutory tax deadline has yet occurred.

As of June, 2025, the Company has estimated $294,474 in income tax expense on the income earned in the Trust Account.

8

Table of Contents

Reconciliation of Net Income (Loss) per Common Share

The Company complies with the accounting and disclosure requirements of ASC 260, Earnings Per Share. The Company utilize two class methodology in calculation of earnings per share. The Company has redeemable shares that were issued in IPO and non-redeemable shares which include shares issued in Private Placement, Underwriter Units, Advisor Units and Founder Share (as described below). Income and losses are shared pro rata between the redeemable and nonredeemable common shares. Net income (loss) per share of common stock is calculated by dividing the net income (loss) by the weighted average shares of common stock outstanding for the respective period. Net loss for the period from January 1, 2025 to IPO was allocated fully to the non-redeemable common shares. Net income from IPO till June 30, 2025, was allocated to redeemable and non-redeemable common shares. Diluted net income per share attributable to stockholders adjusts the basic net income per share attributable to stockholders and the weighted-average shares of common share outstanding for the potentially dilutive impact of outstanding warrants.

The following table reflects the calculation of basic and diluted net income(loss) per share of common stock (in dollars, except per share amounts):

Net loss from January 1, 2025, to IPO date

    

$

(106)

Net income from IPO date to June 30, 2025

 

897,491

Total income from January 1, 2025, to June 30, 2025

$

897,385

For the six months ended June 30, 2025

Redeemable

Non- Redeemable

    

Shares

    

Shares

    

Total

Total number of ordinary shares – Basic

 

8,000,000

 

2,295,800

 

10,295,800

Ownership percentage

 

78

%  

22

%  

Total income allocated by class

$

700,043

$

197,342

$

897,385

Less: Accretion allocated based on ownership percentage

 

(2,425,500)

 

(684,115)

 

(3,109,615)

Plus: Accretion applicable to the redeemable class

 

3,109,615

 

 

Total income (loss) by class

$

1,384,158

$

(486,773)

 

897,385

Weighted average shares

 

6,674,033

 

2,308,098

 

Earnings (loss) per ordinary share - Basic

$

0.207

$

(0.211)

 

For the six months ended June 30, 2025

Redeemable

Non- Redeemable

    

Shares

    

Shares

    

Total

Total number of ordinary shares – Diluted

 

8,800,000

 

2,325,380

 

11,125,380

Ownership percentage

 

79

%  

21

%  

Total income allocated by class

$

709,018

$

188,367

$

897,385

Less: Accretion allocated based on ownership percentage

 

(2,456,596)

 

(653,019)

 

(3,109,615)

Plus: Accretion applicable to the redeemable class

 

3,109,615

 

 

Total income (loss) by class

$

1,362,037

$

(464,652)

 

897,385

Weighted average shares

 

7,341,436

 

2,332,776

 

Earnings (loss) per ordinary share - Diluted

$

0.186

$

(0.199)

 

9

Table of Contents

The following table reflects the calculation of basic and diluted net income (loss) per share of common stock (in dollars, except per share amounts) for the three months ended June 30, 2025:

Net income from April 1, 2025, to June 30, 2025

 

582,035

Total income from April 1, 2025, to June 30, 2025

$

582,035

For the three months ended June 30, 2025

Redeemable

Non- Redeemable

    

Shares

    

Shares

    

Total

Total number of ordinary shares – Basic

 

8,000,000

 

2,295,800

 

10,295,800

Ownership percentage

 

78

%  

22

%  

Total income allocated by class

$

453,987

$

128,048

$

582,035

Less: Accretion allocated based on ownership percentage

 

(413,995)

 

(116,768)

 

(530,763)

Plus: Accretion applicable to the redeemable class

 

530,763

 

 

Total income (loss) by class

$

570,755

$

11,280

 

582,035

Weighted average shares

 

8,000,000

 

2,295,800

 

Earnings (loss) per ordinary share - Basic

$

0.071

$

0.005

 

For the three months ended June 30, 2025

Redeemable

Non- Redeemable

    

Shares

    

Shares

    

Total

Total number of ordinary shares – Diluted

 

8,800,000

 

2,325,380

 

11,125,380

Ownership percentage

 

79

%  

21

%  

Total income allocated by class

$

459,808

$

122,227

$

582,035

Less: Accretion allocated based on ownership percentage

 

(419,303)

 

(111,460)

 

(530,763)

Plus: Accretion applicable to the redeemable class

 

530,763

 

 

Total income (loss) by class

$

571,268

$

10,767

 

582,035

Weighted average shares

 

8,800,000

 

2,325,380

 

Earnings (loss) per ordinary share - Diluted

$

0.065

$

0.005

 

Fair value of financial instruments

The fair value of the Company’s assets and liabilities which qualify as financial instruments under ASC Topic 820, “Fair Value Measurement”, approximates the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature.

