Form 8-K
8-K — BOXABL Inc.
Accession: 0001493152-26-034441
Filed: 2026-07-23
Period: 2026-07-17
CIK: 0001906364
SIC: 6770 (BLANK CHECKS)
Item: Entry into a Material Definitive Agreement
Item: Termination of a Material Definitive Agreement
Item: Completion of Acquisition or Disposition of Assets
Item: Notice of Delisting or Failure to Satisfy a Continued Listing Rule or Standard; Transfer of Listing
Item: Unregistered Sales of Equity Securities
Item: Material Modifications to Rights of Security Holders
Item: Changes in Registrant's Certifying Accountant
Item: Changes in Control of Registrant
Item: Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers: Compensatory Arrangements of Certain Officers
Item: Amendments to Articles of Incorporation or Bylaws; Change in Fiscal Year
Item: Change in Shell Company Status
Item: Regulation FD Disclosure
Item: Financial Statements and Exhibits
Documents
8-K — form8-k.htm (Primary)
EX-3.1 (ex3-1.htm)
EX-3.2 (ex3-2.htm)
EX-10.1 (ex10-1.htm)
EX-10.2 (ex10-2.htm)
EX-10.3 (ex10-3.htm)
EX-10.4 (ex10-4.htm)
EX-16.1 (ex16-1.htm)
EX-99.1 (ex99-1.htm)
EX-99.2 (ex99-2.htm)
EX-99.3 (ex99-3.htm)
EX-99.4 (ex99-4.htm)
EX-99.5 (ex99-5.htm)
EX-99.6 (ex99-6.htm)
EX-99.7 (ex99-7.htm)
EX-99.8 (ex99-8.htm)
EX-99.9 (ex99-9.htm)
GRAPHIC (ex99-1_001.jpg)
GRAPHIC (ex99-1_002.jpg)
GRAPHIC (ex16-1_001.jpg)
GRAPHIC (ex16-1_002.jpg)
GRAPHIC (ex16-1_003.jpg)
GRAPHIC (ex16-1_004.jpg)
GRAPHIC (ex16-1_005.jpg)
XML — IDEA: XBRL DOCUMENT (R1.htm)
8-K
8-K (Primary)
Filename: form8-k.htm · Sequence: 1
false
--12-31
0001906364
0001906364
2026-07-17
2026-07-17
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
8-K
CURRENT
REPORT
PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES
EXCHANGE ACT OF 1934
Date
of Report (Date of earliest event reported): July 17, 2026
BOXABL
INC.
(Exact
Name of Registrant as Specified in Charter)
Texas
001-42493
86-2579471
(State
or Other Jurisdiction
of
Incorporation)
(Commission
File
Number)
(IRS
Employer
Identification
No.)
5345
E. N. Belt Road
North
Las Vegas, Nevada 89115
(Address
of Principal Executive Offices) (Zip Code)
(702)
500-9000
(Registrant’s
Telephone Number, Including Area Code)
FG
Merger II Corp.
(Former
Name or Former Address, if Changed Since Last Report)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions (see General Instruction A.2. below):
☐
Written communications pursuant to Rule 425 under the Securities
Act (17 CFR 230.425)
☐
Soliciting material pursuant to Rule 14a-12 under the Exchange
Act (17 CFR 240.14a-12)
☐
Pre-commencement communications pursuant to Rule 14d-2(b) under
the Exchange Act (17 CFR 240.14d-2(b))
☐
Pre-commencement communications pursuant to Rule 13e-4(c) under
the Exchange Act (17 CFR 240.13e-4(c))
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Class
A Common Stock, $0.0001 par value per share
BXBL
The
Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405
of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐
Introductory
Note
As
previously disclosed, on August 4, 2025, FG Merger II Corp., a Nevada corporation (“FGMC”), entered into an Agreement
and Plan of Merger (as amended on November 3, 2025, April 6, 2026 and May 6, 2026, the “Merger Agreement”), with FG
Merger Sub II Inc., a Nevada corporation and a wholly-owned subsidiary of FGMC (“Merger Sub”), and BOXABL Inc., a
Nevada corporation (“BOXABL”). Terms used herein but not defined herein shall have the meanings ascribed to them in
the Proxy Statement/Prospectus (as defined below).
On
July 17, 2026 (the “Closing Date”), the parties consummated the transactions contemplated by the Merger Agreement
(the “Business Combination”), as follows:
The
Conversion
Prior
to and in connection with the Closing, FGMC converted from a Nevada corporation to a Texas corporation (the “Conversion”)
in accordance with the Nevada Revised Statutes (“NRS”) and the Texas Business Organizations Code (“TBOC”).
Upon the Conversion, FGMC became a Texas corporation and each issued and outstanding security of FGMC remained outstanding and automatically
represented a corresponding security of FGMC as a Texas corporation.
The
Mergers
Following
the Conversion and on the Closing Date, Merger Sub merged with and into BOXABL, with BOXABL surviving as a wholly-owned subsidiary of
FGMC (the “First Merger”). Immediately thereafter, BOXABL merged with and into FGMC, with FGMC surviving (the “Second
Merger”, and together with the First Merger, the “Mergers”). As a result of the Business Combination, FGMC
was renamed “BOXABL Inc.” (the “Combined Company”).
Pursuant
to the terms of the Merger Agreement, at the applicable effective time, by virtue of the Mergers and without any action on the part of
any party or any other person:
● each
share of BOXABL’s common stock, par value $0.00001 (“BOXABL Common Stock”)
(other than certain excluded shares and any shares held by stockholders who properly exercised
and did not lose their dissenter’s rights under applicable Nevada law) was converted
into the right to receive a number of shares of common stock of the Combined Company (“Combined
Company Common Stock”), as determined by the exchange ratio set forth in the Merger
Agreement (the “Common Exchange Ratio”);
● each
share of BOXABL’s preferred stock, par value $0.00001 (“BOXABL Preferred Stock”)
(other than any shares held by preferred stockholders who properly exercised and did not
lose their dissenter’s rights under applicable Nevada law) was converted into the right
to receive a number of shares of preferred stock of the Combined Company (“Combined
Company Merger Preferred Stock”) as determined by the exchange ratio set forth
in the Merger Agreement (the “Preferred Exchange Ratio”);
● all
outstanding and unexpired BOXABL convertible securities (options and restricted stock units
but excluding common stock warrants) were assumed by the Combined Company and became exercisable
or convertible for Combined Company equity on the same terms, with adjustments as provided
in the Merger Agreement;
● each
BOXABL common stock warrant that remained outstanding was assumed by the First Merger Surviving
Company and terminated at the effective time of the First Merger;
● each
share of capital stock of Merger Sub issued and outstanding immediately prior to the First
Merger Effective Time was automatically cancelled and converted into one share of common
stock of the First Merger Surviving Company;
● all
outstanding FGMC warrants and other convertible securities were assumed by the Combined Company
and became exercisable for shares of Combined Company Common Stock, subject to adjustment
as provided in the Merger Agreement;
● no
fractional shares of Combined Company Common Stock or Combined Company Merger Preferred Stock
were issued.
On
the Closing Date, the Combined Company issued, or reserved for issuance, an aggregate of 246,524,760 shares of Combined Company Common
Stock and issued 103,475,240 shares of Combined Company Merger Preferred Stock to the former BOXABL securityholders in exchange for their
equity interests in BOXABL, representing aggregate merger consideration with a value of $3,500,000,000 based on a deemed value of $10.00
per share.
Listing
of Securities
Prior
to the Closing Date, FGMC Units, FGMC Common Stock and FGMC Rights were listed on the Nasdaq Stock Market LLC (“Nasdaq”)
under the symbols “FGMCU,” “FGMC” and “FGMCR,” respectively. In connection with the Business Combination,
all of the FGMC Units separated into their component parts and ceased trading on Nasdaq.
As
of the open of trading on July 20, 2026, the Combined Company Class A Common Stock began trading on Nasdaq under the symbol “BXBL.”
The Combined Company Merger Preferred Stock is not listed on Nasdaq or any other securities exchange and is not publicly traded.
The
description of the Merger Agreement contained in this Current Report on Form 8-K does not purport to be complete and is qualified in
its entirety by the text of the Merger Agreement, as amended, copies of which are attached as Exhibits 2.1 through 2.4 to this Current
Report on Form 8-K and are incorporated herein by reference.
The
Merger Agreement is also described in detail in the definitive proxy statement/prospectus for the Business Combination filed by FGMC
with the Securities and Exchange Commission (the “Proxy Statement/Prospectus”).
Item
1.01 Entry into a Material Definitive Agreement
The
information set forth in the Introductory Note of this Current Report on Form 8-K is incorporated herein by reference.
Lock-Up
Agreements
In
connection with the Business Combination, on the Closing Date, the Combined Company entered into lock-up agreements (the “Lock-Up
Agreements”) with the Sponsor of FGMC and certain former stockholders of BOXABL (including Paolo Tiramani and Galiano Tiramani),
pursuant to which each of the parties to the Lock-Up Agreements agreed not to effect any sale or distribution of any equity securities
of the Combined Company held by any of them during the lock-up period. For 50% of the lock-up shares, the lock-up period ends at the
earlier of (a) 12 months after the Closing Date and (b) the date on which the closing price of the Combined Company Common Stock equals
or exceeds $12.00 per share for any 20 trading days within any 30-trading-day period after the Closing Date. For the remaining 50% of
the lock-up shares, the lock-up period ends 12 months after the Closing Date. The lock-up restrictions are also subject to early release
upon certain liquidation, merger, exchange or reorganization transactions and automatically expire if the Combined Company Common Stock
trades at or above $20.00 per share at any time (including intraday).
The
foregoing description of the Lock-Up Agreements is qualified in its entirety by reference to the full text of the agreements, copies
of which are attached as Exhibits 10.1 and 10.2 to this Current Report on Form 8-K and are incorporated herein by reference.
Indemnification
Agreements
In
connection with the Business Combination, on the Closing Date, the Combined Company entered into indemnification agreements (the “Indemnification
Agreements”) with each of its directors and executive officers. Subject to certain exceptions, the Indemnification Agreements
provide that the Combined Company will indemnify each of its directors and executive officers for certain expenses, which may include
attorneys’ fees, judgments, fines and settlement amounts, incurred by a director or officer in any action or proceeding arising
out of that person’s services as a director or officer of the Combined Company or of any other company or enterprise to which the
person provides services at the Combined Company’s request.
The
foregoing description of the Indemnification Agreements is qualified in its entirety by reference to the form of Indemnification Agreement,
a copy of which is attached as Exhibit 10.3 to this Current Report on Form 8-K and is incorporated herein by reference.
The
above-referenced agreements are described in the Proxy Statement/Prospectus.
Item
1.02 Termination of a Material Definitive Agreement.
The
information set forth in the Introductory Note of this Current Report on Form 8-K and Item 1.01 is incorporated herein by reference.
On
the Closing Date, in connection with the consummation of the Business Combination, the Investment Management Trust Agreement between
FGMC and Continental Stock Transfer & Trust Company and the Administrative Services Agreement between FGMC and the Sponsor were terminated.
The Administrative Services Agreement had provided for monthly payments of $15,000 to the Sponsor.
Item
2.01 Completion of Acquisition or Disposition of Assets.
The
disclosures set forth in the Introductory Note of this Current Report on Form 8-K and in Item 1.01 are incorporated into this Item 2.01
by reference.
The
Business Combination and each of the other proposals in the Proxy Statement/Prospectus were approved by FGMC’s stockholders and
by BOXABL’s stockholders at their respective meetings. As indicated above, the Combined Company issued, or reserved for issuance
an aggregate of 246,524,760 shares of Combined Company Common Stock and 103,475,240 shares of Combined Company Merger Preferred Stock
to the former stockholders of BOXABL on the Closing Date.
In
connection with the stockholder vote, an aggregate of 3,466,086 shares of FGMC Common Stock were redeemed by stockholders of FGMC
resulting in the payment to such holders of an aggregate of $36,048,176.
As
of the Closing Date and following the completion of the Business Combination, the Combined Company had approximately 241,493,343
shares of Combined Company Common Stock issued and outstanding, consisting of approximately 9,409,633 shares of Combined Company
Class A Common Stock and approximately 232,083,710 shares of Combined Company Class B Common Stock, and 103,475,240 shares
of Combined Company Merger Preferred Stock issued and outstanding. In addition, as of the Closing Date, the Combined Company had 1,000,000
Combined Company Warrants issued and outstanding, each entitling the holder thereof to purchase one share of Combined Company Common
Stock at an exercise price of $15.00 per share.
FORM
10 INFORMATION
Item
2.01(f) of Form 8-K states that if the predecessor registrant was a shell company, as FGMC was immediately before the consummation of
the Business Combination, then the registrant must disclose the information that would be required if the registrant were filing a general
form for registration of securities on Form 10. Accordingly, the Combined Company is providing below the information that would be included
in the Form 10 if it were to file a Form 10. Please note that the information provided below relates to the Combined Company following
the consummation of the Business Combination, unless otherwise specifically indicated or the context otherwise requires.
Cautionary
Note Regarding Forward-Looking Statements
This
document and the information incorporated by reference herein include “forward-looking statements” within the meaning of
the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. All statements, other than statements
of present or historical fact included in or incorporated by reference in this Current Report on Form 8-K, regarding the Combined Company’s
future financial performance, as well as its strategy, future operations, financial position, estimated revenues and losses, projected
costs, prospects, plans and objectives of management are forward-looking statements. When used in this Current Report on Form 8-K, the
words “could,” “should,” “will,” “may,” “believe,” “anticipate,”
“intend,” “estimate,” “expect,” “project,” the negative of such terms and other similar
expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying
words. These forward-looking statements are based on management’s current expectations and assumptions about future events and
are based on currently available information as to the outcome and timing of future events. The Combined Company cautions you that these
forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which
are beyond the control of the Combined Company, incident to its business.
These
forward-looking statements are based on information available as of the date of this Current Report on Form 8-K, and current expectations,
forecasts and assumptions, and involve a number of risks and uncertainties. Accordingly, forward-looking statements should not be relied
upon as representing the Combined Company’s views as of any subsequent date, and the Combined Company does not undertake any obligation
to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information,
future events or otherwise, except as may be required under applicable securities laws.
As
a result of a number of known and unknown risks and uncertainties, the Combined Company’s actual results or performance may be
materially different from those expressed or implied by these forward-looking statements. Some factors that could cause actual results
to differ include:
● the
Combined Company’s limited operating history and history of losses, including the going
concern qualification in BOXABL’s audited financial statements;
● the
Combined Company’s ability to recognize the anticipated benefits of the Business Combination,
which may be affected by, among other things, competition and the ability of the Combined
Company to grow and manage growth profitably following the Closing Date;
● future
capital needs and the ability to obtain additional financing on acceptable terms;
● the
ability to maintain the listing of the Combined Company Class A Common Stock on Nasdaq following
the Closing Date;
● the
ability to successfully ramp production capacity and reduce per-unit production costs;
● risks
relating to regulatory approvals for modular housing in additional states and jurisdictions;
● demand
cyclicality and housing market conditions;
● supply
chain disruptions, including reliance on key suppliers and the risk of supplier failure;
● reliance
on senior management, including Paolo Tiramani and Galiano Tiramani;
● intellectual
property protection and potential infringement claims;
● reliance
on third-party builders, dealers, installers and franchisees;
● competition
from traditional and modular construction companies;
● increased
costs associated with being a public company;
● potential
dilution from conversion of Merger Preferred Stock and other securities;
● conflicts
of interest involving management and directors;
● controlled
company status under Nasdaq rules;
● no
third-party fairness opinion obtained in connection with the Business Combination;
● no
minimum cash closing condition in the Merger Agreement; and
● other
risks and uncertainties set forth in the Proxy Statement/Prospectus in the section titled
“Risk Factors.”
Business
and Facilities
The
information set forth in the section of the Proxy Statement/Prospectus entitled “Information About BOXABL” beginning
on page 244 is incorporated herein by reference.
Risk
Factors
The
risks associated with the Combined Company’s business and operations following the Closing Date are described in the Proxy Statement/Prospectus
in the section entitled “Risk Factors” beginning on page 65, which is incorporated herein by reference.
Financial
Information
Audited
Financial Statements
The
following historical audited financial statements and the related notes are incorporated herein by reference from the Proxy Statement/Prospectus
and filed as exhibits hereto:
● Audited
financial statements of FGMC as of and for the years ended December 31, 2025 and December
31, 2024, audited by Fruci & Associates II, PLLC.
● Audited
financial statements of BOXABL as of and for the year ended December 31, 2025, audited by
CBIZ CPAs P.C.
● Audited
financial statements of BOXABL as of and for the year ended December 31, 2024, audited by
Marcum LLP.
The
historical financial statements of FGMC and BOXABL and the related notes are included as Exhibits 99.1 and 99.2 to this Current Report
on Form 8-K and incorporated by reference herein.
Unaudited Interim Financial
Statements
The unaudited interim consolidated
financial statements of BOXABL as of and for the three months ended March 31, 2026 and March 31, 2025, including the consolidated balance
sheet, consolidated statements of comprehensive loss, consolidated statements of cash flows, and related notes, are included as Exhibit
99.5 to this Current Report on Form 8-K and incorporated by reference herein. The unaudited interim financial statements of FGMC as of and for the three months ended March 31, 2026, and March
31, 2025, including the balance sheet, statements of operations, statements of cash flows, and related notes, are included as Exhibit
99.7 to this Current Report on Form 8-K and incorporated by reference herein.
Unaudited
Pro Forma Condensed Combined Financial Information
The
unaudited pro forma condensed combined financial
information of FGMC and BOXABL as of March 31, 2026, for the three months ended March 31, 2026, and for the
year ended December 31, 2025 is set forth in Exhibit 99.3 hereto and incorporated by reference herein.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
Management’s
discussion and analysis of the financial condition and results of operations of BOXABL prior to the Closing Date is included in the Proxy
Statement/Prospectus, which is incorporated herein by reference.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations of BOXABL for the year ended December 31, 2025 is included
as Exhibit 99.4 to this Current Report on Form 8-K and incorporated by reference herein. Management’s
Discussion and Analysis of Financial Condition and Results of Operations of BOXABL for the three months ended March 31, 2026,
compared to the three months ended March 31, 2025, is included as Exhibit 99.6 to this Current Report on Form 8-K and incorporated
by reference herein. Management’s Discussion and Analysis of Financial Condition and Results of Operations of FGMC for the three
months ended March 31, 2026, compared to the three months ended March 31, 2025, is included as Exhibit 99.8 to this Current Report on
Form 8-K and incorporated by reference herein.
Security
Ownership of Certain Beneficial Owners and Management
The
following table sets forth information regarding the beneficial ownership of the Combined Company common stock as of the Closing Date
by:
● each
person who is known to be the beneficial owner of more than 5% of the Combined Company common
stock;
● each
executive officer and director of the Combined Company; and
● all
executive officers and directors of the Combined Company as a group.
Beneficial
ownership is determined according to the rules of the SEC, which generally provide that a person has beneficial ownership of a security
if he, she or it possesses sole or shared voting or investment power over that security, including options, rights and convertible securities
that are currently exercisable or exercisable within 60 days.
The
beneficial ownership of Combined Company Common Stock is based on 241,493,343 shares of Combined Company Common Stock issued and
outstanding immediately following the Closing Date.
Name of Beneficial Owner(1)
Number of Shares
% of Common Stock
Directors and Executive Officers
Paolo Tiramani(3)
172,470,048
(2)
71.42 %
Galiano Tiramani(4)
60,052,681
(2)
24.87 %
Martin Noe Costas
—
—
Morris A. Davis
—
—
Zvi Yemini
—
—
Larry G. Swets, Jr.
200,000
*
All executive officers and directors as a group (6 persons)
232,722,729
96.37 %
(1)
Unless otherwise noted, the business address of each of the following entities and individuals is 5345 E. N. Belt Road, North Las Vegas,
Nevada 89115.