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities.

Level 1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2: Observable inputs other than Level 1 inputs. Examples of Level 2 input include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.

Level 3: Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.

The fair value of the marketable securities held in Trust Account is determined using the level 1 input.

10

Table of Contents

Operating Segments

The Company operates as one operating segment. Operating segments are defined as components of an enterprise for which separate financial information is regularly evaluated by the chief operating decision maker (“CODM”), which is the Company’s Chief Executive Officer and Chief Financial Officer in deciding how to allocate resources and assess performance. The Company’s CODM evaluates the Company’s financial information and resources and assesses the performance of these resources. The Company is not organized by market and is managed and operated as one business. A single management team that reports to the CODM comprehensively manages the entire business. Accordingly, the Company does not accumulate discrete financial information with respect to separate divisions and does not have separate operating or reportable segments. Since the Company operates in one operating segment, all required financial segment information can be found in the financial statement.

Recently issued accounting standard

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. ASU 2023-07, which is applicable to entities with a single reportable segment, will primarily require enhanced disclosures about significant segment expenses and enhanced disclosures in interim periods. The guidance in ASU 2023-07 will be applied retrospectively and is effective for annual reporting periods in fiscal years beginning after December 15, 2023 and interim reporting periods in fiscal years beginning after December 31, 2024, with early adoption permitted. The Company adopted this guidance as of January 31, 2025. The adoption resulted in disclosure changes only.

NOTE 3. INITIAL PUBLIC OFFERING

On January 30, 2025, the Company consummated its IPO of 8,000,000 Units at $10.00 per unit. The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $80,000,000.

NOTE 4. PRIVATE PLACEMENT

Simultaneously with the closing of the IPO, the Company consummated Private Placement in which i) Sponsor and Ramnaraine Jaigobind purchased 223,300 and 25,000 Private Units respectively, at a price of $10.00 per Private Unit, generating total proceeds of $2,483,000 and ii) the Sponsor purchased in aggregate of 1,000,000 $15 Private Warrants”) at a price of $0.10 per $15 Private Warrant, each exercisable to purchase one shares of common stock at $15.00 per share, for an aggregate purchase price of $100,000.

NOTE 5. RELATED PARTY TRANSACTIONS

Founder Shares

On October 6, 2023, the Company issued an aggregate of 2,156,250 shares of common stock (the “Founder Shares”) to the Sponsor for an aggregate purchase price of $25,000 in cash. On October 18, 2023, the Sponsor transferred an aggregate of 465,000 Founder Shares to members of the Company’s management, board of directors and senior advisors, resulting in the Sponsor holding 1,691,250 Founder Shares. The Founder Shares include an aggregate of up to 300,000 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Initial Stockholders will collectively own 20% of the Company’s issued and outstanding shares after the IPO (assuming the Initial Stockholders did not purchase any Public Shares in the IPO and excluding the securities underlying the $15 Private Warrants, the Private Units).

On August 21, 2024, Company issued a dividend of approximately 0.066 Founder Shares for every issued and outstanding founder share resulting in our initial stockholders holding an aggregate of 2,300,000 Founder Shares, an increase of 143,750 founder compared to 2,156,250 initial Founder Shares issued.

On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 IPO Units resulting in Sponsor to forfeit 300,000 Founder Shares. As of June 30, 2025, there were 2,000,000 Founder Shares outstanding.

11

Table of Contents

The Initial Stockholders have agreed not to transfer, assign or sell any of the Founder Shares (except to certain permitted transferees) until, with respect to 50% of the Founder Shares, the earlier of (i) twelve months after the date of the consummation of a Business Combination, or (ii) the date on which the closing price of the Company’s common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations) for any 20 trading days within any 30-trading day period commencing after a Business Combination, with respect to the remaining 50% of the Founder Shares, 12 months after the date of the consummation of a Business Combination, or earlier, in each case, if, subsequent to a Business Combination, the Company consummates a subsequent liquidation, merger, stock exchange or other similar transaction which results in all of the Company’s stockholders having the right to exchange their Public Shares for cash, securities or other property.

Promissory Notes

On October 6, 2023, the Company issued a promissory note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $150,000. The Company drew $125,000 under the promissory note. On April 1. 2025, the Company paid off the entire $125,000 balance.As of June 30, 2025, there was no balance outstanding under the Promissory Notes. The Promissory Notes are noninterest bearing and payable on the consummation of the IPO.

On January 30, 2025, the Company issued an unsecured promissory note of $417,000 to the Sponsor. This promissory note bear interest at the rate of 12% per year and will mature on January 30, 2026. On March 5, 2025, the company paid $257,000 in principal and $4,935 in interest. On April 1, 2025, the Company paid $160,000 in principal and $1,736 in interest As of June 30, 2025, there was no outstanding balance under the promissory note.