(2) Represents
shares of Combined Company Class B Common Stock, par value $0.0001 per share. Each share of Class B Common Stock is entitled to ten (10)
votes per share on all matters on which stockholders are generally entitled to vote. Holders of Class A Common Stock and Class B Common
Stock vote together as a single class on all matters submitted to a vote of stockholders. Each share of Class B Common Stock is convertible
into one (1) fully paid and nonassessable share of Class A Common Stock at the option of the holder at any time. Shares of Class B Common
Stock may be issued only to, and registered in the name of, Paolo Tiramani, Galiano Tiramani and their respective permitted transferees.
Immediately prior to any transfer of shares of Class B Common Stock to a person other than a permitted transferee, each share of Class
B Common Stock so transferred shall automatically convert into one (1) share of Class A Common Stock.
(3) Includes
838,101 shares held directly, 84,767,646 shares held by the Paolo Tiramani 2020 Family Gift Trust, and 86,864,301 shares held by the
Austin Powers Trust, each of which are shares of Combined Company Class B Common Stock.
(4) Includes
389,629 shares held directly, 30,998,869 shares held by the Galiano Tiramani 2020 Family Gift Trust, and 28,225,164 shares held by the
Shontor Asset Protection Trust, each of which are shares of Combined Company Class B Common Stock. Also includes 439,019 shares issuable upon the exercise or vesting of outstanding
options or other rights to acquire Combined Company Common Stock held by Mr. Tiramani’s spouse that are exercisable within 60 days.
Information
about Directors and Executive Officers
Name
Age
Position
Held
Paolo
Tiramani
66
Co-Chief
Executive Officer and Chairman of the Board
Galiano
Tiramani
38
Co-Chief
Executive Officer and Director
Martin
Noe Costas
49
Chief
Financial Officer and Treasurer
Morris
A. Davis
54
Director
Zvi
Yemini
75
Director
Larry
G. Swets, Jr.
51
Director
Resignations
and Appointments
In
connection with the closing of the Business Combination, any pre-existing officers and directors of FGMC resigned from their respective
positions as officers and/or directors of FGMC, in each case effective as of the Effective Time on the Closing Date. Effective as of
the Closing Date, Paolo Tiramani was appointed as Co-Chief Executive Officer and Chairman of the Board, Galiano Tiramani was appointed
as Co-Chief Executive Officer and a director, Martin Noe Costas was appointed as Chief Financial Officer and Treasurer, and each of Morris
A. Davis, Zvi Yemini and Larry G. Swets, Jr. was appointed as a director of the Combined Company.
Information
with respect to Combined Company’s directors and officers appointed as of the Closing Date, including biographical information
regarding these individuals, is set forth in the Proxy Statement/Prospectus in the section entitled “Management of Combined Company
Following the Business Combination” beginning on page 275, which information is incorporated herein by reference.
Risk
Oversight
The
Board of Directors of the Combined Company (the “Board”) has extensive involvement in the oversight of risk management
related to the Combined Company and its business and accomplishes this oversight through regular reporting to the Board by the audit
committee. The audit committee represents the Board by periodically reviewing the Combined Company’s accounting, reporting and
financial practices, including the integrity of its financial statements, the surveillance of administrative and financial controls and
its compliance with legal and regulatory requirements.
Director
Independence
The
Board consists of five members. Other than Paolo Tiramani and Galiano Tiramani, the director nominees (Morris A. Davis, Larry G. Swets,
Jr. and Zvi Yemini) are expected to qualify as “independent directors” as defined under the listing requirements and rules
of Nasdaq and the applicable rules of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Combined
Company may be deemed a “controlled company” under Nasdaq rules because its executive officers are expected to hold more
than 50% of the combined voting power of the Combined Company’s outstanding voting securities.
Committees
of the Board of Directors
Audit
Committee
The
Combined Company’s audit committee is responsible for, among other things:
●
selecting, retaining, compensating, overseeing and, if necessary, terminating the Combined Company’s independent registered public
accounting firm, subject to any stockholder ratification of the selection of the independent auditors;
●
pre-approving all audit and permitted non-audit and tax services to be provided by the Combined Company’s independent registered
public accounting firm or other registered public accounting firms, and establishing policies and procedures for such pre-approval on
an ongoing basis;
●
reviewing and discussing with the Combined Company’s independent registered public accounting firm the firm’s internal quality
control procedures, any material issues raised by internal quality control reviews, peer reviews, PCAOB inspections or governmental or
professional inquiries, and all relationships between the firm and the Combined Company or its subsidiaries that may bear on the firm’s
objectivity and independence;
●
evaluating, at least annually, the qualifications, performance and independence of the Combined Company’s independent registered
public accounting firm, including the lead audit partner, and overseeing required lead audit partner rotation;
●
reviewing and discussing with the Combined Company’s independent registered public accounting firm the auditors’ responsibilities,
the overall audit strategy, the scope and timing of the annual audit, significant risks identified during the audit, significant audit
findings, critical accounting policies and practices, alternative GAAP treatments discussed with management, and other material written
communications between the auditors and management;
●
reviewing and discussing with the Combined Company’s independent registered public accounting firm and management any audit problems
or difficulties, significant disagreements with management and management’s response, and resolving any disagreements between the
auditors and management;
●
reviewing with management and the Combined Company’s independent registered public accounting firm major issues regarding accounting
principles and financial statement presentation, significant financial reporting judgments, the effect of regulatory and accounting initiatives
and off-balance sheet structures, and the adequacy and effectiveness of the Combined Company’s financial reporting processes, internal
control over financial reporting and disclosure controls and procedures;
●
reviewing and discussing with management and the Combined Company’s independent registered public accounting firm the Combined
Company’s annual and quarterly financial statements, related MD&A disclosure, required certifications, audit opinions, and
disclosures relating to financial reporting processes and internal controls before the Combined Company’s Form 10-K and Form 10-Q
filings are made with the SEC;
●
recommending to the Board whether the audited financial statements and related MD&A disclosure should be included in the Combined
Company’s Annual Report on Form 10-K and producing the audit committee report required to be included in the Combined Company’s
proxy statement;
●
reviewing and discussing with management and the Combined Company’s independent registered public accounting firm the Combined
Company’s earnings releases, if any, including the presentation of financial information, use of pro forma, adjusted or other non-GAAP
financial information, and financial information or earnings guidance provided to analysts and ratings agencies;
●
establishing and overseeing procedures for the receipt, retention and treatment of complaints regarding accounting, internal accounting
controls or auditing matters and for the confidential, anonymous submission by employees of concerns regarding questionable accounting
or auditing matters;
●
reviewing and discussing with management the risks faced by the Combined Company and the policies, guidelines and processes by which
management assesses and manages such risks, including major financial risk exposures and risks relating to permitting and licensing,
environmental matters, cybersecurity, third-party liability, supply chain issues, litigation and personnel oversight;
●
reviewing the Combined Company’s compliance with applicable laws and regulations and overseeing policies, procedures and programs
designed to promote legal, ethical and regulatory compliance, including monitoring compliance with Combined Company’s code of ethics;
●
reviewing, with the General Counsel and outside legal counsel, legal and regulatory matters, including legal proceedings and regulatory
investigations, that could have a significant impact on the Combined Company’s financial statements;
●
reviewing, approving and overseeing transactions between the Combined Company and related persons, as defined in Item 404 of Regulation
S-K, and other potential conflict of interest situations, and developing policies and procedures for approval of related-party transactions;
and
●
retaining independent outside counsel and other advisors as the audit committee deems necessary, with authority to determine compensation
and oversee the work of such advisors.
The
Combined Company’s audit committee consists of Morris A. Davis, Larry G. Swets, Jr. and Zvi Yemini, with Morris A. Davis serving
as Chairperson. The Board has determined that Morris A. Davis qualifies as an “audit committee financial expert” as such
term is defined in Item 407(d)(5) of Regulation S-K. Each member of the audit committee meets the definition of “independent director”
for purposes of serving on the audit committee under the Nasdaq rules and the independence standards under Rule 10A-3 of the Exchange
Act.
Compensation
Committee
The
Combined Company’s compensation committee is responsible for, among other things:
●
reviewing and approving annually the corporate goals and objectives applicable to the compensation of the Combined Company’s Chief
Executive Officer;
●
evaluating at least annually the Chief Executive Officer’s performance in light of such goals and objectives and determining and
approving the Chief Executive Officer’s compensation based on such evaluation, with the Chief Executive Officer not present during
any deliberations or voting regarding his or her compensation;
●
reviewing and approving the compensation of the Combined Company’s other executive officers;
●
reviewing, approving and, when appropriate, recommending to the Board for approval, incentive compensation plans and equity-based plans,
including the adoption, amendment and termination of such plans and, where appropriate or required, recommending such plans for stockholder
approval;
●
administering the Combined Company’s incentive compensation plans and equity-based plans, including designating eligible employees
to receive awards, determining the amount of awards or equity to be granted and approving the terms and conditions applicable to each
award or grant, subject to the terms of the applicable plan;
●
reviewing and discussing with management the Combined Company’s executive compensation information and, when required by SEC rules,
the Compensation Discussion and Analysis, and recommending that such disclosure be included in the Combined Company’s annual report
on Form 10-K and proxy statement;
●
producing the compensation committee report on executive officer compensation required to be included in the Combined Company’s
proxy statement or annual report on Form 10-K;
●
reviewing, approving and, when appropriate, recommending to the Board for approval, any employment agreements and severance arrangements
or plans, including benefits to be provided in connection with a change in control, for the Chief Executive Officer and other executive
officers;
●
reviewing, approving and, when appropriate, recommending to the Board for approval, employee benefit plans, including the adoption, amendment
and termination of such plans, and exercising fiduciary and administrative authority with respect to such plans to the extent delegated
to the committee;
●
reviewing the Combined Company’s incentive compensation arrangements to determine whether they encourage excessive risk-taking,
reviewing and discussing at least annually the relationship between risk management policies and practices and compensation, and evaluating
compensation policies and practices that could mitigate any such risk;
●
once required by SEC rules, reviewing and recommending to the Board the frequency of stockholder advisory votes on executive compensation
and reviewing and approving the related proxy statement proposals;
●
reviewing all director compensation and benefits for service on the Board and Board committees at least annually and recommending any
changes to the Board as necessary;
●
overseeing, in conjunction with the nominating and corporate governance committee, engagement with stockholders and proxy advisory firms
on executive compensation matters; and
●
selecting, retaining and obtaining advice from compensation consultants, outside legal counsel and other advisors as the committee deems
necessary, including determining their compensation, overseeing their work and assessing their independence as required under applicable
SEC and Nasdaq rules.
The
Combined Company’s compensation committee consists of Morris A. Davis, Larry G. Swets, Jr. and Zvi Yemini, with Morris A. Davis
serving as Chairperson. Each member of the compensation committee meets the definition of “independent director” under the
Nasdaq rules.
Nominating
and Corporate Governance Committee
The
Combined Company’s nominating and corporate governance committee is responsible for, among other things:
●
determining the qualifications, qualities, skills and other expertise required to serve as a director and developing and recommending
to the Board criteria to be considered in selecting director nominees;
●
identifying and screening individuals qualified to become members of the Board, consistent with the director criteria approved by the
Board;
●
making recommendations to the Board regarding the selection and approval of director nominees to be submitted to a stockholder vote at
the annual meeting of stockholders;
●
considering director nominations validly made by stockholders in accordance with applicable laws, rules and regulations and the Combined
Company’s charter documents;
●
developing and recommending to the Board corporate governance guidelines applicable to the Combined Company, reviewing those guidelines
at least annually and recommending any changes to the Board;
●
overseeing the Combined Company’s corporate governance policies, practices and procedures, including identifying best practices
and reviewing and recommending to the Board changes to the Combined Company’s corporate governance framework, including its certificate
of formation, bylaws and any stockholder agreement then in effect;
●
developing, subject to Board approval, a process for the annual evaluation of the Board and its committees and overseeing the conduct
of such annual evaluation;
●
reviewing the Board’s committee structure and composition and making annual recommendations to the Board regarding the appointment
of directors to serve as members and chairpersons of each committee;
●
identifying and making recommendations to the Board regarding candidates to fill vacancies on the Board or any Board committee, whether
by stockholder election or appointment by the Board;
●
developing and overseeing an orientation program for new directors and a continuing education program for current directors, and periodically
reviewing and updating those programs as necessary;
●
reviewing all director compensation and benefits for service on the Board and Board committees at least annually and recommending any
changes to the Board as necessary;
●
reviewing related-party transactions, as defined by Item 404 of Regulation S-K, and conflicts of interest identified by the audit committee
for compliance with applicable independence standards in connection with committee service or the nomination of an individual to serve
on the Board or a Board committee;
●
reviewing and discussing with management disclosure regarding the Combined Company’s corporate governance practices, including
disclosure concerning the operations of the committee and other Board committees, director independence and the director nominations
process, and recommending that such disclosure be included in the Combined Company’s proxy statement or annual report on Form 10-K,
as applicable;
●
reviewing the Combined Company’s code of ethics and periodically recommending any changes to the code to the Board;
●
reviewing any director resignation letter tendered and evaluating and recommending to the Board whether such resignation should be accepted;
●
overseeing the Combined Company’s practices and strategy relating to workforce health and safety, human capital management, energy
efficiency and the environmental impact of the Combined Company’s homebuilding process, home affordability, business ethics and
compliance, and data privacy and protection; and
●
selecting, retaining and obtaining advice from director search firms, outside counsel, executive search firms and other advisors as the
committee deems necessary, including determining their compensation, overseeing their work and assessing their independence as appropriate.
The
Combined Company’s nominating and corporate governance committee consists of Morris A. Davis, Larry G. Swets, Jr. and Zvi Yemini,
with Zvi Yemini serving as Chairperson.
Code
of Business Conduct and Ethics
The
Combined Company has adopted a written code of business conduct and ethics that applies to its directors, officers and employees, including
its principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar
functions. A copy of the code is posted on the Combined Company’s website at https://www.boxabl.com/ir. In addition, the Combined
Company intends to post on its website all disclosures that are required by law or the Nasdaq rules concerning any amendments to, or
waivers from, any provision of the code. The information on the Combined Company’s website is deemed not to be incorporated in
this Current Report on Form 8-K.
Executive
Compensation
The
Combined Company’s named executive officers are Paolo Tiramani (Co-Chief Executive Officer), Galiano Tiramani (Co-Chief Executive
Officer) and Martin Noe Costas (Chief Financial Officer and Treasurer).
The
Combined Company does not have employment agreements
with its named executive officers and has not maintained any pension, retirement or similar benefit plans for its named executive officers.
The Combined Company intends to evaluate its executive compensation philosophy and plans following the consummation of the Business Combination.
The
information regarding executive compensation of the Combined Company’s named executive officers is set forth in the Proxy
Statement/Prospectus in the section entitled “Executive Officer and Director Compensation” beginning on page 282 of the Proxy
Statement/Prospectus, which is incorporated herein by reference.
Overview
of Anticipated Executive Compensation Program
Following
the Closing Date, decisions with respect to the compensation of the Combined Company’s executive officers, including its named
executive officers, will be made by the compensation committee of the Board. The Combined Company anticipates that compensation for its
executive officers will have the following components: base salary, cash bonus opportunities, equity compensation, employee benefits
and severance protections. The Combined Company will use annual cash bonuses and equity awards to promote performance-based pay that
aligns the interests of its executive officers with the long-term interests of its stockholders and enhances executive retention.
Certain
Relationships and Related Transactions
Certain
relationships and related-party transactions are described in the Proxy Statement/Prospectus in the section titled “Certain Relationships
and Related Person Transactions” beginning on page 291 of the Proxy Statement/Prospectus, which is incorporated herein by reference.
Legal
Proceedings
From
time to time, the Combined Company and its subsidiaries may become involved in legal proceedings arising in the ordinary course of its
business. BOXABL has initiated legal proceedings against a key supplier that failed to deliver deposits and custom equipment, seeking
damages, specific performance and other remedies. That matter remains pending. BOXABL does not anticipate additional material adverse
impacts on its financial condition from such proceedings.
A
Securities and Exchange Commission investigation involving a former BOXABL employee’s fraudulent securities activities concluded
by July 2024 without SEC enforcement action against BOXABL.
For additional information regarding
legal proceedings involving the Combined Company and its subsidiaries, see “Item 3. Legal Proceedings” in BOXABL’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on March 27, 2026 (Commission File No. 000-56579),
and “Part II, Item 1. Legal Proceedings” in BOXABL’s Quarterly Report on Form 10-Q for the quarterly period ended March
31, 2026, filed with the SEC on May 15, 2026 (Commission File No. 000-56579), the disclosures of which are incorporated herein by reference.
Market
Price of and Dividends on the Registrant’s Common Equity and Related Stockholder Matters
Market
Information and Holders
Immediately
prior to the closing of the Business Combination, the FGMC Units, FGMC Common Stock and FGMC Rights were listed on Nasdaq under the symbols
“FGMCU,” “FGMC” and “FGMCR,” respectively.
As
of the Closing Date, FGMC’s Units separated into their component securities. As a result, the FGMC Units and FGMC Rights no longer
trade.
On
the Closing Date, the Combined Company Class A Common Stock was listed on Nasdaq under the new trading symbol “BXBL.” The
Combined Company Merger Preferred Stock is not listed on Nasdaq or any other securities exchange and is not publicly traded. The Combined
Company Class B Common Stock is not listed and is not publicly traded.
As
of the Closing Date and following the completion of the Business Combination, the Combined Company had approximately 241,493,343
shares of common stock issued and outstanding held of record by 4,528 holders. Such numbers do not include Depository Trust Company
participants or beneficial owners holding shares through nominee names.
Dividends
The
Combined Company has not paid any cash dividends on its common stock to date. The Combined Company may retain future earnings, if any,
for future operations, expansion and debt repayment and has no current plans to pay cash dividends for the foreseeable future. Any decision
to declare and pay dividends in the future will be made at the discretion of the Board and will depend on, among other things, the Combined
Company’s results of operations, financial condition, cash requirements, contractual restrictions and other factors that the Board
may deem relevant. The Combined Company does not anticipate declaring any cash dividends to holders of common stock in the foreseeable
future.
Recent
Sales of Unregistered Securities
The
information provided in the Introductory Note and Item 1.01 of this Form 8-K is incorporated by reference into this section.
Description
of Registrant’s Securities
The
description of the Combined Company’s securities is set forth in the section of the Proxy Statement/Prospectus entitled “Description
of the Combined Company’s Securities” beginning on page 293 of the Proxy Statement/Prospectus, which information is incorporated
herein by reference.
Indemnification
of Directors and Officers
The
TBOC authorizes corporations to limit or eliminate, subject to certain conditions, the personal liability of directors and officers to
corporations and their stockholders for monetary damages for breach of their fiduciary duties. The Combined Company’s organizational
documents limit the liability of its directors and officers to the fullest extent permitted by Texas law.
The
Combined Company expects to purchase director and officer liability insurance to cover liabilities its directors and officers may incur
in connection with their services to the Combined Company, including matters arising under the Securities Act. The Combined Company’s
organizational documents also provide that the Combined Company will indemnify its directors and officers to the fullest extent permitted
by Texas law. In addition, the Combined Company intends to enter into customary indemnification agreements with each of its officers
and directors, as described above in Item 1.01.
There
is no pending litigation or proceeding involving any of the Combined Company’s directors, officers, employees or agents in which
indemnification will be required or permitted. The Combined Company is not aware of any threatened litigation or proceedings that may
result in a claim for such indemnification.
Insofar
as indemnification for liabilities arising under the Securities Act may be permitted to directors, executive officers or persons controlling
the Combined Company, the Combined Company has been informed that in the opinion of the Securities and Exchange Commission such indemnification
is against public policy as expressed in the Securities Act and is therefore unenforceable.
Financial
Statements and Supplementary Data
The
information set forth under Item 9.01 of this Current Report on Form 8-K is incorporated herein by reference.
Item
3.01 Notice of Delisting or Failure to Satisfy a Continued Listing Rule or Standard; Transfer of Listing
Prior
to the consummation of the Business Combination, the FGMC Units, FGMC Common Stock and FGMC Rights were listed on Nasdaq under the symbols
“FGMCU,” “FGMC” and “FGMCR,” respectively. On the Closing Date, all of the issued and outstanding
FGMC Units separated into their component securities and the FGMC Units, FGMC Common Stock and FGMC Rights ceased trading on Nasdaq.