Administrative Services Agreement

The Company entered into an administrative services agreement (the “Administrative Services Agreement”) with the Sponsor whereby the Sponsor will perform certain services for the Company for a monthly fee of $15,000. As of June 30, 2025, the Company has paid $90,000 to Sponsor.

Both executive officers of the Company serve as the managers of the Sponsor at close of the IPO.

NOTE 6. COMMITMENTS AND CONTINGENCIES

Registration Rights

The holders of the Founder Shares, the Private Units, the $15 Private Warrants (and their underlying securities) are entitled to registration rights pursuant to a registration rights agreement. The Company will bear the expenses incurred in connection with the filing of any registration statements pursuant to such registration rights.

Underwriting Agreement

The Company granted the underwriters a 45-day option to purchase up to 1,200,000 additional Units to cover over-allotments at the IPO price. On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 Units resulting in Sponsor to forfeit 300,000 Founder Shares.

The underwriter are entitled to a underwriting discount equal to the lesser of (i) 750,000 (ii) an amount equal to $750,000 plus 1% of the gross proceeds from the sale of the Over-Allotment Units. At IPO closing, underwriter were paid $750,000.

Underwriters also received 40,000 private units (“Underwriter Units”) at close of IPO for a nominal price of $100.

Additionally, the Underwriter has agreed to defer underwriting commissions equal to 3.5% of the gross proceeds of the IPO (subject to the Company’s right, to allocate up to 50% of such fee to another financial institution in Company’s sole discretion) upon completion of the Business Combination.

Financial Advisor

Upon closing of the IPO, the Company paid $250,000 to the financial advisor and issued 25,000 private units ( “Advisor Units”).

12

Table of Contents

NOTE 7. STOCKHOLDERS’ EQUITY

Common Stock — The Company is authorized to issue 100,000,000 shares of common stock, par value $0.0001. On June 30, 2025, there were 2,295,800 common shares outstanding, excluding 8,000,000 shares subject to possible redemption.

Rights — Public Rights will entitle the holder to receive one-tenth common share per each Public Right. On June 30, 2025, the Company had 829,580 total rights including 800,000 Public Rights outstanding at the close of the IPO.

Warrants — The $15 Private Warrants entitles the holder to purchase one common share at an exercise price of $15.00 per each share, is exercisable for a period of 10 years from the date of Business Combination, is non-redeemable, and may be exercised on a cashless basis. Additionally, $15 Private Warrants and the shares issuable upon the exercise of the $15 Private Warrants are not to be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions. The Company have 1,000,000 $15 Private Warrant outstanding at the close of the IPO.

The exercise price and number of ordinary shares issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, extraordinary dividend or recapitalization, reorganization, merger or consolidation. However, except as described above, the warrants will not be adjusted for issuances of common stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. If the Company is unable to complete a Business Combination within the Combination Period, the $15 Private Warrants may expire worthless.

NOTE 8. SUBSEQUENT EVENTS

The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to July 24, 2025, the date that the financial statements were issued. On July 21, 2025, Company submitted instruction to withdraw $626,329 from the income earned in the Trust Account for working capital purposes. The company has withdrawn $1,200,000 in aggregate for working capital purposes. This wasthe final withdrawal for working capital purpose.

13

Table of Contents

ITEM 2.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

References in this report (the “Quarterly Report”) to “we,” “us” or the “Company” or refer to FG Merger II Corp. References to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor” refer to FG Merger Investors II LLC. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Exchange Act that are not historical facts, and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this Form 10-Q including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to our final prospectus filed in connection with our IPO (as defined below), under Cautionary Note Regarding Forward-Looking Statements and Risk Factors. The Company’s securities filings can be accessed on the EDGAR section of the U.S. Securities and Exchange Commission’s (“SEC”) website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

Overview

FG Merger II Corp. (the “Company”) is a blank check company incorporated in Nevada on September 20, 2023. The Company was formed for the purpose of merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or other similar business combination with one or more businesses or entities (“Business Combination”).

Although the Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination, the Company intends to focus on businesses in the financial services industry. The Company is an early stage and emerging growth company and, as such, the Company is subject to all of the risks associated with early stage and emerging growth companies.

As of June 30, 2025, the Company had not yet commenced any operations. All activity through June 30, 2025 relates to the Company’s formation and the initial public offering (“IPO”), which is described below. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate nonoperating income in the form of interest income from the proceeds derived from the IPO. The Company has selected December 31 as its fiscal year end.

Recent Developments

Our registration statement was declared effective on January 28, 2025. On January 30, 2025, we consummated our IPO of 8,000,000 units at $10.00 per unit (the “Units”). Each Unit consist of one share of common stock of the Company, par value $0.0001 per shares (“Public Shares”) and one right to receive one-tenth common share (“Public Right”). The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $80,000,000.

Simultaneously with the closing of the IPO, we consummated private placement ( “Private Placement”) in which i) FG Merger Investors II LLC (the “Sponsor”) and Ramnaraine Jaigobind purchased 223,300 and 25,000 private unit ( the “Private Units”) respectively, at a price of $10.00 per Private Unit, generating total proceeds of $2,483,000 and ii) the Sponsor purchased in aggregate of 1,000,000 $15.00 exercise price warrants (the “$15 Private Warrants”) at a price of $0.10 per $15 Private Warrant, each exercisable to purchase one shares of common stock at $15.00 per share, for an aggregate purchase price of $100,000.

14

Table of Contents

Each Private Unit consists of one common share and one right. right (“Private Unit Right”). Each whole Private Unit Right entitles the holder to convert the right to one-tenth share of common stock.

Each $15 Private Warrant entitles the holder to purchase one share of Common Stock at an exercise price of $15.00 per each share, will be exercisable for a period of 10 years from the date of Business Combination, will be non-redeemable, and may be exercised on a cashless basis. Additionally, $15 Private Warrants and the shares issuable upon the exercise of the $15 Private Warrants are not to be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions.

Our Units are listed on the National Association of Securities Dealers Automated Quotations (“Nasdaq”). Our management has broad discretion with respect to the specific application of the net proceeds of the IPO and sale of the $15 Private Warrants, and Private Units, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. Nasdaq rules provide that the Business Combination must be with one or more target businesses that together have a fair market value equal to at least 80% of the net assets held in the Trust Account (as defined below) (excluding any deferred underwriting commissions and taxes payable on interest earned on the Trust Account). The Company will only complete a Business Combination if the post-Business Combination company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act of 1940 as amended (the “Investment Company Act”). There is no assurance that the Company will be able to successfully effect a Business Combination.

Following the closing of the IPO, and amount of $80,800,00 ($10.10 per Unit) from the net proceed of the sale of the Units in the IPO and the sale of Private Placement Securities were placed in a trust account (“ Trust Account”) account (“Trust Account”) and invested in a money market fund, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined by us, until the earlier of: (i) the consummation of a Business Combination or (ii) the distribution of the funds in the Trust Account to the Company’s stockholders, as described below.

We will provide our stockholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a stockholder meeting called to approve the Business Combination or (ii) by means of a tender offer. In connection with a proposed Business Combination, we may seek stockholder approval of a Business Combination at a meeting called for such purpose at which stockholders may seek to redeem their shares, regardless of whether they vote for or against the proposed Business Combination. In the event that we seeks stockholder approval in connection with a Business Combination, we will proceed with the Business Combination only if a majority of the outstanding shares voted are voted in favor of the Business Combination.

If we seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules, our amended and restated articles of incorporation provides that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from seeking redemption rights with respect to 15% or more of the Public Shares without the Company’s prior written consent.

The holders of Public Shares are entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (including any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations). There will be no redemption rights upon the completion of a Business Combination with respect to our warrants.

If a stockholder vote is not required and if we decide not to hold a stockholder vote for business or other legal reasons, we will, pursuant to its amended and restated articles of incorporation, offer such redemption pursuant to the tender offer rules of the Securities and Exchange Commission (“SEC”), and file tender offer documents containing substantially the same information as would be included in a proxy statement with the SEC prior to completing a Business Combination.

15

Table of Contents

The Sponsor, officers, directors and advisors (the “Initial Stockholders”) have agreed (a) to vote their Founder Shares (as defined in Note 5) as well as any common shares underlying the Private Units, and any Public Shares purchased during or after the IPO in favor of a Business Combination, (b) not to propose an amendment to our amended and restated articles of incorporation with respect to the our pre-Business Combination activities prior to the consummation of a Business Combination unless we provides dissenting public stockholders with the opportunity to redeem their Public Shares in conjunction with any such amendment; (c) not to redeem any shares (including the Founder Shares as well as any common shares underlying the Private Units) into the right to receive cash from the Trust Account in connection with a stockholder vote to approve a Business Combination (or to sell any shares in a tender offer in connection with a Business Combination if we do not seek stockholder approval in connection therewith) or a vote to amend the provisions of the amended and restated articles of incorporation relating to stockholders’ rights of pre-Business Combination activity and (d) that the Founder Shares, the Private Units and $15 Private Warrant (including underlying securities) shall not participate in any liquidating distributions upon winding up if a Business Combination is not consummated. However, the Initial Stockholders will be entitled to liquidating distributions from the Trust Account with respect to any Public Shares purchased during or after the IPO if we fail to complete our Business Combination.