In
connection with the Business Combination, the Combined Company Class A Common Stock was approved for listing on Nasdaq. The Combined
Company Class A Common Stock began trading on Nasdaq under the symbol “BXBL” on July 20, 2026.
Item
3.02. Unregistered Sales of Equity Securities.
The
information provided in the Introductory Note and Item 1.01 of this Form 8-K is incorporated by reference into this Item 3.02.
Item
3.03 Material Modification to Rights of Security Holders.
The
material terms of the organizational documents of the Combined Company and the general effect upon the rights of holders of the Combined
Company’s capital stock are described in the sections of the Proxy Statement/Prospectus entitled “The Conversion Proposal”
beginning on page 144 of the Proxy Statement/Prospectus and “Description of the Combined Company’s Securities”
beginning on page 293 of the Proxy Statement/Prospectus, which information is incorporated herein by reference.
On
the Closing Date, the Combined Company filed a Certificate of Formation with the Texas Secretary of State and adopted new Bylaws in connection
with the Conversion. Copies of the Certificate of Formation and Bylaws are filed as Exhibits 3.1 and 3.2 to this Current Report on Form
8-K, respectively, and are incorporated herein by reference.
Item
4.01 Changes in Registrant’s Certifying Accountant
Upon
the consummation of the Business Combination, the Combined Company appointed CBIZ CPAs P.C. as its independent registered public accounting
firm to audit the Combined Company’s consolidated financial statements as of and for the year ending December 31, 2026.
Accordingly,
Fruci & Associates II, PLLC, the independent registered public accounting firm for FGMC prior to the Business Combination (“Fruci”),
was dismissed as of the date of the consummation of the Business Combination.
There
were no “disagreements” (as such term is defined in Item 304(a)(1)(iv) of Regulation S-K and the related instructions) with
Fruci on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedures, which disagreements,
if not resolved to the satisfaction of Fruci, would have caused Fruci to make reference thereto in its report on Fruci’s pre-merger
financial statements for such periods. There have been no “reportable events” (as such term is defined in Item 304(a)(1)(v)
of Regulation S-K).
The
Combined Company provided Fruci with a copy of the foregoing disclosures and has requested that Fruci furnish the Combined Company with
a letter addressed to the SEC stating whether it agrees with the statements made by the Combined Company set forth above. A copy of Fruci’s
letter, dated July 22, 2026, is filed as Exhibit 16.1 to this Current Report on Form 8-K.
Item
5.01 Changes in Control of Registrant.
The
information set forth in the Introductory Note of this Current Report on Form 8-K and in the section entitled “Security Ownership
of Certain Beneficial Owners and Management” in Item 2.01 of this Current Report on Form 8-K is incorporated herein by reference.
Item
5.02 Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of
Certain Officers.
The
information set forth in the Introductory Note of this Current Report on Form 8-K and in the section entitled “Information about
Directors and Executive Officers” in Item 2.01 of this Current Report on Form 8-K is incorporated by reference herein.
Incentive
Plan
In
connection with the Business Combination, the Combined Company adopted the BOXABL Inc. 2026 Omnibus Incentive Plan (the “Incentive
Plan”). The Incentive Plan reserves 75,000,000 shares of Combined Company Class A Common Stock for issuance. The Incentive
Plan permits the grant of options (including incentive stock options and nonqualified stock options), stock appreciation rights, restricted
stock, restricted stock units, performance-based awards, other share-based awards, and other cash-based awards. The material terms of
the Incentive Plan are discussed in the section of the Proxy Statement/Prospectus entitled “The Incentive Plan Proposal”
beginning on page 163 of the Proxy Statement/Prospectus, which information is incorporated herein by reference.
Directors
and Executive Officers
The
information regarding the Combined Company’s directors and executive officers set forth under the headings “Directors and
Executive Officers” and “Executive Compensation” in Item 2.01 of this Current Report on Form 8-K is incorporated herein
by reference.
Item
5.03 Amendments to Articles of Incorporation or Bylaws; Change in Fiscal Year.
The
information set forth in Item 3.03 of this Current Report on Form 8-K is incorporated herein by reference. The Combined Company’s
fiscal year ends December 31; no change in fiscal year is being made in connection with the Business Combination.
Item
5.06 Change in Shell Company Status
As
a result of the Business Combination, which fulfilled the definition of a business combination as required by FGMC’s organizational
documents, FGMC ceased to be a shell company (as defined in Rule 12b-2 of the Exchange Act) as of the Closing Date. The material terms
of the Business Combination are described in the Proxy Statement/Prospectus in the section entitled “The Business Combination
Proposal” beginning on page 119 of the Proxy Statement/Prospectus which is incorporated herein by reference.
Item
7.01. Regulation FD Disclosure.
On
July 17, 2026, the Combined Company issued a press release announcing the consummation of the Business Combination, which is included
in this Current Report on Form 8-K as Exhibit 99.9.
Item
9.01 Financial Statements and Exhibits.
(a)
Financial Statements of Business Acquired
The
following historical audited financial statements and the related notes are incorporated herein by reference from the Proxy Statement/Prospectus:
● Audited
financial statements of FGMC as of and for the years ended December 31, 2025 and December
31, 2024, audited by Fruci & Associates II, PLLC.
● Audited
financial statements of BOXABL as of and for the year ended December 31, 2025, audited by
CBIZ CPAs P.C.
● Audited
financial statements of BOXABL as of and for the year ended December 31, 2024, audited by
Marcum LLP.
The
historical financial statements of FGMC and BOXABL and the related notes are included as Exhibits 99.1 and 99.2 to this Current Report
on Form 8-K and incorporated by reference herein.
The unaudited interim consolidated
financial statements of BOXABL as of and for the three months ended March 31, 2026 and March 31, 2025 are included as Exhibit 99.5 to
this Current Report on Form 8-K and incorporated by reference herein. The unaudited interim financial statements of FGMC as of and for the three months ended March 31, 2026 and March
31, 2025 are included as Exhibit 99.7 to this Current Report on Form 8-K and incorporated by reference herein.
(b)
Pro Forma Financial Information
The
unaudited pro forma condensed combined financial information of FGMC and BOXABL as of March 31, 2026, for the three months
ended March 31, 2026, and for the year ended December 31, 2025 is set forth in Exhibit 99.3 hereto and is incorporated
by reference herein.
(c) Management’s Discussion
and Analysis
Management’s Discussion and
Analysis of Financial Condition and Results of Operations of BOXABL for the year ended December 31, 2025 is included as Exhibit 99.4
to this Current Report on Form 8-K and incorporated by reference herein. Management’s Discussion and Analysis of Financial Condition
and Results of Operations of BOXABL for the three months ended March 31, 2026, compared to the three months ended March 31, 2025, is
included as Exhibit 99.6 to this Current Report on Form 8-K and incorporated by reference herein. Management’s Discussion and Analysis
of Financial Condition and Results of Operations of FGMC for the three months ended March 31, 2026, compared to the three months ended
March 31, 2025, is included as Exhibit 99.8 to this Current Report on Form 8-K and incorporated by reference herein.
(d)
Exhibits
Exhibit
Index
Exhibit
No.
Description
2.1+
Agreement and Plan of Merger, dated as of August 4, 2025, by and among FG Merger II Corp., FG Merger Sub II Inc. and BOXABL Inc. (incorporated by reference to Exhibit 2.1 to the Registration Statement on Form S-4, as amended (File No. 333-290357)).
2.2
First Amendment to Agreement and Plan of Merger, dated November 3, 2025 (incorporated by reference to Exhibit 2.2 to the Registration Statement on Form S-4, as amended (File No. 333-290357)).
2.3
Second Amendment to Agreement and Plan of Merger, dated April 6, 2026 (incorporated by reference to Exhibit 2.3 to the Registration Statement on Form S-4, as amended (File No. 333-290357)).
2.4
Third Amendment to Agreement and Plan of Merger, dated May 6, 2026 (incorporated by reference to Exhibit 2.4 to the Registration Statement on Form S-4, as amended (File No. 333-290357)).
3.1
Certificate of Formation of BOXABL Inc., as filed with the Texas Secretary of State, effective upon the Closing.
3.2
Bylaws of BOXABL Inc., effective upon the Closing.
10.1
Form of Company Lock-Up Agreement.
10.2
Form of Sponsor Lock-Up Agreement.
10.3
Form of Indemnification Agreement.
10.4
BOXABL Inc. 2026 Omnibus Incentive Plan.
16.1
Letter
from Fruci & Associates II, PLLC to the Securities and Exchange Commission, dated July 22, 2026.
99.1
Audited financial statements of FG Merger II Corp. as of and for the years ended December 31, 2025 and December 31, 2024.
99.2
Audited financial statements of BOXABL Inc. as of and for the years ended December 31, 2025 and December 31, 2024.
99.3
Unaudited Pro Forma Condensed Combined Financial Information as of March 31, 2026, for the three months ended March 31, 2026, and for the year ended December 31, 2025.
99.4
Management’s Discussion and Analysis of Financial Condition and Results of Operations of BOXABL.
99.5
Unaudited interim consolidated financial statements of BOXABL Inc. as of and for the three months ended March 31, 2026 and March 31, 2025.
99.6
Management’s Discussion and
Analysis of Financial Condition and Results of Operations of BOXABL for the three months ended March 31, 2026.
99.7
Unaudited interim financial statements
of FG Merger II Corp. as of and for the three months ended March 31, 2026, and March 31, 2025.
99.8
Management’s Discussion and
Analysis of Financial Condition and Results of Operations of FG Merger II Corp. for the three months ended March 31, 2026.
99.9
Press Release announcing consummation
of the Business Combination.
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
+
Schedule and exhibits to this Exhibit omitted pursuant to Regulation S-K Item 601(b)(2). The Combined Company agrees to furnish supplementally
a copy of any omitted schedule or exhibit to the SEC upon request.
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.
Dated:
July 23, 2026
BOXABL
INC.
By:
/s/
Paolo Tiramani
Name:
Paolo Tiramani
Title:
Co-Chief Executive
Officer
EX-3.1
EX-3.1
Filename: ex3-1.htm · Sequence: 2
Exhibit
3.1
AMENDED
AND RESTATED
CERTIFICATE
OF FORMATION
of
BOXABL
Inc.
WHEREAS,
FG Merger II Corp. (the “Corporation”) was formed as a Texas for-profit corporation by the filing of a Certificate
of Formation (the “Original Certificate of Formation”) with the Texas Secretary of State on July 17, 2026;
WHEREAS,
pursuant to a Agreement and Plan of Merger dated as of August 5, 2025 (the “Plan of Merger”), BOXABL Inc., a Nevada
corporation, has been merged with and into the Corporation, with the Corporation surviving the merger (the “Merger”),
and, in connection therewith, the name of the Corporation has been changed from “FG Merger II Corp.” to “BOXABL Inc.”;
WHEREAS,
this Amended and Restated Certificate of Formation (this “Amended Certificate”), which amends and restates the Original
Certificate of Formation in its entirety, has been approved and adopted pursuant to the Plan of Merger in accordance with Chapter 10
of the Texas Business Organizations Code; and
WHEREAS,
this Amended Certificate shall become effective upon the date and time of filing (or the delayed effective date specified) with the Secretary
of State of the State of Texas.
1.
Name. The name of the corporation is BOXABL Inc. (the “Corporation”).
2.
Address; Registered Office and Agent. The address of the Corporation’s registered office in the State of Texas is 211 E
7TH Street, Suite 620, Austin, TX 78701 - 3218, and the name of the Corporation’s registered agent at such address is Corporation
Service Company.
3.
Purposes. The purpose for which the Corporation is formed is for the transaction of any and all lawful business for which a for-profit
corporation may be organized under the TBOC.
4.
Number of Shares.
4.1
The total number of shares of all classes of stock that the Corporation shall have authority to issue 1,310,000,000 shares, consisting
of: (i) 900,000,000 shares of Class A common stock, with the par value of $0.0001 per share (the “Class A Common Stock”),
(ii) 275,000,000 shares of Class B common stock, with the par value of $0.0001 per share (the “Class B Common Stock”
and, together with the Class A Common Stock, the “Common Stock”), (iii) 110,000,000 shares of Merger Consideration
preferred stock, with the par value of $0.0001 per share (the “Merger Preferred Stock”) and (iv) 25,000,000 shares
of preferred stock, with the par value of $0.0001 per share (the “Preferred Stock”). Upon the filing and effectiveness
of this Amended Certificate (such effective time, the “Effective Time”), each share of common stock, par value $0.0001
per share, of the Corporation issued and outstanding immediately prior to the Effective Time shall, automatically without any further
action by the Corporation or any stockholder, be reclassified into one fully paid and nonassessable share of Class A Common Stock.
4.2
Subject to the rights of the holders of any one or more series of Preferred Stock then-outstanding, the number of authorized shares of
any class of the Common Stock or the Preferred Stock may be increased or decreased, in each case by the affirmative vote of the holders
of a majority of the total voting power of the outstanding shares of capital stock of the Corporation entitled to vote thereon, voting
together as a single class, and no vote of the holders of any class of the Common Stock or the Preferred Stock voting separately as a
class will be required therefor, irrespective of the provisions of Section 21.364(d) of the TBOC. Notwithstanding the immediately preceding
sentence, the number of authorized shares of any particular class may not be decreased below the number of shares of such class then
outstanding, plus:
(a)
in the case of Class A Common Stock, the number of shares of Class A Common Stock issuable in connection with the exercise of all outstanding
options, warrants, exchange rights, conversion rights or similar rights for Class A Common Stock, including in respect of Class A Common
Stock issued upon conversion of Class B Common Stock; and
(b)
in the case of Class B Common Stock, the number of shares of Class B Common Stock issuable in connection with the exercise of all outstanding
options, warrants, exchange rights, conversion rights or similar rights for Class B Common Stock.
5.
Classes of Shares. The designation, relative rights, power and preferences, qualifications, restrictions and limitations of the
shares of each class of stock are as follows:
5.1
Common Stock.
(a)
Voting Rights.
(i)
Each share of Class A Common Stock will entitle the record holder thereof to one vote on all matters on which stockholders generally
are entitled to vote, and each share of Class B Common Stock will entitle the record holder thereof to ten (10) votes on all matters
on which stockholders generally are entitled to vote.
(ii)
Except as otherwise required in this Amended Certificate or by applicable law, the holders of Common Stock will vote together as a single
class on all matters requiring the vote or consent of the stockholders of the Corporation.
(iii)
No stockholder of the Corporation shall have the right of cumulative voting at any election of Directors or upon any other matter.
(b)
Transfer Rights of Tiramani Group.
(i)
Permitted Owners. Shares of Class B Common Stock may be issued only to, and registered in the name of, (a) Galiano Tiramani (a
“G. Tiramani”), (b) Paolo Tiramani (“P. Tiramani”, and together with G. Tiramani, the “Tiramanis”),
and (c) each Permitted Transferee (together with the Tiramanis, the “Tiramani Group”).
(ii)
Transfer of Class B Common Stock. Any member of the Tiramani Group may at any time transfer any number of shares of Class B Common
Stock held by such holder of Class B Common Stock to a Permitted Transferee. Immediately prior to any transfer of shares of Class B Common
Stock to a Person other than a Permitted Transferee, each share of Class B Common Stock being transferred shall automatically, without
any further action by the Corporation, the transferor or the transferee, convert into one (1) fully paid and nonassessable share of Class
A Common Stock.
2
(c)
Dividends; Stock Splits or Combinations.
(i)
Subject to Section H5.1(c)(ii), applicable law and the rights, if any, of the holders of any outstanding series of Preferred Stock
or any class or series of stock having a preference senior to or the right to participate with the Common Stock with respect to the payment
of dividends, dividends of cash or property may be declared and paid on the Common Stock out of the assets of the Corporation that are
by law available therefor, at the times and in the amounts as the Board in its discretion may determine.
(ii)
Subject to Section H5.1(c)(iv), dividends of cash or property may not be declared or paid on the Class A Common Stock unless a dividend
of the same amount per share and same type of cash or property (or combination thereof) per share is concurrently declared or paid on
the Class B Common Stock. Dividends of cash or property may not be declared or paid on the Class B Common Stock unless a dividend of
the same amount per share and same type of cash or property (or combination thereof) per share is concurrently declared or paid on the
Class A Common Stock.
(iii)
In no event will any stock dividend, stock split, reverse stock split, combination of stock, reclassification or recapitalization be
declared or made on any class of Common Stock (each, a “Stock Adjustment”) unless a corresponding Stock Adjustment
for all other classes of Common Stock at the time outstanding is made in the same proportion and the same manner (unless the holders
of shares representing a majority of the voting power of any such other class of Common Stock (voting separately as a single class) waive
such requirement in advance and in writing, in which event no such Stock Adjustment need be made for such other class of Common Stock).
(iv)
Notwithstanding anything to the contrary, if a dividend in the form of capital stock of a subsidiary of the Corporation is declared or
paid on the Class A Common Stock and the Class B Common Stock, the relative per share voting rights of the capital stock of such subsidiary
so distributed in respect of the Class A Common Stock and the Class B Common Stock shall be (a) in the same proportion as and substantially
similar to the relative voting rights of a share of Class A Common Stock and a share of Class B Common Stock or (b) as otherwise determined
at the time of such dividend by the Board and, for any Convertible Security declared or paid as a divided on the Class A Common Stock
and the Class B Common Stock, each voting security of the Corporation underlying such Convertible Security paid to holders of Class B
Common Stock shall be convertible into the voting security underlying the Convertible Security paid to the holders of Class A Common
Stock upon terms and conditions that are substantially similar to the terms and conditions applicable to the conversion of Class B Common
Stock into Class A Common Stock.
(d)
Liquidation. In the event of any voluntary or involuntary liquidation, dissolution or winding up of the affairs of the Corporation,
after payment or provision for payment of the debts and other liabilities of the Corporation and of the preferential and other amounts,
if any, to which the holders of Preferred Stock are entitled, the holders of all outstanding shares of Common Stock will be entitled
to receive, pari passu, an amount per share equal to the par value thereof, and thereafter the holders of all outstanding shares
of Common Stock will be entitled to receive the remaining assets of the Corporation available for distribution ratably in proportion
to the number of shares of Common Stock held by such holders.
3
(e)
Equal Treatment; Merger, Consolidation, Tender or Exchange Offer. Except as expressly provided in this Article 5,
all shares of the Common Stock shall, as among each other, have the same rights and privileges and rank equally, share ratably and be
identical in all respects as to all matters (unless holders of shares representing a majority of the voting power of any class of Common
Stock (voting separately as a single class) waive such requirement in advance and in writing to different treatment as to such class
of Common Stock, in which event different treatment may be permitted for such class of Common Stock). Without limiting the generality
of the foregoing, unless holders of shares representing a majority of the voting power of any class of Common Stock (voting separately
as a single class) waive such requirement in advance and in writing to different treatment as to such class of Common Stock, in which
event different treatment may be permitted for such class of Common Stock, (1) in the event of a merger, consolidation or other business
combination requiring the approval of the holders of the Corporation’s capital stock entitled to vote thereon (whether or not the
Corporation is the surviving entity), the holders of any class of Common Stock shall have the right to receive, or the right to elect
to receive, the same form of consideration, if any, as the holders of any other class of Common Stock, and the holders of any class of
Common Stock shall have the right to receive, or the right to elect to receive, at least the same amount of consideration, if any, on
a per share basis as the holders of any other class of Common Stock, and (2) in the event of (a) any tender or exchange offer to acquire
any shares of Common Stock by any third party pursuant to an agreement to which the Corporation is a party or (b) any tender or exchange
offer by the Corporation to acquire any shares of Common Stock, pursuant to the terms of the applicable tender or exchange offer, the
holders of any class of Common Stock shall have the right to receive, or the right to elect to receive, the same form of consideration,
if any, as the holders of any other class of Common Stock, and the holders of any class of Common Stock shall have the right to receive,
or the right to elect to receive, at least the same amount of consideration, if any, on a per share basis as the holders of any other
class of Common Stock.
(f)
Conversion Rights of Class B Common Stock.
(i)
Voluntary Conversion. Each one (1) share of Class B Common Stock shall be convertible into one (1) share of Class A Common Stock
at the option of the holder thereof at any time upon written notice to the transfer agent of the Corporation. Shares of Class B Common
Stock that are converted into shares of Class A Common Stock as provided in this Section H5.1(f)(i) shall be retired and may not
be reissued.
(ii)
Procedures. The Corporation may, from time to time, establish such policies and procedures relating to the conversion of Class
B Common Stock to Class A Common Stock and the general administration of this dual class stock structure, including the issuance of stock
certificates with respect thereto, as it may deem reasonably necessary or advisable, and may from time to time request that holders of
shares of Class B Common Stock furnish certifications, affidavits or other proof to the Corporation as it deems necessary to verify the
ownership of Class B Common Stock and to confirm that a conversion to Class A Common Stock has not occurred. A determination by the Secretary
of the Corporation that a transfer results in a conversion to Class A Common Stock shall be conclusive and binding.
(iii)
Immediate Effect. In the event of a conversion of shares of Class B Common Stock to shares of Class A Common Stock pursuant to
this Section H5.1(f), such conversion(s) shall be deemed to have been made at the time that the transfer of shares occurred. Upon
any conversion of Class B Common Stock to Class A Common Stock pursuant to this Section H5.1(f), all rights of the former holder
of such shares of Class B Common Stock with respect to such shares of Class B Common Stock shall cease and the Person or Persons in whose
names or names the certificate or certificates representing the shares of Class A Common Stock are to be issued shall be treated for
all purposes as having become the record holder or holders of such shares of Class A Common Stock.
(iv)
Reservation of Stock. The Corporation shall at all times reserve and keep available out of its authorized but unissued shares
of Class A Common Stock, solely for the purpose of effecting the conversion(s) of the shares of Class B Common Stock pursuant to this
Section H5.1(f), such number of its shares of Class A Common Stock as shall from time to time be sufficient to effect the conversion
of all outstanding shares of Class B Common Stock into shares of Class A Common Stock.
4
5.2
Merger Preferred Stock.
(a)
Voting Rights. The holders of the Merger Preferred Stock do not have voting rights other than with respect to certain matters
relating to the rights of holders of Merger Preferred Stock.
(b)
Transfer Rights. The Corporation shall not declare, pay or set aside any dividends on shares of any other class or series of capital
stock of the Corporation (other than dividends on shares of Common Stock payable in shares of Common Stock) unless (in addition to the
obtaining of any consents required elsewhere in this Amended Certificate) the holders of Merger Preferred Stock then outstanding shall
first receive, or simultaneously receive, a dividend on each outstanding share of Merger Preferred Stock in an amount equal to the dividend
payable on each outstanding share of Common Stock.
(c)
Liquidation Rights. In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Corporation, the
holders of shares of Merger Preferred Stock then outstanding shall be entitled to be paid out of the assets of the Corporation available
for distribution to its stockholders, before any payment shall be made to the holders of Common Stock by reason of their ownership thereof,
an amount per share equal to $10.00.
(d)
Automatic Conversion. On the fourteenth (14th) month following the Effective Time, 20% of the shares of Merger Preferred
Stock, in the aggregate, shall automatically, without any further action by the Corporation or any stockholder, convert into Class A
Common Stock on a one for one basis (the “Initial Merger Preferred Stock Conversion”). Thereafter, an additional 20%
of the original shares of Merger Preferred Stock shall automatically convert each subsequent month on a one-for-one basis until all of
the Merger Preferred Stock has been converted into Class A Common Stock. The reissuance of all shares of Merger Preferred Stock shall
be prohibited, and such shares of Merger Preferred Stock shall be retired and cancelled in accordance with the applicable provisions
of the TBOC, and upon such retirement and cancellation, all references to Merger Preferred Stock in this Amended Certificate shall be
eliminated.
(e)
Board Discretionary Conversion. The Board may, at any time and in its sole discretion, by resolution, elect to convert any or
all outstanding shares of Merger Preferred Stock into fully paid and non-assessable shares of Class A Common Stock on a one-for-one basis.
Any such conversion shall be effective immediately upon the adoption of such resolution by the Board, and no further action by the Corporation
or any stockholder shall be required.
(f)
Procedures. The Corporation may, from time to time, establish such policies and procedures relating to the conversion of Merger
Preferred Stock to Class A Common Stock and the general administration of this dual class stock structure, including the issuance of
stock certificates with respect thereto, as it may deem reasonably necessary or advisable, and may from time to time request that holders
of shares of Merger Preferred Stock furnish certifications, affidavits or other proof to the Corporation as it deems necessary to verify
the ownership Merger Preferred Stock and to confirm that a conversion to Class A Common Stock has not occurred. A determination by the
Secretary of the Corporation that a transfer results in a conversion to Class A Common Stock shall be conclusive and binding.
(g)
Immediate Effect. In the event of a conversion of shares of Merger Preferred Stock to shares of Class A Common Stock pursuant
to Section H5.2(d), such conversion(s) shall be deemed to have been made at the time that the transfer of shares occurred, as applicable.
Upon any conversion of Merger Preferred Stock to Class A Common Stock pursuant to this Section H5.2(f), all rights of the former
holder of such shares of Merger Preferred Stock with respect to such shares of Class B Common Stock shall cease and the Person or Persons
in whose names or names the certificate or certificates representing the shares of Merger Preferred Stock are to be issued shall be treated
for all purposes as having become the record holder or holders of such shares of Class A Common Stock. The Corporation shall provide
notice of such automatic conversion of shares of Merger Preferred Stock (the “Merger Preferred Stock Automatic Conversion”)
to record holders of such shares of Merger Preferred Stock as soon as practicable following the Merger Preferred Stock Automatic Conversion;
provided, however, that the Corporation may satisfy such notice requirements by providing such notice prior
to the Merger Preferred Stock Automatic Conversion.
5
5.3
Preferred Stock. Shares of Preferred Stock may be issued from time to time in one or more series of any number of shares, provided
that the aggregate number of shares issued and not retired of any and all such series shall not exceed the total number of shares of
Preferred Stock hereinabove authorized, and with such powers, including voting powers, if any, and the designations, preferences and
relative, participating, optional or other special rights, if any, and any qualifications, limitations or restrictions thereof, all as
shall hereafter be stated and expressed in the resolution or resolutions providing for the designation and issue of such shares of Preferred
Stock from time to time adopted by the Board. The powers, including voting powers, if any, preferences and relative, participating, optional
and other special rights of each series of Preferred Stock, and the qualifications, limitations or restrictions thereof, if any, may
differ from those of any and all other series at any time outstanding. Each series of shares of Preferred Stock: (i) may have such voting
rights or powers, full or limited, if any; (ii) may be subject to redemption at such time or times and at such prices, if any; (iii)
may be entitled to receive dividends (which may be cumulative or non-cumulative) at such rate or rates, on such conditions and at such
times, and payable in preference to, or in such relation to, the dividends payable on any other class or classes or series of stock,
if any; (iv) may have such rights upon the voluntary or involuntary liquidation, winding up or dissolution of, upon any distribution
of the assets of, or in the event of any merger, sale or consolidation of, the Corporation, if any; (v) may be made convertible into
or exchangeable for, shares of any other class or classes or of any other series of the same or any other class or classes of stock of
the Corporation (or any other securities of the Corporation or any other Person) at such price or prices or at such rates of exchange
and with such adjustments, if any; (vi) may be entitled to the benefit of a sinking fund to be applied to the purchase or redemption
of shares of such series in such amount or amounts, if any; (vii) may be entitled to the benefit of conditions and restrictions upon
the creation of indebtedness of the Corporation or any subsidiary, upon the issue of any additional shares (including additional shares
of such series or of any other series) and upon the payment of dividends or the making of other distributions on, and the purchase, redemption
or other acquisition by the Corporation or any subsidiary of, any outstanding shares of the Corporation, if any; (viii) may be subject
to restrictions on transfer or registration of transfer, or on the amount of shares that may be owned by any Person or group of Persons;
and (ix) may have such other relative, participating, optional or other special rights, qualifications, limitations or restrictions thereof,
if any; all as shall be stated in said resolution or resolutions of the Board providing for the designation and issue of such shares
of Preferred Stock.
6.
Board of Directors.
6.1
Number of Directors. The business and affairs of the Corporation shall be managed by, or under the direction of, the Board. Unless
and except to the extent that the Bylaws of the Corporation (as such Bylaws may be amended from time to time, the “Bylaws”)
shall so require, the election of the directors of the Corporation (the “Directors”) need not be by written ballot.
The total authorized number of Directors constituting the entire Board shall not be less than two (2) and shall not be more than nine
(9), with the then-authorized number of Directors being increased or decreased from time to time by the Board, which number shall initially
be five (5) members.
6.2
Composition of the Initial Board. Effective as of the date hereof, the initial Board shall be comprised of Paolo Tiramani, Galiano
Tiramani, Morris A. Davis, Zvi Yemini, and Larry G. Swets Jr. (such individuals, the “Initial Board”). Each member
of the Initial Board shall hold office until his or her death, resignation, retirement, disqualification or removal from office or until
his or her respective successor is duly elected and qualified at the next annual meeting of stockholders in accordance with the terms
of this Amended Certificate and the Bylaws.
6.3
Vacancies and Newly Created Directorships. Except as otherwise expressly required by law, newly created directorships resulting
from any increase in the authorized number of Directors or any vacancies on the Board resulting from death, resignation, retirement,
disqualification, removal from office or other cause shall be filled solely by the affirmative vote of the remaining Directors then in
office, even if less than a quorum of the Board. Any Director so chosen shall hold office until the next annual meeting of stockholders
at which his or her term shall expire and until his or her successor shall be duly elected and qualified, or until such Director’s
earlier death, disqualification, resignation or removal. No decrease in the number of Directors shall shorten the term of any Director
then in office.
6
6.4
Removal of Directors. Any Director or the entire Board may be removed from office at any time, with or without cause and only
by the affirmative vote of the holders of a majority of the total voting power of the outstanding shares of capital stock of the Corporation
entitled to vote generally in the election of Directors, voting together as a single class.
6.5
Quorum. A majority of the total number of Directors shall constitute a quorum for the transaction of business; provided,
that to the fullest extent permitted by the TBOC and Stock Exchange Rules, the presence of the Chairman shall be necessary in order for
a quorum to be obtained at any meeting of the Board. Notwithstanding the immediately preceding sentence, if a quorum does not exist at
any properly called meeting of the Board solely due to the lack of attendance thereat by the Chairman, (x) such meeting shall be adjourned
and, (y) subject to the obligation to provide proper prior notice pursuant to the Bylaws to all members of the Board, recalled for the
same purpose not less than twenty-four hours and not more than ten (10) calendar days from the date of adjournment. Notwithstanding anything
contained herein to the contrary, in the event that the Chairman is unable to attend any emergency meeting of the Board, as determined
by the Board in good faith, by reason of temporary disability or otherwise, the presence of the Chairman shall not be necessary in order
for such quorum to be obtained and the Board may appoint a Director as interim chairman to preside over such meeting. The vote of a majority
of the Directors present at any meeting at which a quorum is present shall be the act of the Board. If a quorum is not present at any
meeting of the Board, then a majority of the Directors present thereat may adjourn the meeting from time to time, without notice other
than announcement at the meeting, until a quorum is present.
7.
Meetings of Stockholders.
7.1
Action by Written Consent. So long as the Corporation qualifies as a “controlled company” in Section 303A.00 of the
New York Stock Exchange Listed Company Manual or Nasdaq Listing Rule 5615-4(7)(A), any action required or permitted to be taken by the
stockholders of the Corporation may be effected by the consent in writing of the holders of outstanding capital stock of the Corporation
having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares
entitled to vote thereon were present and voted.
7.2
Special Meetings of Stockholders. Subject to any special rights of the holders of any series of Preferred Stock, and to the requirements
of applicable law, special meetings of stockholders of the Corporation may be called only by or at the direction of (i) the Board, (ii)
the Chairman or (iii) so long as the Corporation is a “controlled company”, by the Secretary of the Corporation at the request
of any holder entitled to vote generally in the election of Directors. Any business transacted at any special meeting of stockholders
shall be limited to matters relating to the purpose or purposes stated in the notice of meeting.
7.3
Advance Notice of Stockholder Nominations. Advance notice of stockholder nominations for the election of directors and of other
business proposed to be brought by stockholders before any meeting of the stockholders of the Corporation shall be given in the manner
provided in the Bylaws of the Corporation.
7
8.
Corporate Opportunities. To the fullest extent permitted by the TBOC, the Corporation acknowledges that: (i) no stockholder or
its Affiliates, or Director or his or her Affiliates of the Corporation or any of its subsidiaries (collectively, the “Exempted
Persons”; provided, that no Director who is an officer or employee of the Corporation or any of its subsidiaries shall
be an “Exempted Person” in his or her capacity as such) shall have any duty not to, directly or indirectly, engage in the
same or similar business activities or lines of business as the Corporation or any of its subsidiaries, including those deemed to be
overlapping with or competing with the Corporation or any of its subsidiaries, in each case, except to the extent otherwise set forth
in a writing executed by the Corporation or one of its subsidiaries, on the one hand, and such Exempted Person, on the other hand; and
(ii) in the event that any Exempted Person acquires knowledge of a potential transaction or matter that may be a corporate opportunity
for the Corporation, the Corporation to the fullest extent permitted by the TBOC hereby renounces any interest or expectancy therein
and such Exempted Person shall have no duty to communicate or present such corporate opportunity to the Corporation or any of its subsidiaries,
as the case may be, and to the fullest extent permitted by law shall not be liable to the Corporation or its Affiliates or stockholders
for breach of any duty by reason of the fact that such Exempted Person, directly or indirectly, pursues or acquires such opportunity
for itself, directs such opportunity to another Person, or does not present such opportunity to the Corporation, in each case, except
to the extent otherwise set forth in a writing executed by the Corporation or one of its subsidiaries, on the one hand, and such Exempted
Person, on the other hand.
9.
Limitation of Liability.
9.1
To the fullest extent permitted under the TBOC, no Director shall be personally liable to the Corporation or its stockholders for monetary
damages for breach of fiduciary duty as a Director.
9.2
Any amendment or repeal of this Article 9 shall not adversely affect any right or protection of a Director hereunder
in respect of any act or omission occurring prior to the time of such amendment or repeal.
10.
Indemnification.
10.1
To the fullest extent permitted by the TBOC, as the same exists or may hereafter be amended (but, in the case of any such amendment,
only to the extent that such amendment permits the Corporation to provide broader indemnification rights than such law permitted the
Corporation to provide prior to such amendment), the Corporation shall indemnify, and advance expenses to, any person who was or is made
or is threatened to be made a party or is otherwise involved in any action, suit or proceeding, whether civil, criminal, administrative
or investigative (a “proceeding”) by reason of the fact that he or she is or was a Director or officer of the Corporation
or, while a Director or officer of the Corporation, is or was serving at the request of the Corporation as a director, officer, employee
or agent of another corporation, partnership, joint venture, trust or other enterprise (each, an “Indemnitee” and
collectively, the “Indemnitees”), whether the basis of such proceeding is alleged action in an official capacity as
a Director, officer, employee or agent or in any other capacity while serving as a Director, officer, employee, agent or trustee, from
and against any and all expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by the Indemnitee in connection therewith. Notwithstanding the preceding sentence, other than an action against the Corporation
brought by an Indemnitee to enforce his or her rights under this Article 10, the Corporation shall not be required
to indemnify or advance expenses to any person in connection with a proceeding (or part thereof) commenced by such person if the commencement
of such proceeding (or part thereof) was not authorized by the Board.
8
10.2
The indemnification and advancement of expenses provided by, or granted pursuant to, this Article 10 shall not be
deemed exclusive of any other rights to which those seeking indemnification or advancement of expenses may be entitled under any bylaw,
agreement, contract, vote of stockholders or disinterested directors or otherwise, both as to action in such person’s official
capacity and as to action in another capacity while holding such office.
10.3
To the extent not prohibited by applicable law, the Corporation shall pay the expenses (including attorneys’ fees) incurred by
an Indemnitee in defending any proceeding in advance of its final disposition; provided, however, that to the extent required
by applicable law, such payment of expenses in advance of the final disposition of the proceeding shall be made only upon receipt of
an undertaking by the Indemnitee to repay all amounts advanced if it should be ultimately determined that the Indemnitee is not entitled
to be indemnified under this Article 10 or otherwise.
10.4
If a claim for indemnification or advancement of expenses under this Article 10 is not paid in full within thirty
(30) days after a written claim therefor by the Indemnitee has been received by the Corporation, the Indemnitee may file suit to recover
the unpaid amount of such claim and, if successful in whole or in part, shall be entitled to be paid the expense of prosecuting such
claim. In any such action the Corporation shall have the burden of proving that the Indemnitee is not entitled to the requested indemnification
or advancement of expenses under applicable law. In (i) any suit brought by an Indemnitee to enforce a right to indemnification hereunder
(but not in a suit brought by an Indemnitee to enforce a right to an advancement of expenses) it shall be a defense that, and (ii) any
suit brought by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the Corporation shall
be entitled to recover such expenses upon a final adjudication that, such person has not met any applicable standard for indemnification
set forth in the TBOC. Neither the failure of the Corporation (including by members of the Board who are not parties to such action,
a committee of such members, independent legal counsel, or its stockholders) to have made a determination prior to the commencement of
such suit that indemnification of the Indemnitee is proper in the circumstances because the Indemnitee has met the applicable standard
of conduct set forth in the TBOC, nor an actual determination by the Corporation (including by members of the Board who are not parties
to such action, a committee of such members, independent legal counsel, or its stockholders) that the Indemnitee has not met such applicable
standard of conduct, shall create a presumption that such person has not met the applicable standard of conduct or, in the case of such
a suit brought by the Indemnitee, be a defense to such suit.
10.5
The Corporation shall have the power to purchase and maintain insurance to protect itself and any person who is or was a Director, officer,
employee or agent of the Corporation, or while a Director, officer, employee or agent of the Corporation, is or was serving at the request
of the Corporation as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise
against any liability asserted against him and incurred by him or her in any such capacity, or arising out of his or her status as such,
whether or not the Corporation would have the power or the obligation to indemnify him or her against such liability under the TBOC or
the provisions of this Article 10.
9
10.6
The indemnification and advancement of expenses provided by, or granted pursuant to, this Article 10 shall continue
as to a person who has ceased to be a Director or officer and shall inure to the benefit of the heirs, executors and administrators of
such Director or officer. The indemnification and advancement of expenses that may have been provided to an employee or agent of the
Corporation by action of the Board, pursuant to Section 10.9, shall, unless otherwise provided when authorized or ratified,
continue as to a person who has ceased to be an employee or agent of the Corporation and shall inure to the benefit of the heirs, executors
and administrators of such a person, after the time such person has ceased to be an employee or agent of the Corporation, only on such
terms and conditions and to the extent determined by the Board in its sole discretion.