We have until 24 months from the closing of the IPO to complete a Business Combination. If we are unable to complete a Business Combination within the Combination Period, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but no more than ten business days thereafter, redeem 100% of the outstanding Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest earned (net of funds withdrawn for working capital purposes (not to exceed $1,200,000 in aggregate) and taxes payable and less interest to pay dissolution expenses up to $100,000), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining stockholders and our board of directors, proceed to commence a voluntary liquidation and thereby a formal dissolution of the Company, subject in each case to its obligations to provide for claims of creditors and the requirements of applicable law. There will be no redemption rights or liquidation distribution with respect to our warrants, which will expire worthless if we fail to complete our initial Business Combination within the Combination period.

The Sponsor has agreed that it will be liable to us, if and to the extent any claims by a vendor for services rendered or products sold to us, or a prospective target business with which we have discussed entering into a transaction agreement, reduce the amounts in the Trust Account to below $10.10 per share, except as to any claims by a third party who executed a waiver of any and all rights to seek access to the Trust Account and except as to any claims under our indemnity of the underwriters of the IPO against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the “Securities Act”). In the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. We will seek to reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers, prospective target businesses or other entities with which we do business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.

Results of Operations

We have neither engaged in any operations nor generated any revenues to date. Our only activities through June 30, 2025 were organizational activities, including those necessary to prepare for the IPO and identifying and working with the target company for a Business Combination. We do not expect to generate any operating revenues until after the completion of our Business Combination. We generate non-operating income in the form of interest income on marketable securities. We incur expenses as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses in connection with completing a Business Combination.

For the three months ended June 30, 2025, the Company reported net income of $582,035, which consists of $842,499 in investment income earned in Trust Account, offset by $83,539 in general and administrative expenses and $176,925 income tax expense.

For the six months ended June 30, 2025, the Company reported net income of $897,385, which consists of $1,402,254 in investment income earned in Trust Account, offset by $210,395 in general and administrative expenses and $294,474 income tax expense.

For the three months ended June 30, 2024, the Company reported a net loss of $885, which consists of general and administrative expenses.

16

Table of Contents

For the six months ended June 30, 2024, the Company reported a net loss of $2,182, which consists of general and administrative expenses.

Liquidity and Capital Resources

As of June 30, 2025, we held a cash balance of $517,813. Prior to the IPO, our liquidity needs were satisfied through the $25,000 proceeds received from the Sponsor for purchase of Founder Shares (as defined below), as well as $125,000 loan from Sponsor under a promissory note (“Promissory Notes”).

On January 28, 2025, we issued an unsecured promissory note of $417,000 to the Sponsor. This promissory note bear interest at the rate of 12% per year and will mature on January 30, 2026. On March 5, 2025, the company paid $257,000 in principal and $4,935 in interest. On April 1, 2025, the Company paid $160,000 in principal and $1,736 in interest As of June 30, 2025, there was no balance outstanding under the promissory note.

On January 30, 2025, we consummate our IPO of 8,000,000 Units. The Units were sold at $10.00 per Unit, generating gross proceeds to the Company of $80,000,000.

Simultaneously with the closing of the IPO, we consummated the Private Placement of Private Units and $15 Private Warrants generating proceeds of $2,483,000 and $100,000 respectively.

From the proceeds of the IPO, Private Placement and the promissory note dated January 28, 2025, the Company put 80,800,000 ($10.10 per Unit) in the Trust and retained approximately $2,200,000 for working capital and payment of expenses related to IPO.

Pursuant to the Investment Management Trust Agreement between the Company and Continental Stock Transfer and Trust (“Trustee”) signed at IPO closing, we are allowed to withdraw up to $1,000,000 annually for working capital need from the investment income earned in the Trust Account. On May 14, 2025, Company signed a side letter the Underwriter pursuant to which Company agreed to restricted the withdrawal of interest from the Trust Account for working capital needs to $1,200,000 in total.As of June, 2025, we have withdrawn $573,671 from the Trust Account.

In order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of our officers and directors may, but are not obligated to, loan us funds as may be required (“Working Capital Loans”). As of June 30, 2025, there were no Working Capital Loans under this arrangement.

We do not believe we will need to raise additional funds in order to meet the expenditures required for operating our business. However, if our estimate of the costs of identifying a target business, undertaking in-depth due diligence and negotiating a Business Combination are less than the actual amount necessary to do so, we may have insufficient funds available to operate our business prior to our initial Business Combination

Off-Balance Sheet Arrangement

We have no obligations, assets, or liabilities, which would be considered off-balance sheet arrangements as of June 30, 2025.

Contractual Obligations

Registration Rights

The holders of the Founder Shares, the Private Units, the $15 Private Warrants (and their underlying securities) are entitled to registration rights pursuant to a registration rights agreement. We will bear the expenses incurred in connection with the filing of any registration statements pursuant to such registration rights.

Underwriting Agreement

We granted the underwriters a 45-day option to purchase up to 1,200,000 additional Units to cover over-allotments at the IPO price. On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 Units resulting in Sponsor forfeiting 300,000 Founder Shares.