10.7
Given that certain claims may be jointly indemnifiable (“Jointly Indemnifiable Claims”) by the Corporation, its Controlled
Entities (as defined below) or Indemnitee-Related Entities (as defined in Section 10.8) in respect of the service of Indemnitee
as a Director and/or executive officer of the Corporation and/or a director, executive officer, employee, consultant, fiduciary or agent
of other corporations, limited liability companies, partnerships, joint ventures, trusts, employee benefit plans or other enterprises
controlled by the Corporation (the “Controlled Entities”), or by reason of any action alleged to have been taken or
omitted in any such capacity, the Corporation acknowledges and agrees that the Corporation shall, and to the extent applicable shall
cause the Controlled Entities to, be fully and primarily responsible for the payment to the Indemnitee in respect of indemnification
or advancement of expenses in connection with any such Jointly Indemnifiable Claim, pursuant to and in accordance with (as applicable)
the terms of (i) the TBOC, (ii) this Amended Certificate or the Bylaws or (iii) any other agreement between the Corporation or any Controlled
Entity and the Indemnitee pursuant to which the Indemnitee is indemnified, (iv) the laws of the jurisdiction of incorporation or organization
of any Controlled Entity and/or (v) the certificate of incorporation, certificate of organization, bylaws, partnership agreement, operating
agreement, certificate of formation, certificate of limited partnership or other organizational or governing documents of any Controlled
Entity ((i) through (v) collectively, the “Indemnification Sources”), irrespective of any right of recovery the Indemnitee
may have from the Indemnitee-Related Entities. Under no circumstance shall the Corporation or any Controlled Entity be entitled to any
right of subrogation or contribution by the Indemnitee-Related Entities and no right of advancement or recovery the Indemnitee may have
from the Indemnitee-Related Entities shall reduce or otherwise alter the rights of the Indemnitee or the obligations of the Corporation
or any Controlled Entity under the Indemnification Sources. In the event that any of the Indemnitee-Related Entities shall make any payment
to the Indemnitee in respect of indemnification or advancement of expenses with respect to any Jointly Indemnifiable Claim, (i) the Corporation
shall, and to the extent applicable shall cause the Controlled Entities to, reimburse the Indemnitee-Related Entity making such payment
to the extent of such payment promptly upon written demand from such Indemnitee-Related Entity, (ii) to the extent not previously and
fully reimbursed by the Corporation and/or any Controlled Entity pursuant to clause (i), the Indemnitee-Related Entity making such payment
shall be subrogated to the extent of the outstanding balance of such payment to all of the rights of recovery of the Indemnitee against
the Corporation and/or any Controlled Entity or under any insurance policy, as applicable, and (iii) the Indemnitee and the Corporation
and, as applicable, any Controlled Entity shall execute all papers reasonably required and shall do all things that may be reasonably
necessary to secure such rights, including the execution of such documents as may be necessary to enable the Indemnitee-Related Entities
effectively to bring suit to enforce such rights. The Corporation and the Indemnitee agree that each of the Indemnitee-Related Entities
shall be third-party beneficiaries with respect to this Section 10.7.
10.8
Any amendment or repeal of the foregoing provisions of this Article 10 shall not adversely affect any right or protection
hereunder of any Indemnitee or its successors in respect of any act or omission occurring prior to the time of such amendment or repeal.
10.9
This Article 10 shall not limit the right of the Corporation, to the extent and in the manner permitted by applicable
law, to indemnify and to advance expenses to persons other than Indemnitees when and as authorized by appropriate corporate action.
10
11.
Adoption, Amendment or Repeal of Bylaws. In furtherance and not in limitation of the powers conferred by law, the Board is expressly
authorized to make, alter, amend or repeal in whole or in part the Bylaws, subject to the power of the stockholders of the Corporation
entitled to vote with respect thereto to make, alter, amend or repeal the Bylaws.
12.
Adoption, Amendment and Repeal of Amended Certificate.
12.1
The Corporation reserves the right to amend, alter, change or repeal any provision contained in this Amended Certificate, in the manner
now or hereafter prescribed by this Amended Certificate and the TBOC, and all rights, preferences and privileges of whatsoever nature
conferred upon stockholders, Directors or any other Persons whomsoever by and pursuant to this Amended Certificate in its present form
or as hereafter amended, are granted and held subject to this reservation.
12.2
Notwithstanding any other provisions of this Amended Certificate or any provision of law which might otherwise permit a lesser vote or
no vote, but in addition to any affirmative vote of the holders of any particular class or series of capital stock of the Corporation
required by law or by the Bylaws or by this Amended Certificate (or by any certificate of designations hereto), any alteration, amendment
or repeal of Articles 6, 7, 8, 9, 10, 12 or 13 hereto
shall require the affirmative vote of (a) a majority of the total voting power of the outstanding shares of capital stock of the Corporation
entitled to vote thereon, voting together as a single class, while the Corporation is under Tiramani Control and (b) at least two-thirds
of the total voting power of the outstanding shares of capital stock of the Corporation entitled to vote thereon, voting together as
a single class, from and after the time that the Corporation ceases to be under Tiramani Control.
13.
Forum for Adjudication of Disputes. Unless the Corporation consents in writing to the selection of an alternative forum, the Southern
District of Texas in the State of Texas shall be the sole and exclusive forum for (a) any derivative action or proceeding brought on
behalf of the Corporation, (b) any action asserting a claim of breach of a fiduciary duty owed by any Director, officer, employee, agent
or stockholder of the Corporation to the Corporation or the Corporation’s stockholders, (c) any action asserting a claim against
the Corporation, its Directors, officers, employees or agents arising pursuant to any provision of the TBOC, this Amended Certificate
or the Bylaws or as to which the TBOC confers jurisdiction on the Southern District of Texas in the State of Texas or (d) any action
asserting a claim against the Corporation, its Directors, officers, employees or agents governed by the internal affairs doctrine, in
each such case subject to such Southern District of Texas having personal jurisdiction over the indispensable parties named as defendants
therein. Unless the Corporation consents in writing to the selection of an alternative forum, to the fullest extent permitted by law,
the federal district courts of the United States of America shall be the exclusive forum for the resolution of any complaint asserting
a cause of action arising under the Securities Act of 1933, as amended. Any person or entity purchasing or otherwise acquiring or holding
any interest in shares of capital stock of the Corporation shall be deemed to have notice of and consented to the provisions of this
Article 13. Notwithstanding anything herein to the contrary, this Article 13 shall not apply to suits brought
to enforce a duty or liability created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction.
14.
Severability. If any provision or provisions of this Amended Certificate shall be held to be invalid, illegal or unenforceable
as applied to any circumstance for any reason whatsoever: (i) the validity, legality and enforceability of such provisions in any other
circumstance and of the remaining provisions of this Amended Certificate (including, without limitation, each portion of any paragraph
of this Amended Certificate containing any such provision held to be invalid, illegal or unenforceable that is not itself held to be
invalid, illegal or unenforceable) shall not in any way be affected or impaired thereby and (ii) to the fullest extent possible, the
provisions of this Amended Certificate (including, without limitation, each such portion of any paragraph of this Amended Certificate
containing any such provision held to be invalid, illegal or unenforceable) shall be construed so as to permit the Corporation to protect
its Directors, officers, employees and agents from personal liability in respect of their good faith service to or for the benefit of
the Corporation to the fullest extent permitted by law.
11
15.
Definitions. As used in this Amended Certificate, unless the context otherwise requires or as set forth in another Article or
Section of this Amended Certificate, the term:
(a)
“Affiliate” means, with respect to any Person, any other Person directly or indirectly controlling, controlled by,
or under common control with such Person; provided, that (i) neither the Corporation nor any of its subsidiaries will be deemed
an Affiliate of any stockholder of the Corporation and (ii) no stockholder of the Corporation will be deemed an Affiliate of any other
stockholder of the Corporation.
(b)
“Amended Certificate” is defined in the Recitals.
(c)
“Board” means the board of directors of the Corporation.
(d)
“Bylaws” is defined in Section 6.1.
(e)
“Chairman” means the chairperson of the Board, which shall initially be Paolo Tiramani.
(f)
“Class A Common Stock” is defined in Section 4.1.
(g)
“Class B Common Stock” is defined in Section 4.1.
(h)
“Common Stock” is defined in Section 4.1.
(i)
“Convertible Securities” shall mean securities (other than shares of Class B Common Stock) convertible into or exchangeable
for Class A Common Stock or Class B Common Stock, either directly or indirectly.
(j)
“control” (including the terms “controlling” and “controlled”), with respect
to the relationship between or among two or more Persons, means the possession, directly or indirectly, of the power to direct or cause
the direction of the affairs or management of such subject Person, whether through the ownership of voting securities, as trustee or
executor, by contract or otherwise.
(k)
“Controlled Entities” is defined in Section 10.7.
(l)
“Corporation” is defined in Section 1.
(m)
“Director” is defined in Section 6.1.
(n)
“Disability” means permanent and total disability such that both of the Tiramanis are unable to engage in any substantial
gainful activity by reason of any medically determinable mental impairment which can be expected to result in death or which has lasted
or can be expected to last for a continuous period of not less than 12 months as determined by a licensed medical practitioner. In the
event of a dispute whether the Tiramanis have suffered a Disability, no Disability of the Tiramanis shall be deemed to have occurred
unless and until an affirmative ruling regarding such Disability has been made by a court of competent jurisdiction, and such ruling
has become final and non-appealable.
(o)
“Effective Time” is defined in Section 4.1.
(p)
“Exempted Persons” is defined in Section 8.
(q)
“Indemnification Sources” is defined in Section 10.7.
(r)
“Indemnitee” is defined in Section 10.1.
12
(s)
“Indemnitee-Related Entities” means any company, corporation, limited liability company, partnership, joint venture,
trust, employee benefit plan or other enterprise (other than the Corporation, any Controlled Entity or the insurer under and pursuant
to an insurance policy of the Corporation or any Controlled Entity) from whom an Indemnitee may be entitled to indemnification or advancement
of expenses with respect to which, in whole or in part, the Corporation or any Controlled Entity may also have an indemnification or
advancement obligation.
(t)
“Indemnitees” is defined in Section 10.1.
(u)
“Initial Board” is defined in Section 6.2.
(v)
“Initial Merger Preferred Stock Conversion” is defined in Section H5.2(d).
(w)
“Jointly Indemnifiable Claims” is defined in Section 10.7.
(x)
“Original Certificate of Formation” is defined in the Recitals.
(y)
“Merger Preferred Stock” is defined in Section 4.1.
(z)
“Merger Preferred Stock Automatic Conversion” is defined in Section H5.2(f).
(aa)
“Permitted Transferee” means, with respect to a holder of Class B Common Stock, (i) the Tiramanis (ii) Relatives of
the Tiramanis; (iii) any trust, corporation, partnership, limited liability company, or other entity, the sole beneficiaries, shareholders,
partners, or members of which consist of the holder, Relatives of the Tiramanis, or other Permitted Transferees; (iv) the heirs, executors,
or administrators of a deceased holder, as determined by will, intestacy, or a court-approved estate plan; and (v) any entity that directly
or indirectly controls, is controlled by, or is under common control with the holder, as defined in Rule 405 under the Securities Act
of 1933, as amended.
(bb)
“Person” means any individual, partnership, firm, corporation, limited liability company, association, trust, unincorporated
organization or other entity.
(cc)
“Preferred Stock” is defined in Section 4.1.
(dd)
“proceeding” is defined in Section 10.1.
(ee)
“Relative” means, with respect to any (a) holder of Class B Common Stock that is an individual: (i) such individual’s
spouse; (ii) any lineal descendant, parent, grandparent, great grandparent or sibling or any lineal descendant of such sibling (in each
case whether by blood or legal adoption); and (iii) the spouse of an individual described in clause (a)(ii) of this definition, and (b)
holder of Class B Common Stock that is not an individual, any Relative of any individual that is a beneficial owner (as such term is
defined in Rule 13d-3 under the Exchange Act) of a majority of either: (i) the outstanding shares of common stock (or similar securities
or interests in the case of an entity other than a corporation) of such holder; or (ii) the combined voting power of the outstanding
securities entitled to vote under ordinary circumstances in the election of directors (or in the selection of any other similar governing
body in the case of an entity other than a corporation) of such holder.
(ff)
“Stock Adjustment” is defined in Section H5.1(c)(iii)
(gg)
“Stock Exchange Rules” means the rules and regulations for listed companies as in effect from time to time of the
principal United States national securities exchange on which the Class A Common Stock is listed for trading, which as of the date hereof
is the New York Stock Exchange.
(hh)
“TBOC” means the Texas Business Organizations Code, as the same may be amended from time to time.
(ii)
“Tiramanis” is defined in Section H5.1(b)(i).
(jj)
“Tiramani Control” means that shares representing a majority of the voting power of all of the then-outstanding shares
of capital stock of the Corporation entitled to vote at an annual or special meeting duly noticed and called in accordance with this
Amended Certificate is beneficially owned by the Tiramanis.
(kk)
“Tiramani Group” is defined in Section H5.1(b)(i).
13
EX-3.2
EX-3.2
Filename: ex3-2.htm · Sequence: 3
Exhibit
3.2
Second
Amended and Restated Bylaws of
BOXABL
Inc.
Article
I — Corporate Offices
1.1
Registered Office.
The
address of the registered office of BOXABL Inc. (the “Corporation”) in the State of Texas, and the name of its registered
agent at such address, shall be as set forth in the Corporation’s certificate of formation, as the same may be amended and/or restated
from time to time (the “Certificate of Formation”).
1.2
Other Offices.
The
Corporation may have additional offices at any place or places, within or outside the State of Texas, as the Corporation’s Board
may from time to time establish or as the business of the Corporation may require.
Article
II — Meetings of Stockholders
2.1
Place of Meetings.
Meetings
of stockholders shall be held at such place, if any, within or outside the State of Texas, designated by the Board. The Board may, in
its sole discretion, determine that a meeting of stockholders shall not be held at any place, but may instead be held solely by means
of remote communication as authorized by Section 6.002 of the Texas Business Organizations Code (the “TBOC”). In the
absence of any such designation or determination, stockholders’ meetings shall be held at the Corporation’s principal executive
office.
2.2
Annual Meeting.
The
Board shall designate the date and time of the annual meeting. At the annual meeting, directors shall be elected and other proper business
properly brought before the meeting in accordance with Section 2.4 may be transacted.
2.3
Special Meeting.
Special
meetings of the stockholders may be called only by such Persons and only in such manner as set forth in the Certificate of Formation.
No
business may be transacted at any special meeting of stockholders other than the business specified in the notice of such meeting.
1
2.4
Advance Notice Procedures for Business Brought before a Meeting.
(i)
At an annual meeting of the stockholders, only such business shall be conducted as shall have been properly brought before the meeting.
To be properly brought before an annual meeting, business must be (a) specified in a notice of meeting given by or at the direction of
the Board, (b) if not specified in a notice of meeting, otherwise brought before the meeting by the Board or the chairperson of the meeting,
or (c) otherwise properly brought before the meeting by a stockholder present in person who (A)(1) was a stockholder of the Corporation
both at the time of giving the notice provided for in this Section 2.4 and at the time of the meeting, (2) is entitled to vote at the
meeting and (3) has complied with this Section 2.4 or (B) properly made such proposal in accordance with Rule 14a-8 under the Securities
Exchange Act of 1934, as amended, and the rules and regulations thereunder (as so amended and inclusive of such rules and regulations,
the “Exchange Act”), which proposal has been included in the proxy statement for the annual meeting. The foregoing
clause (c) shall be the exclusive means for a stockholder to propose business to be brought before an annual meeting of the stockholders.
The only matters that may be brought before a special meeting are the matters specified in the Corporation’s notice of meeting
given by or at the direction of the Person calling the meeting pursuant to the Certificate of Formation and Section 2.3 of these Bylaws.
For purposes of this Section 2.4 and Section 2.5 of these Bylaws, as applicable, “present in person” shall mean that the
stockholder proposing that the business be brought before the annual or special meeting of the Corporation, or, if the proposing stockholder
is not an individual, a qualified representative of such proposing stockholder, appear at such annual meeting, and a “qualified
representative” of such proposing stockholder shall be (A) any person who is authorized in writing by such stockholder to act for
such stockholder as proxy at the meeting of stockholders and such person must produce such writing or electronic transmission, or a reliable
reproduction of the writing or electronic transmission, at the meeting of stockholders or (B), if such proposing stockholder is (x) a
general or limited partnership, any general partner or Person who functions as a general partner of the general or limited partnership
or who controls the general or limited partnership, (y) a corporation or a limited liability company, any officer or Person who functions
as an officer of the corporation or limited liability company or any officer, director, general partner or Person who functions as an
officer, director or general partner of any entity ultimately in control of the corporation or limited liability company or (z) a trust,
any trustee of such trust. This Section 2.4 shall apply to any business that may be brought before an annual or special meeting of stockholders
other than nominations for election to the Board at an annual meeting, which shall be governed by Section 2.5 of these Bylaws. Stockholders
seeking to nominate persons for election to the Board must comply with Section 2.5 of these Bylaws, and this Section 2.4 shall not be
applicable to nominations for election to the Board except as expressly provided in Section 2.5 of these Bylaws.
(ii)
Without qualification, for business to be properly brought before an annual meeting by a stockholder pursuant to Section 2.4(i)(c), (a)
the stockholder must provide Timely Notice (as defined below) thereof in writing and in proper form to the Secretary of the Corporation,
(b) the stockholder must provide any updates or supplements to such notice at the times and in the forms required by this Section 2.4
and (c) the proposed business must constitute a proper matter for stockholder action. To be timely, a stockholder’s notice must
be delivered to, or mailed and received at, the principal executive offices of the Corporation not less than ninety (90) days nor more
than one hundred twenty (120) days prior to the one-year anniversary of the preceding year’s annual meeting (which, in the case
of the first annual meeting of stockholders following the closing of the Corporation’s initial underwritten public offering of
common stock); provided, however, that if the date of the annual meeting is more than thirty (30) days before or more than
sixty (60) days after such anniversary date, notice by the stockholder to be timely must be so delivered, or mailed and received, not
later than the ninetieth (90th) day prior to such annual meeting or, if later, the tenth (10th) day following the day on which public
disclosure of the date of such annual meeting was first made (such notice within such time periods, “Timely Notice”).
In no event shall any adjournment or postponement of an annual meeting or the announcement thereof commence a new time period or extend
a time period for the giving of Timely Notice as described above.
2
(iii)
To be in proper form for purposes of this Section 2.4, a stockholder’s notice to the Secretary shall set forth:
(a)
As to each Proposing Person (as defined below), (A) the name and address of such Proposing Person (including, if applicable, the name
and address that appear on the Corporation’s books and records); and (B) the number of shares of each class or series of stock
of the Corporation that are, directly or indirectly, owned of record or beneficially owned (within the meaning of Rule 13d-3 under the
Exchange Act) by such Proposing Person, except that such Proposing Person shall in all events be deemed to beneficially own any shares
of any class or series of stock of the Corporation as to which such Proposing Person has a right to acquire beneficial ownership at any
time in the future (the disclosures to be made pursuant to the foregoing clauses (A) and (B) are referred to as “Stockholder
Information”);
(b)
As to each Proposing Person, (A) the full notional amount of any securities that, directly or indirectly, underlie any “derivative
security” (as such term is defined in Rule 16a-1(c) under the Exchange Act) that constitutes a “call equivalent position”
(as such term is defined in Rule 16a-1(b) under the Exchange Act) (“Synthetic Equity Position”) and that is, directly
or indirectly, held or maintained by such Proposing Person with respect to any shares of any class or series of stock of the Corporation;
provided that, for the purposes of the definition of “Synthetic Equity Position,” the term “derivative security”
shall also include any security or instrument that would not otherwise constitute a “derivative security” as a result of
any feature that would make any conversion, exercise or similar right or privilege of such security or instrument becoming determinable
only at some future date or upon the happening of a future occurrence (including, without limitation, any derivative, swap, hedge, repurchase
or so-called “stock borrowing” agreement or arrangement, the purpose or effect of which is to, directly or indirectly (a)
give a Person or entity economic benefit and/or risk similar to ownership of shares of any class or series of capital stock of the Corporation,
in whole or in part, including due to the fact that such transaction, agreement or arrangement provides, directly or indirectly, the
opportunity to profit or avoid a loss from any increase or decrease in the value of any shares of any class or series of capital stock
of the Corporation, (b) mitigate loss to, reduce the economic risk of or manage the risk of share price changes for, any Person or entity
with respect to any shares of any class or series of capital stock of the Corporation, (c) otherwise provide in any manner the opportunity
to profit or avoid a loss from any decrease in the value of any shares of any class or series of capital stock of the Corporation, or
(d) increase or decrease the voting power of any Person or entity with respect to any shares of any class or series of capital stock
of the Corporation), in which case the determination of the amount of securities into which such security or instrument would be convertible
or exercisable shall be made assuming that such security or instrument is immediately convertible or exercisable at the time of such
determination; and, provided, further, that any Proposing Person satisfying the requirements of Rule 13d-1(b)(1) under
the Exchange Act (other than a Proposing Person that so satisfies Rule 13d-1(b)(1) under the Exchange Act solely by reason of Rule 13d-1(b)(1)(ii)(E))
shall not be deemed to hold or maintain the notional amount of any securities that underlie a Synthetic Equity Position held by such
Proposing Person as a hedge with respect to a bona fide derivatives trade or position of such Proposing Person arising in the ordinary
course of such Proposing Person’s business as a derivatives dealer, (B) any rights to dividends on the shares of any class or series
of stock of the Corporation owned beneficially by such Proposing Person that are separated or separable from the underlying shares of
the Corporation, (C) any material pending or threatened legal proceeding in which such Proposing Person is a party or material participant
involving the Corporation or any of its officers or directors, or any Affiliate of the Corporation, (D) any other material relationship
between such Proposing Person, on the one hand, and the Corporation or any Affiliate of the Corporation, on the other hand, (E) any direct
or indirect material interest in any material contract or agreement of such Proposing Person with the Corporation or any Affiliate of
the Corporation (including, in any such case, any employment agreement, collective bargaining agreement or consulting agreement), (F)
any other information relating to such Proposing Person that would be required to be disclosed in a proxy statement or other filing required
to be made in connection with solicitations of proxies or consents by such Proposing Person in support of the business proposed to be
brought before the meeting pursuant to Section 14(a) of the Exchange Act (the disclosures to be made pursuant to the foregoing clauses
(A) through (F) are referred to as “Disclosable Interests”); provided, however, that Disclosable Interests
shall not include any such disclosures with respect to the ordinary course business activities of any broker, dealer, commercial bank,
trust company or other nominee who is a Proposing Person solely as a result of being the stockholder directed to prepare and submit the
notice required by these Bylaws on behalf of a beneficial owner and (G) a representation whether any Proposing Person, intends or is
part of a group which intends to deliver a proxy statement and/or form of proxy to holders of at least the percentage of the Corporation’s
outstanding capital stock required to approve or adopt the proposal and/or otherwise to solicit proxies or votes from stockholders in
support of such proposal; and
3
(c)
As to each item of business that the stockholder proposes to bring before the annual meeting, (A) a brief description of the business
desired to be brought before the annual meeting, the reasons for conducting such business at the annual meeting and any material interest
in such business of each Proposing Person, (B) the text of the proposal or business (including the text of any resolutions proposed for
consideration), (C) a reasonably detailed description of all agreements, arrangements and understandings (x) between or among any of
the Proposing Persons or (y) between or among any Proposing Person and any other Person or entity (including their names) in connection
with the proposal of such business by such stockholder and (D) any other information relating to such item of business that would be
required to be disclosed in a proxy statement or other filing required to be made in connection with solicitations of proxies in support
of the business proposed to be brought before the meeting pursuant to Section 14(a) of the Exchange Act; provided, however,
that the disclosures required by this Section 2.4(iii) shall not include any disclosures with respect to any broker, dealer, commercial
bank, trust company or other nominee who is a Proposing Person solely as a result of being the stockholder directed to prepare and submit
the notice required by these Bylaws on behalf of a beneficial owner.