17

Table of Contents

The underwriter are entitled to a underwriting discount equal to the lesser of (i) 750,000 (ii) an amount equal to $750,000 plus 1% of the gross proceeds from the sale of the Over-Allotment Units. At IPO closing, the underwriter was paid $750,000.

Underwriters also received 40,000 private units (“Underwriter Units”) at close of IPO for a nominal price of $100.

Additionally, the Underwriter has agreed to defer underwriting commissions equal to 3.5% of the gross proceeds of the IPO (subject to the Company’s right, to allocate up to 50% of such fee to another financial institution in Company’s sole discretion) upon completion of the Business Combination.

Financial Advisor

Upon closing of the IPO, we paid $250,000 to the financial advisor and issued 25,000 private units (the “Advisor Units”).

Related Party Transactions

On October 6, 2023, we issued an aggregate of 2,156,250 shares of common stock (the “Founder Shares”) to the Sponsor for an aggregate purchase price of $25,000 in cash. On October 18, 2023, the Sponsor transferred an aggregate of 465,000 Founder Shares to members of the Company’s management, board of directors and senior advisors, resulting in the Sponsor holding 1,691,250 Founder Shares. The Founder Shares include an aggregate of up to 300,000 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Initial Stockholders will collectively own 20% of the Company’s issued and outstanding shares after the IPO (assuming the Initial Stockholders did not purchase any Public Shares in the IPO and excluding the securities underlying the $15 Private Warrants, the Private Units).

On August 21, 2024, we issued a dividend of approximately 0.066 Founder Shares for every issued and outstanding founder share resulting in our initial stockholders holding an aggregate of 2,300,000 Founder Shares, an increase of 143,750 founder compared to 2,156,250 initial Founder Shares issued.

On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 IPO Units resulting in Sponsor to forfeit 300,000 Founder Shares. As of June 30, 2025, there were 2,000,000 Founder Shares outstanding.

The Initial Stockholders have agreed not to transfer, assign or sell any of the Founder Shares (except to certain permitted transferees) until, with respect to 50% of the Founder Shares, the earlier of (i) twelve months after the date of the consummation of a Business Combination, or (ii) the date on which the closing price of the Company’s common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations) for any 20 trading days within any 30-trading day period commencing after a Business Combination, with respect to the remaining 50% of the Founder Shares, 12 months after the date of the consummation of a Business Combination, or earlier, in each case, if, subsequent to a Business Combination, the Company consummates a subsequent liquidation, merger, stock exchange or other similar transaction which results in all of the Company’s stockholders having the right to exchange their Public Shares for cash, securities or other property.

Promissory Notes

On October 6, 2023, the Company issued a promissory note to the Sponsor, pursuant to which the Company may borrow up to an aggregate principal amount of $150,000. The Company drew $125,000 under the promissory note. On April 1. 2025, the Company paid off the entire $125,000 balance.As of June 30, 2025, there was no balance outstanding under the Promissory Notes. The Promissory Notes are noninterest bearing and payable on the consummation of the IPO.

On January 30, 2025, the Company issued an unsecured promissory note of $417,000 to the Sponsor. This promissory note bear interest at the rate of 12% per year and will mature on January 30, 2026. On March 5, 2025, the company paid $257,000 in principal and $4,935 in interest. On April 1, 2025, the Company paid $160,000 in principal and $1,736 in interest As of June 30, 2025, there was no outstanding balance under the promissory note.

18

Table of Contents

Administrative Services Agreement

We entered into an administrative services agreement (the “Administrative Services Agreement”) with the Sponsor whereby the Sponsor will perform certain services for us for a monthly fee of $15,000. As of June 30, 2025, we have paid $90,000 to the Sponsor.

Both executive officers of the Company serve as the managers of the Sponsor at close of the IPO.

Critical Accounting Policies

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual results could materially differ from those estimates. We had identified the following as its critical accounting policies:

Basis of presentation

The accompanying financial statements are presented in U.S. Dollars and conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the SEC.

Emerging growth company

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.

Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

Use of estimates

The preparation of financial statement in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statement, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.

Cash and cash equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company did not have any cash equivalents as of June 30, 2025.

19

Table of Contents

Deferred offering costs

Deferred offering costs consist of legal, underwriter expenses, accounting and other offering related expenses incurred through the balance sheet date that are directly related to the IPO and that are charged to stockholders equity upon the completion of the IPO. Offering cost amounting to 1,481,031 (including $750,000 of underwriting fee and $250,000 of advisor fee) were charged to shareholders’ equity upon the completion of the IPO.

Marketable securities held in trust account

At June 30, 2025, substantially all of the assets held in the Trust Account were invested in a money market fund focused on U.S Treasury obligation. During the three months ended June 30, 2025, the Company withdrew 311,736 of the interest income in the Trust Account for working capital purposes. During the six months ended June 30, 2025, the Company withdrew 573,671 of the interest income in the Trust Account for working capital purposes.