(iv)
For purposes of this Section 2.4, the term “Proposing Person” shall mean (a) the stockholder providing the notice
of business proposed to be brought before an annual meeting, (b) the beneficial owner or beneficial owners, if different, on whose behalf
the notice of the business proposed to be brought before the annual meeting is made, (c) any participant (as defined in paragraphs (a)(ii)-(vi)
of Instruction 3 to Item 4 of Schedule 14A) with such stockholder in such solicitation or (d) any associate (within the meaning of Rule
12b-2 under the Exchange Act for the purposes of these Bylaws) of such stockholder, beneficial owner or any other participant.
(v)
A Proposing Person shall update and supplement its notice to the Corporation of its intent to propose business at an annual meeting,
if necessary, so that the information provided or required to be provided in such notice pursuant to this Section 2.4 shall be true and
correct as of the record date for notice of the meeting and as of the date that is ten (10) business days prior to the meeting or any
adjournment or postponement thereof, and such update and supplement shall be delivered to, or mailed and received by, the Secretary at
the principal executive offices of the Corporation not later than five (5) business days after the record date for notice of the meeting
(in the case of the update and supplement required to be made as of such record date), and not later than eight (8) business days prior
to the date for the meeting or, if practicable, any adjournment or postponement thereof (and, if not practicable, on the first practicable
date prior to the date to which the meeting has been adjourned or postponed) (in the case of the update and supplement required to be
made as of ten (10) business days prior to the meeting or any adjournment or postponement thereof).
(vi)
Notwithstanding anything in these Bylaws to the contrary, no business shall be conducted at an annual meeting that is not properly brought
before the meeting in accordance with this Section 2.4. The Board or a designated committee thereof shall have the power to determine
whether business proposed to be brought before the annual meeting was made in accordance with the provisions of these bylaws. If neither
the Board nor such designated committee makes a determination as to whether any nomination was made in accordance with the provisions
of these bylaws, the presiding officer at the meeting shall, if the facts warrant, determine that the business was not properly brought
before the meeting in accordance with this Section, and if he or she should so determine, he or she shall so declare to the meeting.
If the Board or a designated committee thereof or the presiding officer, as applicable, determines that any stockholder proposal was
not made in accordance with the provisions of Section 2.4, any such business not properly brought before the meeting shall not be transacted.
(vii)
In addition to the requirements of this Section 2.4 with respect to any business proposed to be brought before an annual meeting, each
Proposing Person shall comply with all applicable requirements of the Exchange Act with respect to any such business. Nothing in this
Section 2.4 shall be deemed to affect the rights of stockholders to request inclusion of proposals in the Corporation’s proxy statement
pursuant to Rule 14a-8 under the Exchange Act or the holders of any series of Preferred Stock (as defined in the Certificate of Formation).
(viii)
For purposes of these Bylaws, “public disclosure” shall mean disclosure in a press release reported by a national
news service or in a document publicly filed by the Corporation with the Securities and Exchange Commission pursuant to Sections 13,
14 or 15(d) of the Exchange Act.
4
2.5
Advance Notice Procedures for Nominations of Directors.
(i)
Subject in all respects to the provisions of the and Certificate of Formation, nominations of any person for election to the Board at
an annual meeting may be made at such meeting only (a) by or at the direction of the Board, including by any committee or persons authorized
to do so by the Board or these Bylaws, or (b) by a stockholder present in person (as defined in Section 2.4) who (1) was a beneficial
owner of shares of the Corporation both at the time of giving the notice provided for in this Section 2.5 and at the time of the meeting,
(2) is entitled to vote at the meeting and (3) has complied with this Section 2.5 as to such notice and nomination. The foregoing clause
(b) shall be the exclusive means for a stockholder to make any nomination of a person or persons for election to the Board at any annual
meeting of stockholders other than in accordance with the provisions of the Certificate of Formation.
(ii)
Without qualification, for a stockholder to make any nomination of a person or persons for election to the Board at an annual meeting,
the stockholder must (a) provide Timely Notice (as defined in Section 2.4(ii) of these Bylaws) thereof in writing and in proper form
to the Secretary of the Corporation, (b) provide the information, agreements and questionnaires with respect to such stockholder and
its candidate for nomination as required by this Section 2.5, and (c) provide any updates or supplements to such notice at the times
and in the forms required by this Section 2.5. In no event shall any adjournment or postponement of an annual meeting or the announcement
thereof commence a new time period or extend a time period for the giving of a stockholder’s notice as described above.
(iii)
To be in proper form for purposes of this Section 2.5, a stockholder’s notice to the Secretary shall set forth:
(a)
As to each Nominating Person (as defined below), the Stockholder Information (as defined in Section 2.4(iii)(a) of these Bylaws) except
that for purposes of this Section 2.5, the term “Nominating Person” shall be substituted for the term “Proposing Person”
in all places it appears in Section 2.4(iii)(a);
(b)
As to each Nominating Person, any Disclosable Interests (as defined in Section 2.4(iii)(b), except that for purposes of this Section
2.5 the term “Nominating Person” shall be substituted for the term “Proposing Person” in all places it appears
in Section 2.4(iii)(b) and the disclosure with respect to the business to be brought before the meeting in Section 2.4(iii)(c) shall
be made with respect to nomination of each person for election as a director at the meeting) and a representation whether any Nominating
Person intends or is part of a group which intends to deliver a proxy statement and/or form of proxy to holders of at least the percentage
of the Corporation’s outstanding capital stock required to elect the nominee and/or otherwise to solicit proxies or votes from
stockholders in support of such nomination; and
(c)
As to each candidate whom a Nominating Person proposes to nominate for election as a director, (A) all information with respect to such
candidate for nomination that would be required to be set forth in a stockholder’s notice pursuant to this Section 2.5 if such
candidate for nomination were a Nominating Person, (B) all information relating to such candidate for nomination that is required to
be disclosed in a proxy statement or other filings required to be made in connection with solicitations of proxies for election of directors
in a contested election pursuant to Section 14(a) under the Exchange Act (including such candidate’s written consent to being named
in the Corporation’s proxy statement as a nominee and to serving as a director if elected), (C) a description of any direct or
indirect material interest in any material contract or agreement between or among any Nominating Person, on the one hand, and each candidate
for nomination or his or her respective associates or any other participants in such solicitation, on the other hand, including, without
limitation, all information that would be required to be disclosed pursuant to Item 404 under Regulation S-K if such Nominating Person
were the “registrant” for purposes of such rule and the candidate for nomination were a director or executive officer of
such registrant (the disclosures to be made pursuant to the foregoing clauses (A) through (C) are referred to as “Nominee Information”),
and (D) a completed and signed questionnaire, representation and agreement as provided in Section 2.5(vi).
(iv)
For purposes of this Section 2.5, the term “Nominating Person” shall mean (a) the stockholder providing the notice
of the nomination proposed to be made at the meeting, (b) the beneficial owner or beneficial owners, if different, on whose behalf the
notice of the nomination proposed to be made at the meeting is made, (c) any other participant (as defined in paragraphs (a)(ii)-(vi)
of Instruction 3 to Item 4 of Schedule 14A) in such solicitation and (d) any associate (within the meaning of Rule 12b-2 under the Exchange
Act for the purposes of these Bylaws) of such stockholder or beneficial owner or any other participant in such solicitation.
5
(v)
A stockholder providing notice of any nomination proposed to be made at a meeting shall further update and supplement such notice, if
necessary, so that the information provided or required to be provided in such notice pursuant to this Section 2.5 shall be true and
correct as of the record date for notice of the meeting and as of the date that is ten (10) business days prior to the meeting or any
adjournment or postponement thereof, and such update and supplement shall be received by the Secretary at the principal executive offices
of the Corporation not later than five (5) business days after the record date for notice of the meeting (in the case of the update and
supplement required to be made as of such record date), and not later than eight (8) business days prior to the date for the meeting
or, if practicable, any adjournment or postponement thereof (and, if not practicable, on the first practicable date prior to the date
to which the meeting has been adjourned or postponed) (in the case of the update and supplement required to be made as of ten (10) business
days prior to the meeting or any adjournment or postponement thereof).
(vi)
Notwithstanding anything in Section 2.5(ii) to the contrary, in the event that the number of directors to be elected to the Board at
the annual meeting is increased effective after the time period for which nominations would otherwise be due under Section 2.5(ii) and
there is no public disclosure made by the Corporation naming the nominees for the additional directorships at least one hundred (100)
days prior to the first anniversary of the preceding year’s annual meeting, a stockholder’s notice required by this Section
2.5 shall also be considered timely, but only with respect to nominees for the additional directorships, if it shall be received by the
Secretary at the principal executive offices of the Corporation not later than the close of business on the tenth (10th) day
following the day on which such public disclosure is first made by the Corporation.
(vii)
Only such business shall be conducted at a special meeting of stockholders as shall have been brought before the meeting pursuant to
the Corporation’s notice of meeting. Nominations of persons for election to the Board may be made at a special meeting of stockholders
at which directors are to be elected pursuant to the Corporation’s notice of meeting (1) by or at the direction of the Board or
(2) provided that the Board has determined that directors shall be elected at such meeting, by any stockholder of the Corporation who
is a stockholder of record at the time the notice provided for in this Section 2.5 is delivered to the Secretary of the Corporation,
who is entitled to vote at the meeting and upon such election and who complies with the notice procedures set forth in this Section 2.5.
In the event the Corporation calls a special meeting of stockholders for the purpose of electing one or more directors to the Board,
any such stockholder entitled to vote in such election of directors may nominate a person or persons (as the case may be) for election
to such position(s) as specified in the Corporation’s notice of meeting, if the stockholder’s notice required by Section
2.5(ii) shall be received by the Secretary at the principal executive offices of the Corporation not earlier than the close of business
on the one hundred twentieth (120th) day prior to such special meeting and not later than the close of business on the later
of the ninetieth (90th) day prior to such special meeting or the tenth (10th) day following the day on which the
Corporation first makes a public disclosure of the date of the special meeting at which directors are to be elected. In no event shall
the public disclosure of an adjournment or postponement of a special meeting commence a new time period (or extend any time period) for
the giving of a stockholder’s notice as described above.
(viii)
To be eligible to be a candidate for election as a director of the Corporation at an annual meeting, a candidate must be nominated in
the manner prescribed in this Section 2.5 (or otherwise in accordance with the Certificate of Formation) and the candidate for nomination,
whether nominated by the Board or by a stockholder of record, must have previously delivered (in the case of a nomination by a stockholder
pursuant to Section 2.5(i)(b), in accordance with the time period prescribed in this Section 2.5 for delivery of the stockholder notice
of nomination), to the Secretary at the principal executive offices of the Corporation, (a) a completed written questionnaire (in the
form provided by the Corporation) with respect to the background, qualifications, stock ownership and independence of such candidate
for nomination and (b) a written representation and agreement (in the form provided by the Corporation) that such candidate for nomination
(A) is not, and will not become a party to, any agreement, arrangement or understanding with any Person or entity other than the Corporation
with respect to any direct or indirect compensation or reimbursement for service as a director of the Corporation that has not been disclosed
therein, (B) if elected as a director of the Corporation, will comply with all applicable corporate governance, conflict of interest,
confidentiality, stock ownership and trading and other policies and guidelines of the Corporation applicable to all directors and in
effect during such person’s term in office as a director (and, if requested by any candidate for nomination, the Secretary of the
Corporation shall provide to such candidate for nomination all such policies and guidelines then in effect), (C) understands his or her
duties as a director under the TBOC and agrees to act in accordance with those duties while serving as a director and (D) is not or will
not become a party to any agreement, arrangement or understanding with, and has not given any commitment or assurance to, any person
or entity as to how such nominee, if elected as a director, will act or vote as a director on any issue or question to be decided by
the Board, in any case, to the extent that such arrangement, understanding, commitment or assurance (a) could limit or interfere with
his or her ability to comply, if elected as director of the Corporation, with his or her fiduciary duties under applicable law or with
policies and guidelines of the Corporation applicable to all directors or (b) has not been disclosed to the Corporation prior to or concurrently
with the Nominating Person’s submission of the nomination.
6
(ix)
The Board may also require any proposed candidate for nomination as a director to furnish such other information as may reasonably be
requested by the Board in writing prior to the meeting of stockholders at which such candidate’s nomination is to be acted upon
in order for the Board to determine the eligibility of such candidate for nomination to be an independent director of the Corporation
in accordance with the Corporation’s corporate governance guidelines.
(x)
In addition to the requirements of this Section 2.5 with respect to any nomination proposed to be made at a meeting, each Proposing Person
shall comply with all applicable requirements of the Exchange Act with respect to any such nominations.
(xi)
No candidate shall be eligible for nomination as a director of the Corporation unless such candidate for nomination and the Nominating
Person seeking to place such candidate’s name in nomination has complied with this Section 2.5, as applicable. The Board or a designated
committee thereof shall have the power to determine whether a nomination before the annual meeting of stockholders was made in accordance
with the provisions of these bylaws. If neither the Board nor such designated committee makes a determination as to whether any nomination
was made in accordance with the provisions of these bylaws, the presiding officer at the meeting shall, if the facts warrant, determine
that a nomination was not properly made in accordance with this Section, and if he or she should so determine, he or she shall so declare
such determination to the meeting. If the Board or a designated committee thereof or the presiding officer, as applicable, determines
that any nomination was not made in accordance with the provisions of Section, the defective nomination shall be disregarded and any
ballots cast for the candidate in question (but in the case of any form of ballot listing other qualified nominees, only the ballots
cast for the nominee in question) shall be void and of no force or effect.
(xii)
Notwithstanding anything in these Bylaws to the contrary, no candidate for nomination shall be eligible to be seated as a director of
the Corporation unless nominated and elected in accordance with this Section 2.5.
2.6
Notice of Stockholders’ Meetings; Remote Communications.
Unless
otherwise provided by law, the Certificate of Formation or these Bylaws, the notice of any meeting of stockholders shall be sent or otherwise
given in accordance with Section 2.7 of these Bylaws not less than ten (10) nor more than sixty (60) days before the date of the meeting
to each stockholder entitled to vote at such meeting. The notice shall specify the place, if any, date and hour of the meeting, the means
of remote communication, if any, by which stockholders and proxy holders may be deemed to be present in person and vote at such meeting,
the record date for determining the stockholders entitled to vote at the meeting, if such date is different from the record date for
determining the stockholders entitled to notice of the meeting and, in the case of a special meeting, the purpose or purposes for which
the meeting is called, shall be mailed to or transmitted electronically to each stockholder of record entitled to vote thereat. Stockholders
and proxy holders not physically present at a meeting of stockholders may, by means of remote communication participate in a meeting
of stockholders be deemed present in person and vote at a meeting of stockholders whether such meeting is to be held at a designated
place or solely by means of remote communication, provided that (x) the Corporation shall implement reasonable measures to verify that
each person deemed present and permitted to vote at the meeting by means of remote communication is a stockholder or proxyholder; (y)
the Corporation shall implement reasonable measures to provide such stockholders and proxyholders a reasonable opportunity to participate
in the meeting and to vote on matters submitted to the stockholders, including an opportunity to read or hear the proceedings of the
meeting substantially concurrently with such proceedings; and (z) if any stockholder or proxyholder votes or takes other action at the
meeting by means of remote communication, a record of such vote or other action shall be maintained by the Corporation.
7
2.7
Manner of Giving Notice; Affidavit of Notice.
Notice
of any meeting of stockholders shall be deemed given:
(i)
if mailed, when deposited in the U.S. mail, postage prepaid, directed to the stockholder at his or her address as it appears on the Corporation’s
records; or
(ii)
if electronically transmitted as provided in Section 6.051(b)(2) of the TBOC.
An
affidavit of the secretary or an assistant secretary of the Corporation or of the transfer agent or any other agent of the Corporation
that the notice has been given by mail or by a form of electronic transmission, as applicable, shall, in the absence of fraud, be prima
facie evidence of the facts stated therein.
2.8
Quorum.
Unless
otherwise provided by law, the Certificate of Formation or these Bylaws, the holders of a majority in voting power of the stock issued
and outstanding and entitled to vote, present in person, or by remote communication, if applicable, or represented by proxy, shall constitute
a quorum for the transaction of business at all meetings of the stockholders. If, however, a quorum is not present or represented at
any meeting of the stockholders, then either (i) the chairperson of the meeting or (ii) a majority in voting power of the stockholders
entitled to vote at the meeting, present in person, or by remote communication, if applicable, or represented by proxy, shall have power
to adjourn the meeting from time to time in the manner provided in Section 2.9 of these Bylaws until a quorum is present or represented.
2.9
Adjourned Meeting; Notice.
When
a meeting is adjourned to another time or place, if any, notice need not be given of the adjourned meeting if the time, place, if any,
thereof, and the means of remote communications, if any, by which stockholders and proxy holders may be deemed to be present in person
and vote at such adjourned meeting are announced at the meeting at which the adjournment is taken. At any adjourned meeting, the Corporation
may transact any business which might have been transacted at the original meeting. If the adjournment is for more than thirty (30) days,
a notice of the adjourned meeting shall be given to each stockholder of record entitled to vote at the meeting. If after the adjournment
a new record date for determination of stockholders entitled to vote is fixed for the adjourned meeting, the Board shall fix as the record
date for determining stockholders entitled to notice of such adjourned meeting the same or an earlier date as that fixed for determination
of stockholders entitled to vote at the adjourned meeting, and shall give notice of the adjourned meeting to each stockholder of record
as of the record date so fixed for notice of such adjourned meeting.
2.10
Conduct of Business.
The
date and time of the opening and the closing of the polls for each matter upon which the stockholders will vote at a meeting shall be
announced at the meeting by the person presiding over the meeting. The Board may adopt by resolution such rules and regulations for the
conduct of the meeting of stockholders as it shall deem appropriate. Except to the extent inconsistent with such rules and regulations
as adopted by the Board, the chairperson of any meeting of stockholders shall have the right and authority to convene and (for any or
no reason) to recess and/or adjourn the meeting, to prescribe such rules, regulations and procedures and to do all such acts as, in the
judgment of such chairperson, are appropriate for the proper conduct of the meeting. Such rules, regulations or procedures, whether adopted
by the Board or prescribed by the chairperson of the meeting, may include, without limitation, the following: (i) the establishment of
an agenda or order of business for the meeting; (ii) rules and procedures for maintaining order at the meeting and the safety of those
present; (iii) limitations on attendance at or participation in the meeting to stockholders entitled to vote at the meeting, their duly
authorized and constituted proxies or such other persons as the chairperson of the meeting shall determine; (iv) restrictions on entry
to the meeting after the time fixed for the commencement thereof; and (v) limitations on the time allotted to questions or comments by
participants. Unless and to the extent determined by the Board or the chairperson of the meeting, meetings of stockholders shall not
be required to be held in accordance with the rules of parliamentary procedure.
8
2.11
Voting.
Each
stockholder shall be entitled to a number of votes based on the number of and type of shares of capital stock held by such stockholder
as provided in the Certificate of Formation or as required under the TBOC.
Except
as otherwise provided by the Certificate of Formation, at all duly called or convened meetings of stockholders at which a quorum is present,
for the election of directors, a plurality of the votes cast shall be sufficient to elect a director. Except as otherwise provided by
the Certificate of Formation, these Bylaws, the rules or regulations of any stock exchange applicable to the Corporation, or applicable
law or pursuant to any regulation applicable to the Corporation or its securities, each other matter presented to the stockholders at
a duly called or convened meeting at which a quorum is present shall be decided by the affirmative vote of the holders of a majority
of the votes cast (excluding abstentions and broker non-votes) on such matter.
2.12
Record Date for Stockholder Meetings and Other Purposes.
In
order that the Corporation may determine the stockholders entitled to notice of or to vote at any meeting of stockholders or any adjournment
thereof, the Board may fix a record date, which record date shall not precede the date upon which the resolution fixing the record date
is adopted by the Board, and which record date shall not be more than sixty (60) days nor less than ten (10) days before the date of
such meeting. If the Board so fixes a date, such date shall also be the record date for determining the stockholders entitled to vote
at such meeting unless the Board determines, at the time it fixes such record date, that a later date on or before the date of the meeting
shall be the date for making such determination. If no record date is fixed by the Board, the record date for determining stockholders
entitled to notice of or to vote at a meeting of stockholders shall be the close of business on the next day preceding the day on which
notice is first given, or, if notice is waived, at the close of business on the day next preceding the day on which the meeting is held.
A determination of stockholders of record entitled to notice of or to vote at a meeting of stockholders shall apply to any adjournment
of the meeting; provided, however, that the Board may fix a new record date for the adjourned meeting; and in such case shall also fix
as the record date for stockholders entitled to notice of such adjourned meeting the same or an earlier date as that fixed for determination
of stockholders entitled to vote in accordance herewith at the adjourned meeting.
To
the extent stockholder action by written consent is permitted by the Certificate of Formation, in order that the Corporation may determine
the stockholders entitled to express consent to corporate action in writing without a meeting, the Board may fix a record date, which
record date shall not precede the date upon which the resolution fixing the record date is adopted by the Board, and which record date
shall not be more than ten (10) days after the date upon which the resolution fixing the record date is adopted by the Board. If no record
date for determining stockholders entitled to express consent to corporate action in writing without a meeting is fixed by the Board,
(i) when no prior action of the Board is required by law, the record date for such purpose shall be the first date on which a signed
written consent setting forth the action taken or proposed to be taken is delivered to the Corporation in accordance with applicable
law, and (ii) if prior action by the Board is required by law, the record date for such purpose shall be at the close of business on
the day on which the Board adopts the resolution taking such prior action.
In
order that the Corporation may determine the stockholders entitled to receive payment of any dividend or other distribution or allotment
or any rights or the stockholders entitled to exercise any rights in respect of any change, conversion or exchange of capital stock,
or for the purposes of any other lawful action, the Board may fix a record date, which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be not more than sixty (60) days prior to such action.
If no record date is fixed, the record date for determining stockholders for any such purpose shall be at the close of business on the
day on which the Board adopts the resolution relating thereto.
2.13
Proxies.
Each
stockholder entitled to vote at a meeting of stockholders may authorize another Person or Persons to act for such stockholder by proxy
authorized by an instrument in writing or by a transmission permitted by law filed in accordance with the procedure established for the
meeting, but, no such proxy shall be voted or acted upon after three (3) years from its date, unless the proxy provides for a longer
period.
The
revocability of a proxy that states on its face that it is irrevocable shall be governed by the provisions of Section 21.370 of the TBOC.
A proxy may be in the form of an electronic transmission which sets forth or is submitted with information from which it can be determined
that the electronic transmission was authorized by the stockholder.
9
2.14
List of Stockholders Entitled to Vote.
The
Corporation shall prepare, at least ten (10) days before every meeting of stockholders, a complete list of the stockholders entitled
to vote at the meeting (provided, however, that if the record date for determining the stockholders entitled to vote is less than ten
(10) days before the date of the meeting, the list shall reflect the stockholders entitled to vote as of the tenth day before the meeting
date), arranged in alphabetical order, and showing the address of each stockholder and the number of shares registered in the name of
each stockholder. The Corporation shall not be required to include electronic mail addresses or other electronic contact information
on such list. Such list shall be open to the examination of any stockholder, for any purpose germane to the meeting for a period of at
least ten (10) days prior to the meeting: (i) on a reasonably accessible electronic network, provided that the information required to
gain access to such list is provided with the notice of the meeting, or (ii) during ordinary business hours, at the Corporation’s
principal executive office. In the event that the Corporation determines to make the list available on an electronic network, the Corporation
may take reasonable steps to ensure that such information is available only to stockholders of the Corporation. If the meeting is to
be held at a place, then the list shall be produced and kept at the time and place of the meeting during the whole time thereof, and
may be inspected by any stockholder who is present. If the meeting is to be held solely by means of remote communication, then the list
shall also be open to the examination of any stockholder during the whole time of the meeting on a reasonably accessible electronic network,
and the information required to access such list shall be provided with the notice of the meeting. Such list shall presumptively determine
the identity of the stockholders entitled to vote at the meeting and the number of shares held by each of them. Except as otherwise provided
by law, the stock ledger shall be the only evidence as to who are the stockholders entitled to examine the list of stockholders required
by this Section 2.14 or to vote in person or by proxy at any meeting of stockholders.
2.15
Inspectors of Election.
Before
any meeting of stockholders, the Corporation shall appoint an inspector or inspectors of election to act at the meeting or its adjournment
and make a written report thereof. The Corporation may designate one or more Persons as alternate inspectors to replace any inspector
who fails to act. If any Person appointed as inspector or any alternate fails to appear or fails or refuses to act, then the chairperson
of the meeting shall appoint a Person to fill that vacancy.
Such
inspectors shall:
(i)
determine the number of shares outstanding and the voting power of each, the number of shares represented at the meeting and the validity
of any proxies and ballots;
(ii)
count all votes or ballots;
(iii)
count and tabulate all votes;
(iv)
determine and retain for a reasonable period a record of the disposition of any challenges made to any determination by the inspector(s);
and
(v)
certify its or their determination of the number of shares represented at the meeting and its or their count of all votes and ballots.
Each
inspector, before entering upon the discharge of the duties of inspector, shall take and sign an oath faithfully to execute the duties
of inspection with strict impartiality and according to the best of such inspector’s ability. Any report or certificate made by
the inspectors of election is prima facie evidence of the facts stated therein. The inspectors of election may appoint such Persons to
assist them in performing their duties as they determine. In determining the validity and counting of proxies and ballots cast at any
meeting of stockholders of the corporation, the inspectors may consider such information as is permitted by applicable law.
10
Article
III — Directors
3.1
Powers.
Except
as otherwise provided by the Certificate of Formation or the TBOC, the business and affairs of the Corporation shall be managed by, or
under the direction of, the Board.
3.2
Number of Directors.
The
total number of directors constituting the Board shall be determined in accordance with the Certificate of Formation.
3.3
Election, Qualification and Term of Office of Directors.
The
procedures for election of directors, as well as the terms and qualifications of directors, shall be as set forth in the Certificate
of Formation.
3.4
Resignation and Vacancies. Subject to the terms of the Certificate of Formation, any director may resign at any time upon notice
given in writing or by electronic transmission to the Corporation. The resignation shall take effect at the time specified therein or
upon the happening of an event specified therein, and if no time or event is specified, at the time of its receipt. When one or more
directors so resigns and the resignation is effective at a future date or upon the happening of an event to occur on a future date, except
as otherwise provided for in the Certificate of Formation, a majority of the directors then in office, including those who have so resigned,
shall have power to fill such vacancy or vacancies, the vote thereon to take effect when such resignation or resignations shall become
effective, and each director so chosen shall hold office as provided in this section in the filling of other vacancies.
Vacancies
and newly created directorships resulting from any increase in the authorized number of directors shall be filled in accordance with
the Certificate of Formation.
3.5
Place of Meetings; Meetings by Telephone.
The
Board may hold meetings, both regular and special, either within or outside the State of Texas. Unless otherwise restricted by the Certificate
of Formation or these Bylaws, members of the Board, or any committee of the Board or subcommittee of the Board, in each case, designated
by the Board, may participate in a meeting of the Board, or any committee of the Board or subcommittee of the Board, by means of conference
telephone or other communications equipment by means of which all Persons participating in the meeting can hear each other, and such
participation in a meeting pursuant to this Bylaw shall constitute presence in person at the meeting.
3.6
Regular Meetings.
Regular
meetings of the Board may be held without notice at such time and at such place as shall from time to time be determined by the Board.
3.7
Special Meetings; Notice.
Special
meetings of the Board for any purpose or purposes may be called at any time by the chairperson of the Board or a majority of the total
number of directors constituting the Board.
Notice
of the time and place of special meetings shall be:
(i)
delivered personally by hand, by courier or by telephone;
(ii)
sent by United States first-class mail, postage prepaid;
(iii)
sent by facsimile or electronic mail; or
(iv)
sent by other means of electronic transmission, directed to each director at that director’s address, telephone number, facsimile
number or electronic mail address, or other address for electronic transmission, as the case may be, as shown on the Corporation’s
records.
If
the notice is (i) delivered personally by hand, by courier or by telephone, (ii) sent by facsimile or electronic mail, or (iii) sent
by other means of electronic transmission, it shall be delivered or sent at least twenty-four (24) hours before the time of the holding
of the meeting. If the notice is sent by U.S. mail, it shall be deposited in the U.S. mail at least four (4) days before the time of
the holding of the meeting. The notice need not specify the place of the meeting (if the meeting is to be held at the Corporation’s
principal executive office) nor the purpose of the meeting.
11
3.8
Quorum.
Subject
to the Certificate of Formation, at all meetings of the Board, a majority of the total number of directors shall constitute a quorum
for the transaction of business; provided, that to the fullest extent permitted by the TBOC, the presence of the chairperson of
the Board shall be necessary in order for a quorum to be obtained at any meeting of the Board. Notwithstanding anything contained herein
to the contrary, in the event that the chairperson of the Board is unable to attend any emergency meeting of the Board, as determined
by the Board in good faith, by reason of temporary disability or otherwise, the presence of the chairperson of the Board shall not be
necessary in order for such quorum to be obtained and the Board may appoint a Director as interim chairperson of the Board to preside
over such meeting. The vote of a majority of the directors present at any meeting at which a quorum is present shall be the act of the
Board, except as may be otherwise specifically provided by statute, the Certificate of Formation or these Bylaws. If a quorum is not
present at any meeting of the Board, then a majority of the directors present thereat may adjourn the meeting from time to time, without
notice other than announcement at the meeting, until a quorum is present.
3.9
Action by Written Consent without a Meeting.
Unless
otherwise restricted by the Certificate of Formation or these Bylaws, any action required or permitted to be taken at any meeting of
the Board or of any committee of the Board or subcommittee of the Board, may be taken without a meeting if all members of the Board or
committee or subcommittee, as the case may be, consent thereto in writing or by electronic transmission. After such an action is taken
by written consent without a meeting, the consent or consents relating thereto shall be filed with the minutes of the proceedings of
the Board or any committee or subcommittee thereof in the same paper or electronic form as the minutes are maintained.
3.10
Fees and Compensation of Directors.
Unless
otherwise restricted by the Certificate of Formation or these Bylaws, the Board shall have the authority to fix the compensation, including
fees and reimbursement of expenses, of directors for services to the Corporation in any capacity.
3.11
Remote Meetings
Unless
otherwise restricted by the Certificate of Formation, members of the Board, or any committee designated by the Board, may participate
in a meeting by means of conference telephone or other communications equipment in which all persons participating in the meeting can
hear each other. Participation in a meeting by means of conference telephone or other communications equipment shall constitute the presence
in person at such meeting.
3.12
Removal of Directors
Directors
may be removed from office only in the manner provided in the Certificate of Formation or the TBOC.
12
Article
IV — Committees
4.1
Committees of Directors.
Subject
to the terms of the Certificate of Formation, the Board may designate one (1) or more committees of the Board or the Board, each committee
of the Board to consist, of one (1) or more of the directors of the Corporation and each committee of the Board, if different than the
Board, to consent of one (1) or more members of the Board. The Board may designate one (1) or more directors or members of the Board,
as applicable, as alternate members of any committee of the Board, who may replace any absent or disqualified member at any meeting of
the committee. In the absence or disqualification of a member of a committee, the member or members thereof present at any meeting and
not disqualified from voting, whether or not such member or members constitute a quorum, may unanimously appoint another member of the
Board to act at the meeting in the place of any such absent or disqualified member. Any such committee, to the extent provided in the
resolution of the Board or in these Bylaws, shall have and may exercise all the powers and authority of the Board in the management of
the business and affairs of the Corporation, and may authorize the seal of the Corporation to be affixed to all papers that may require
it; but no such committee or subcommittee shall have the power or authority to (i) approve or adopt, or recommend to the stockholders,
any action or matter expressly required by the TBOC to be submitted to stockholders for approval, or (ii) adopt, amend or repeal any
bylaw of the Corporation. The presence of a majority of the members of any committee of the Board or subcommittee thereof shall be necessary
in order for a quorum to be obtained.
4.2
Committee Minutes.
Each
committee shall keep regular minutes of its meetings and report the same to the Board when required.
4.3
Meetings and Actions of Committees.
Meetings
and actions of committees shall be governed by, and held and taken in accordance with, the provisions of:
(i)
Section 3.5 (place of meetings and meetings by telephone);
(ii)
Section 3.6 (regular meetings);
(iii)
Section 3.7 (special meetings and notice);
(iv)
Section 3.9 (action without a meeting); and
(v)
Section 7.12 (waiver of notice),
with
such changes in the context of those bylaws as are necessary to substitute the committee and its respective members for the Board and
its members. However:
(i)
the time of regular meetings of committees may be determined either by resolution of the Board or by resolution of the committee;
(ii)
special meetings of committees may also be called by resolution of the Board or the chairperson of the applicable committee; and
(iii)
the Board may adopt rules for the governance of any committee to override the provisions that would otherwise apply to the committee
pursuant to this Section 4.3, provided that such rules do not violate the provisions of the Certificate of Formation or applicable law.
At
all meetings of committees, the members of the committee entitled to cast a majority of the votes of such whole committee shall constitute
a quorum for the transaction of business. The vote of a majority of the members of the committee present at any meeting at which a quorum
is present shall be the act of such committee, except as may be otherwise specifically provided by statute, the Certificate of Formation
or these Bylaws. If a quorum is not present at any meeting of the committee, then the directors present thereat may adjourn the meeting
from time to time, without notice other than announcement at the meeting, until a quorum is present.
13
Article
V— Officers
5.1
Officers.
The
officers of the Corporation shall initially include a chief executive officer, a president and a secretary. The Corporation may also
have, at the discretion of the Board, a chairperson of the Board, a vice chairperson of the Board, a chief financial officer, a treasurer,
one (1) or more vice presidents, one (1) or more assistant vice presidents, one (1) or more assistant treasurers, one (1) or more assistant
secretaries, and any such other officers as may be appointed in accordance with the provisions of these Bylaws. Any number of offices
may be held by the same person.
5.2
Appointment of Officers.
The
Board or a duly authorized committee or subcommittee thereof shall appoint the officers of the Corporation, except such officers as may
be appointed in accordance with the provisions of Section 5.3 of these Bylaws.
5.3
Subordinate Officers.
The
Board or a duly authorized committee or subcommittee thereof may appoint, or empower the chief executive officer or, in the absence of
a chief executive officer, the president, to appoint, such other officers and agents as the business of the Corporation may require.
Each of such officers and agents shall hold office for such period, have such authority, and perform such duties as are provided in these
Bylaws. As the Board or a duly authorized committee or subcommittee thereof may from time to time determine, or as determined by the
officer upon whom such power of appointment has been conferred by the Board or a duly authorized committee or subcommittee thereof.
5.4
Removal and Resignation of Officers.
Subject
to the rights, if any, of an officer under any contract of employment, any officer may be removed, either with or without cause, by the
Board or a duly authorized committee or subcommittee thereof or, except in the case of an officer chosen by the Board or a duly authorized
committee or subcommittee thereof, by any officer upon whom such power of removal may be conferred by the Board or a duly authorized
committee or subcommittee thereof.
Any
officer may resign at any time by giving written notice to the Corporation. Any resignation shall take effect at the date of the receipt
of that notice or at any later time specified in that notice. Unless otherwise specified in the notice of resignation, the acceptance
of the resignation shall not be necessary to make it effective. Any resignation is without prejudice to the rights, if any, of the Corporation
under any contract to which the officer is a party.
5.5
Vacancies in Offices.
Any
vacancy occurring in any office of the Corporation shall be filled by the Board or a duly authorized committee or subcommittee thereof
or as provided in Section 5.2.
5.6
Representation of Shares of Other Corporations.
The
chief executive officer, the president, the chairperson of the Board, any vice president, the treasurer, the secretary or assistant secretary
of this Corporation, or any other Person authorized by the Board, the chief executive officer, the president or a vice president, is
authorized to vote, represent and exercise on behalf of this Corporation all rights incident to any and all shares or securities of any
other corporation or entity standing in the name of this Corporation. The authority granted herein may be exercised either by such Person
directly or by any other Person authorized to do so by proxy or power of attorney duly executed by such Person having the authority.
5.7
Authority and Duties of Officers.
All
officers of the Corporation shall respectively have such authority and perform such duties in the management of the business of the Corporation
as may be provided herein or designated from time to time by the Board and, to the extent not so provided, as generally pertain to their
respective offices, subject to the control of the Board.
14
Article
VI — Records
A
stock ledger consisting of one or more records in which the names of all of the Corporation’s stockholders of record, the address
and number of shares registered in the name of each such stockholder, and all issuances and transfers of stock of the corporation are
recorded in accordance with Section 3.151 of the TBOC shall be administered by or on behalf of the Corporation. Any records administered
by or on behalf of the Corporation in the regular course of its business, including its stock ledger, books of account, and minute books,
may be kept on, or by means of, or be in the form of, any information storage device, or method, or one or more electronic networks or
databases (including one or more distributed electronic networks or databases), provided that the records so kept can be converted into
clearly legible paper form within a reasonable time and, with respect to the stock ledger, that the records so kept (i) can be used to
prepare the list of stockholders specified in Sections 21.372 and 21.354 of the TBOC and (ii) record transfers of stock as governed by
Article 8 of the Uniform Commercial Code.
Article
VII— General Matters
7.1
Execution of Corporate Contracts and Instruments.
The
Board, except as otherwise provided in these Bylaws, may authorize any officer or officers, or agent or agents, to enter into any contract
or execute any instrument in the name of and on behalf of the Corporation; such authority may be general or confined to specific instances.