Common stock subject to possible redemption

The Company accounts for its common stock subject to possible redemption in accordance with the guidance in Accounting Standards Codification (“ASC”) Topic 480 “Distinguishing Liabilities from Equity.” Common stock subject to mandatory redemption is classified as a liability instrument and is measured at fair value. Conditionally redeemable common stock (including common stock that features redemption rights that is either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) is classified as temporary equity. At all other times, common stock is classified as stockholders’ equity. The Company’s common stock features certain redemption rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, at June 30, 2025, common stock subject to possible redemption is presented as temporary equity at redemption value, outside of the stockholders’ equity section of the Company’s balance sheet.

The Company recognizes changes in redemption value using the “at redemption value” method and accordingly recognizes changes in redemption value immediately as they occur and adjusts the carrying value of redeemable shares to equal the redemption value at the end of each reporting period. Such changes are reflected in additional paid-in-capital and retained or accumulated deficit if additional paid in capital account equals zero.

Income taxes

The Company complies with the accounting and reporting requirements of ASC Topic 740, “Income Taxes,” which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

ASC Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits, if any, as income tax expense. There were no unrecognized tax benefits as of June 30, 2025 and no amounts accrued for interest and penalties. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception. The company’s year-end is December 31 and no statutory tax deadline has yet occurred.

As of June 30, 2025, the Company has estimated $294,474 in income tax expense on the income earned in the Trust Account.

20

Table of Contents

Reconciliation of Net Income (Loss) per Common Share

The Company complies with the accounting and disclosure requirements of ASC 260, Earnings Per Share. The Company utilize two class methodology in calculation of earnings per share. The Company has redeemable shares that were issued in IPO and non-redeemable shares which include shares issued in Private Placement, Underwriter Units, Advisor Units and Founder Share (as described below). Income and losses are shared pro rata between the redeemable and nonredeemable common shares. Net income (loss) per share of common stock is calculated by dividing the net income (loss) by the weighted average shares of common stock outstanding for the respective period. Net loss for the period from January 1, 2025 to IPO was allocated fully to the non-redeemable common shares. Net income from IPO till June 30, 2025, was allocated to redeemable and non-redeemable common shares. Diluted net income per share attributable to stockholders adjusts the basic net income per share attributable to stockholders and the weighted-average shares of common share outstanding for the potentially dilutive impact of outstanding warrants.

Fair value of financial instruments

The fair value of the Company’s assets and liabilities which qualify as financial instruments under ASC Topic 820, “Fair Value Measurement”, approximates the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term nature.

The fair value of the Company’s financial assets and liabilities reflects management’s estimate of amounts that the Company would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from independent sources) and to minimize the use of unobservable inputs (internal assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities.

Level 1: Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2: Observable inputs other than Level 1 inputs. Examples of Level 2 input include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active.

Level 3: Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability.

The fair value of the marketable securities held in Trust Account is determined using the level 1 input.

Operating Segments

The Company operates as one operating segment. Operating segments are defined as components of an enterprise for which separate financial information is regularly evaluated by the chief operating decision maker (“CODM”), which is the Company’s Chief Executive Officer and Chief Financial Officer in deciding how to allocate resources and assess performance. The Company’s CODM evaluates the Company’s financial information and resources and assesses the performance of these resources. The Company is not organized by market and is managed and operated as one business. A single management team that reports to the CODM comprehensively manages the entire business. Accordingly, the Company does not accumulate discrete financial information with respect to separate divisions and does not have separate operating or reportable segments. Since the Company operates in one operating segment, all required financial segment information can be found in the financial statement.

21

Table of Contents

Recently issued accounting standard

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. ASU 2023-07, which is applicable to entities with a single reportable segment, will primarily require enhanced disclosures about significant segment expenses and enhanced disclosures in interim periods. The guidance in ASU 2023-07 will be applied retrospectively and is effective for annual reporting periods in fiscal years beginning after December 15, 2023 and interim reporting periods in fiscal years beginning after December 31, 2024, with early adoption permitted. The Company adopted this guidance as of January 31, 2025. The adoption resulted in disclosure changes only.

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.

ITEM 4.    CONTROLS AND PROCEDURES

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

Evaluation of Disclosure Controls and Procedures

As required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2025. Based upon their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15 (e) and 15d-15 (e) under the Exchange Act) were effective.

Changes in Internal Control Over Financial Reporting

During the three months ended June 30, 2025, there has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

22

Table of Contents

PART II – OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS.

None.

ITEM 1A.    RISK FACTORS.

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.

ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

On October 6, 2023, we issued an aggregate of 2,156,250 shares of Founder Shares to the Sponsor for an aggregate purchase price of $25,000 in cash. On October 18, 2023, the Sponsor transferred an aggregate of 465,000 Founder Shares to members of the Company’s management, board of directors and senior advisors, resulting in the Sponsor holding 1,691,250 Founder Shares. The Founder Shares include an aggregate of up to 300,000 shares subject to forfeiture by the Sponsor to the extent that the underwriters’ over-allotment is not exercised in full or in part, so that the Initial Stockholders will collectively own 20% of the Company’s issued and outstanding shares after the IPO (assuming the Initial Stockholders did not purchase any Public Shares in the IPO and excluding the securities underlying the $15 Private Warrants, the Private Units).

On August 21, 2024, we issued a dividend of approximately 0.066 Founder Shares for every issued and outstanding founder share resulting in our initial stockholders holding an aggregate of 2,300,000 Founder Shares, an increase of 143,750 founder compared to 2,156,250 initial Founder Shares issued.

On February 5, 2025, the underwriters elected to terminate their over-allotment option to purchase 1,200,000 IPO Units resulting in Sponsor to forfeit 300,000 Founder Shares. As of June 30, 2025, there were 2,000,000 Founder Shares outstanding.

Our registration statement was declared effective on January 28, 2025. On January 30, 2025, we consummated our IPO of 8,000,000 Units at $10.00 per unit Each Unit consist of one Public Share and one Public Right to receive one-tenth common share. The Units were sold at a price of $10.00 per Unit, generating gross proceeds to the Company of $80,000,000.

Simultaneously with the closing of the IPO, we consummated Private Placement in which i) the Sponsor and Ramnaraine Jaigobind purchased 223,300 and 25,000 Private Units respectively, at a price of $10.00 per Private Unit, generating total proceeds of $2,483,000 and ii) the Sponsor purchased in aggregate of 1,000,000 $15 Private Warrants at a price of $0.10 per $15 Private Warrant, each exercisable to purchase one shares of common stock at $15.00 per share, for an aggregate purchase price of $100,000.

Each Private Unit consists of one common share and one Private Unit Right. Each whole Private Unit Right entitles the holder to convert the right to one-tenth share of common stock.

Each $15 Private Warrant entitles the holder to purchase one share of Common Stock at an exercise price of $15.00 per each share, will be exercisable for a period of 10 years from the date of Business Combination, will be non-redeemable, and may be exercised on a cashless basis. Additionally, $15 Private Warrants and the shares issuable upon the exercise of the $15 Private Warrants are not to be transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions

Following the closing of the IPO, and amount of $80,800,00 ($10.10 per Unit) from the net proceed of the sale of the Units in the IPO and the sale of Private Placement Securities were placed in the Trust Account.

We paid a total of $750,000 and $250,000 in underwriting fee and advisor fee respectively, and $ approximately 482,000 for other costs and expenses related to the IPO.

23

Table of Contents

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4.    MINE SAFETY DISCLOSURES.

Not applicable.

ITEM 5.     OTHER INFORMATION.

None.

24

Table of Contents

ITEM 6.      EXHIBITS.

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report.

No.

    

Description of Exhibit

31.1

Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002.

31.2

Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes Oxley Act of 2002.

32.1*

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS

XBRL Instance Document

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document

101.SCH

XBRL Taxonomy Extension Schema Document

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

XBRL Taxonomy Extension Labels Linkbase Document

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report.

*

Furnished herewith

**

Incorporated by reference to the Current Report on Form 8-K filed with the SEC on February 3, 2025.

25

Table of Contents

SIGNATURES

Pursuant to the requirements of Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: July 25, 2025

FG MERGER II CORP.

By:

/s/ Hassan R. Baqar

Name: Hassan R. Baqar

Title: Chief Financial Officer

(Principal Financial and Accounting Officer)

26

FAQ

How much cash does FGMCU have in its trust account as of 30-Jun-25?

The trust account held $81.63 million, or $10.10 per redeemable share.

What were FG Merger II’s earnings for Q2 2025?

Net income totaled $582,035 for the quarter and $897,385 for the six-month period, driven by interest on the trust.

What is the deadline for FGMCU to complete a business combination?

The SPAC has 24 months from its 30-Jan-25 IPO, giving it until late January 2027.

How many shares are subject to possible redemption?

All 8,000,000 public shares can be redeemed for their pro-rata trust value.

Did FG Merger II use any of the trust interest for working capital?

Yes. By June 30, 2025 the company had withdrawn $573,671 of interest (out of a $1.2 MM cap) for operating needs.

What are the current liabilities on the balance sheet?

Current liabilities are minimal at $298,486, primarily tax payable and accounts payable.
FG Merger II Corp.

NASDAQ:FGMCU

FGMCU Rankings

FGMCU Latest News

FGMCU Stock Data

100.28M
8.00M
9.82%
Shell Companies
Blank Checks
United States
ITASCA