Unless so authorized or ratified by the Board or within the agency power of an officer, no officer, agent or employee shall have any
power or authority to bind the Corporation by any contract or engagement or to pledge its credit or to render it liable for any purpose
or for any amount.
7.2
Stock Certificates.
The
shares of the Corporation may be certificated or uncertificated, subject to the sole discretion of the Board and applicable law. Certificates
for the shares of stock, if any, shall be in such form as is consistent with the Certificate of Formation and applicable law. Every holder
of stock represented by a certificate shall be entitled to have a certificate signed by, or in the name of the Corporation by, any two
officers authorized to sign stock certificates representing the number of shares registered in certificate form. The chief executive
officer, chairperson of the Board, the president, vice president, the treasurer, any assistant treasurer, general counsel or deputy general
counsel, the secretary or any assistant secretary of the Corporation shall be specifically authorized to sign stock certificates. Any
or all of the signatures on the certificate may be a facsimile. In case any officer, transfer agent or registrar who has signed or whose
facsimile signature has been placed upon a certificate has ceased to be such officer, transfer agent or registrar before such certificate
is issued, it may be issued by the Corporation with the same effect as if he or she were such officer, transfer agent or registrar at
the date of issue.
7.3
Lost Certificates.
The
Corporation may issue a new certificate of stock or uncertificated shares in the place of any certificate theretofore issued by it, alleged
to have been lost, stolen or destroyed, and the Corporation may require the owner of the lost, stolen or destroyed certificate, or such
owner’s legal representative, to give the Corporation a bond sufficient to indemnify it against any claim that may be made against
it on account of the alleged loss, theft or destruction of any such certificate or the issuance of such new certificate or uncertificated
shares.
7.4
Shares Without Certificates
The
Corporation shall adopt a system of issuance, recordation and transfer of its shares of stock by electronic or other means not involving
the issuance of certificates, provided the use of such system by the Corporation is permitted in accordance with applicable law.
7.5
Construction; Definitions.
Unless
the context requires otherwise, the general provisions, rules of construction and definitions in the TBOC shall govern the construction
of these Bylaws. In connection herewith, to the extent there are conflicts among these Bylaws or the Certificate of Formation, priority
shall first be given to the Certificate of Formation and then to these Bylaws, in each case except as otherwise required by the TBOC.
Without limiting the generality of this provision, the singular number includes the plural and the plural number includes the singular.
15
7.6
Dividends.
The
Board, subject to any restrictions contained in either (i) the TBOC or (ii) the Certificate of Formation, may declare and pay dividends
upon the shares of its capital stock. Dividends may be paid in cash, in property or in shares of the Corporation’s capital stock.
The
Board may set apart out of any of the funds of the Corporation available for dividends a reserve or reserves for any proper purpose and
may abolish any such reserve. Such purposes shall include but not be limited to equalizing dividends, repairing or maintaining any property
of the Corporation, and meeting contingencies.
7.7
Fiscal Year.
The
fiscal year of the Corporation shall be fixed by resolution of the Board and may be changed by the Board. Unless otherwise fixed by the
Board, the fiscal year of the Corporation shall consist of the twelve (12) month period ending on December 31.
7.8
Seal.
The
Corporation may adopt a corporate seal, which shall be adopted and which may be altered by the Board. The Corporation may use the corporate
seal by causing it or a facsimile thereof to be impressed or affixed or in any other manner reproduced.
7.9
Transfer of Stock.
Shares
of the Corporation shall be transferable in the manner prescribed by law and in these Bylaws subject to any transfer restrictions contained
in the Certificate of Formation. Shares of stock of the Corporation shall be transferred on the books of the Corporation only by the
holder of record thereof or by such holder’s attorney duly authorized in writing, upon surrender to the Corporation or a subsidiary
of the Corporation pursuant to applicable provisions of the governing documents such subsidiary of the Corporation, of the certificate
or certificates representing such shares endorsed by the appropriate Person or Persons (or by delivery of duly executed instructions
with respect to uncertificated shares), with such evidence of the authenticity of such endorsement or execution, transfer, authorization
and other matters as the Corporation may reasonably require, and accompanied by all necessary stock transfer stamps. No transfer of stock
shall be valid as against the Corporation for any purpose until it shall have been entered in the stock records of the Corporation by
an entry showing the names of the Persons from and to whom it was transferred.
7.10
Stock Transfer Agreements.
The
Corporation shall have power to enter into and perform any agreement with any number of stockholders of any one or more classes or series
of stock of the Corporation to restrict the transfer of shares of stock of the Corporation of any one or more classes owned by such stockholders
in any manner not prohibited by the TBOC.
7.11
Registered Stockholders.
The
Corporation:
(i)
shall be entitled to recognize the exclusive right of a Person registered on its books as the owner of shares to receive dividends and
to vote as such owner; and
(ii)
shall not be bound to recognize any equitable or other claim to or interest in such share or shares on the part of another Person, whether
or not it shall have express or other notice thereof, except as otherwise provided by the laws of the State of Texas.
16
7.12
Waiver of Notice.
Whenever
notice is required to be given under any provision of the TBOC, the Certificate of Formation or these Bylaws, a written waiver, signed
by the Person entitled to notice, or a waiver by electronic transmission by the Person entitled to notice, whether before or after the
time of the event for which notice is to be given, shall be deemed equivalent to notice. Attendance of a Person at a meeting shall constitute
a waiver of notice of such meeting, except when the Person attends a meeting for the express purpose of objecting at the beginning of
the meeting, to the transaction of any business because the meeting is not lawfully called or convened. Neither the business to be transacted
at, nor the purpose of, any regular or special meeting of the stockholders need be specified in any written waiver of notice or any waiver
by electronic transmission unless so required by the Certificate of Formation or these Bylaws.
7.13
Inconsistent Provisions; Changes in Texas Law.
If
any provision of these Bylaws is or becomes inconsistent with any provision of the Certificate of Formation, the TBOC or any other applicable
law, the provision of these bylaws shall not be given any effect to the extent of such inconsistency but shall otherwise be given full
force and effect. If any of the provisions of the TBOC referred to above are modified or superseded, the references to those provisions
is to be interpreted to refer to the provisions as so modified or superseded.
Article
VIII — Amendments
These
Bylaws may be altered, amended or repealed in accordance with the Certificate of Formation and the TBOC.
Article
IX — Definitions
As
used in these Bylaws, unless the context otherwise requires, the term:
“Affiliate”
means, with respect to any Person, any other Person that controls, is controlled by, or is under common control with such Person. For
the purposes of this definition, “control,” when used with respect to any Person, means the power to direct or cause the
direction of the affairs or management of that Person, whether through the ownership of voting securities, as trustee (or the power to
appoint a trustee), personal representative or executor, by contract, credit arrangement or otherwise and “controlled” and
“controlling” have meanings correlative to the foregoing.
“Board”
means the board of directors of the Corporation.
“Person”
means any individual, general partnership, limited partnership, limited liability company, corporation, trust, business trust, joint
stock company, joint venture, unincorporated association, cooperative or association or any other legal entity or organization of whatever
nature, and shall include any successor (by merger or otherwise) of such entity.
17
EX-10.1
EX-10.1
Filename: ex10-1.htm · Sequence: 4
Exhibit
10.1
LOCK-UP
AGREEMENT
THIS
LOCK-UP AGREEMENT (this “Agreement”) is dated as of July 17, 2026, by and between the undersigned (the “Holders”)
and FG Merger II Corp., a Nevada corporation (“Acquiror” and, following the Mergers, the “Surviving Pubco”).
Capitalized terms used and not otherwise defined herein shall have the meanings given such terms in the Business Combination Agreement
(as defined below).
BACKGROUND
A.
Acquiror,
FG Merger Sub II Inc., a Nevada corporation and wholly-owned subsidiary of Acquiror, and Boxabl Inc., a Nevada corporation (the “Company”),
entered into an Agreement and Plan of Merger dated as of August 4, 2025 (the “Business Combination Agreement”).
B.
The
Holders are the record and/or beneficial owners of a certain number of (i) shares of Acquiror Common Stock, or securities exchangeable
or convertible into shares of Acquiror Common Stock, (ii) shares of Acquiror Preferred Stock, or (iii) shares of Company Common Stock,
or securities exchangeable or convertible into shares of Company Common Stock, which will be exchanged for shares of the Surviving
Pubco Common Shares pursuant to the Business Combination Agreement.
C.
As
a condition of, and as a material inducement for Acquiror to enter into and consummate the transactions contemplated by the Business
Combination Agreement, the Holders have agreed to execute and deliver this Agreement.
NOW,
THEREFORE, for and in consideration of the mutual covenants and agreements set forth herein, and other good and valuable consideration,
the receipt and sufficiency of which hereby acknowledged, the parties, intending to be legally bound, agree as follows:
AGREEMENT
1.
Lock-up.
(a)
Except as permitted by this Section 1, during the Lock-up Period (as defined below), each Holder irrevocably agrees, it, he or
she will not offer, sell, contract to sell, pledge or otherwise dispose of, directly or indirectly, any of the Lock-up Shares (as defined
below), enter into a transaction that would have the same effect, or enter into any swap, hedge or other arrangement that transfers,
in whole or in part, any of the economic consequences of ownership of such Lock-up Shares, whether any of these transactions are to be
settled by delivery of any such Lock-up Shares, in cash or otherwise, publicly disclose the intention to make any offer, sale, pledge
or disposition, or to enter into any transaction, swap, hedge or other arrangement, or engage in any Short Sales (as defined below) with
respect to any security of Acquiror.
(b)
In furtherance of the foregoing, Acquiror will (i) place a stop order on all Lock-up Shares, including those which may be covered by
a registration statement, and (ii) notify Acquiror’s transfer agent in writing of the stop order and the restrictions on such Lock-up
Shares under this Agreement and direct Acquiror’s transfer agent not to process any attempts by any Holder to resell or transfer
any Lock-up Shares, except in compliance with this Agreement. Such stop order will expire, be revoked or be rescinded upon the expiration
of the Lock-up Period or any waiver, amendment or rescission of this Section 1 pursuant to the terms of this Agreement or the
termination of this Agreement pursuant to Section 5.
(c)
For purposes hereof, “Short Sales” include, without limitation, all “short sales” as defined in Rule 200
promulgated under Regulation SHO under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and all
types of direct and indirect stock pledges, forward sale contracts, options, puts, calls, swaps and similar arrangements (including on
a total return basis), and sales and other transactions through non-US broker dealers or foreign regulated brokers.
(d)
For purpose of this Agreement, the “Lock-up Period” means with respect to the Lock-up Shares, the period commencing
on the Closing Date and ending on the date that is twelve (12) months after the consummation of the Mergers, such that (i) 50% of the
Lock-up Shares shall be released on the date that is six (6) months from the Closing Date; provided the price per share of the Surviving
Pubco Common Shares meets or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations)
for any twenty (20) trading days within any thirty (30) trading day period, and (ii) any remaining Lock-up Shares shall be released on
the date that is thirteen (13) months from the Closing Date, irrespective of the price of the Surviving Pubco Common Shares.
Notwithstanding
the foregoing, and subject to the conditions below, the restrictions set forth herein shall not apply to: (1) transfers or distributions
of Lock-up Shares (or equity of the respective Holder or the respective Holder’s partners, members or stockholders) to the respective
Holder’s current or former general or limited partners, subsidiaries, managers or members, stockholders, other equityholders or
direct or indirect affiliates (within the meaning of Rule 405 under the Securities Act of 1933, as amended) or to the estates of any
of the foregoing; (2) transfers by bona fide gift, including to charitable organizations, or to a member of the respective Holder’s
immediate family or to a trust, the beneficiary of which is the respective Holder or a member of the respective Holder’s immediate
family for estate planning purposes; (3) by virtue of the laws of descent and distribution upon death of the respective Holder; (4) transfers
pursuant to a qualified domestic relations order; (5) transfers to Acquiror’s officers, directors or their affiliates; (6) private
sales or transfers made in connection with any forward purchase agreement or similar arrangement or in connection with the consummation
of the Business Combination at prices no greater than the price at which the securities were originally purchased; (7) transfers pursuant
to a bona fide tender offer, merger, consolidation, capital stock exchange, or other similar transaction (including negotiating and entering
into an agreement providing for any such transaction) which results in all of the respective Holder’s stockholders having the right
to exchange their shares of Common Stock for cash, securities or other property subsequent to the respective Holder’s completion
of the Business Combination, provided that in the event that such tender offer, merger, capital stock exchange, consolidation or other
such transaction is not completed, the respective Holder’s Lock-up Shares shall remain subject to the provisions of this Section
1; (8) by virtue of the laws of the State of Nevada, the respective Holder’s limited liability company agreement or bylaws
upon its dissolution, if applicable; or (9) the Acquiror’s liquidation prior to the completion of the Business Combination; provided,
however, that, in the case of any transfer pursuant to the foregoing (1) through (5) clauses, it shall be a condition to any such transfer
that the transferee/donee agrees in writing (a copy of which shall be provided by the respective Holder to the parties hereto), to be
bound by the terms of this Agreement (including, without limitation, the restrictions set forth in the preceding sentence) to the same
extent as if the transferee/donee were a party hereto; and (ii) each party (donor, donee, transferor or transferee) shall not be required
by law (including without limitation the disclosure requirements of the Securities Act and the Exchange Act) to make, and shall agree
to not voluntarily make, any filing or public announcement of the transfer or disposition prior to the expiration of the Lock-up Period.
For the avoidance of doubt, the restrictions set forth herein shall also not apply to transactions relating to Surviving Pubco Preferred
Shares, Surviving Pubco Common Shares or other securities convertible into or exercisable or exchangeable for Surviving Pubco Common
Shares acquired in open market transactions after the effective time of the Mergers. Each Holder shall be permitted to enter into a trading
plan established in accordance with Rule 10b5-1 under the Exchange Act during the applicable Lock-up Period so long as no transfers or
other dispositions of the respective Holder’s Lock-up Shares in contravention of this Section 1 are effected prior to the
expiration of the applicable Lock-up Period.
In
the event that any Holder is granted a discretionary release, waiver or termination of the restrictions set forth herein or in any other
agreement containing restrictions similar to those contained in this Agreement, such discretionary release or waiver shall automatically
apply pro rata to all Holders.
2.
Representations and Warranties. Each of the parties hereto, by their respective execution and delivery of this Agreement, hereby
represents and warrants to the others and to all third party beneficiaries of this Agreement that (a) such party has the full right,
capacity and authority to enter into, deliver and perform its respective obligations under this Agreement, (b) this Agreement has been
duly executed and delivered by such party and is the binding and enforceable obligation of such party, enforceable against such party
in accordance with the terms of this Agreement (except as such enforceability may be limited or otherwise affected by bankruptcy, insolvency,
fraudulent conveyance, reorganization, moratorium or other laws relating to or affecting the rights of creditors generally and principles
of equity, whether considered at law or equity), and (c) the execution, delivery and performance of such party’s obligations under
this Agreement will not conflict with or breach the terms of any other agreement, contract, commitment or understanding to which such
party is a party or to which the assets or securities of such party are bound. Each Holder has independently evaluated the merits of
his/her/its decision to enter into and deliver this Agreement, and such Holder confirms that he/she/it has not relied on the advice of
the Company, Acquiror, their respective legal counsels, or any other person.
3.
Beneficial Ownership. Each Holder hereby represents and warrants that, as of the date of this Agreement, it does not beneficially
own, directly or through its nominees (as determined in accordance with Section 13(d) of the Exchange Act, and the rules and regulations
promulgated thereunder), any shares of capital stock of Acquiror or Company, or any economic interest in or derivative of such stock,
other than those securities specified on the signature page hereto. For purposes of this Agreement, the “Lock-up Shares”
shall mean (i) the shares of the Surviving Pubco Preferred Shares held by such Holder immediately following the Acquiror Conversion
and Closing (ii) the shares of the Surviving Pubco Common Shares held by such Holder immediately following the Closing and (iii)
any shares of the Surviving Pubco Common Shares issued pursuant to the conversion of the Surviving Pubco Preferred Shares
during the Lock-Up Period.
4.
No Additional Fees/Payment. Other than the consideration specifically referenced herein, the parties hereto agree that no fee,
payment or additional consideration in any form has been or will be paid to the Holders in connection with this Agreement.
5.
Termination. This Agreement and all of its provisions shall terminate and be of no further force or effect upon the earlier to
occur of (a) termination of the Business Combination Agreement in accordance with its terms or (b) the expiration of the Lock-up Period.
6.
Notices. Any notices required or permitted to be sent hereunder shall be sent in writing, addressed as specified below, and shall
be deemed given: (a) if by hand or recognized courier service, by 4:00 PM on a business day, addressee’s day and time, on the date
of delivery, and otherwise on the first business day after such delivery; (b) if by fax or email, on the date that transmission is confirmed
electronically, if by 4:00 PM on a business day, addressee’s day and time, and otherwise on the first business day after the date
of such confirmation; or (c) five (5) days after mailing by certified or registered mail, return receipt requested. Notices shall be
addressed to the respective parties as follows (excluding telephone numbers, which are for convenience only), or to such other address
as a party shall specify to the others in accordance with these notice provisions:
(a)
If
to Acquiror, to:
FG
Merger II Corp.
104
S. Walnut Street, Unit 1A
Itasca,
IL 60143
Attention:
Hassan R. Baqar
E-mail:
hbaqar@sequoiafin.com
with
a copy to (which shall not constitute notice):
Loeb
& Loeb
345
Park Avenue, 19th Floor
New
York, NY 10154
Attention:
Mitchell S. Nussbaum, Esq.; Giovanni Caruso, Esq.
E-mail:
mnussbaum@loeb.com; gcaruso@loeb.com
(b)
If to any Holder, to the address set forth on the respective Holder’s signature page hereto, or to such other address as any party
may have furnished to the others in writing in accordance herewith.
7.
Enumeration and Headings; Interpretation. The enumeration and headings contained in this Agreement are for convenience of reference
only and shall not control or affect the meaning or construction of any of the provisions of this Agreement. The titles and subtitles
used in this Agreement are for convenience only and are not to be considered in construing or interpreting this Agreement. In this Agreement,
unless the context otherwise requires: (i) any pronoun used in this Agreement shall include the corresponding masculine, feminine or
neuter forms, and the singular form of nouns, pronouns and verbs shall include the plural and vice versa; (ii) “including”
(and with correlative meaning “include”) means including without limiting the generality of any description preceding or
succeeding such term and shall be deemed in each case to be followed by the words “without limitation”; and (iii) the words
“herein,” “hereto,” and “hereby” and other words of similar import shall be deemed in each case to
refer to this Agreement as a whole and not to any particular section or other subdivision of this Agreement.
8.
Counterparts. This Agreement may be executed in facsimile and in any number of counterparts, each of which when so executed and
delivered shall be deemed an original, but all of which shall together constitute one and the same agreement. The delivery of an electronic
signature to, or a copy/scan of a manual signature on a counterpart to, this Agreement by facsimile, email or other electronic transmission
shall be deemed an original signature for all purposes hereunder.
9.
Successors and Assigns. This Agreement and the terms, covenants, provisions and conditions hereof shall be binding upon, and shall
inure to the benefit of, the respective heirs, successors and assigns of the parties hereto. Each Holder hereby acknowledges and agrees
that this Agreement is entered into for the benefit of and is enforceable by Acquiror and its successors and assigns.
10.
No Third Parties. Nothing contained in this Agreement or in any instrument or document executed by any party in connection with
the transactions contemplated hereby shall create any rights in, or be deemed to have been executed for the benefit of, any person or
entity that is not a party hereto or thereto or a successor or permitted assign of such a party.
11.
Severability. If any provision of this Agreement is held to be invalid or unenforceable for any reason, such provision will be
conformed to prevailing law rather than voided, if possible, in order to achieve the intent of the parties and, in any event, the remaining
provisions of this Agreement shall remain in full force and effect and shall be binding upon the parties hereto.
12.
Amendments and Waivers. This Agreement may be amended or modified by written agreement executed by each of the parties hereto.
No failure or delay by a party in exercising any right hereunder shall operate as a waiver thereof. No waivers of or exceptions to any
term, condition, or provision of this Agreement, in any one or more instances, shall be deemed to be or construed as a further or continuing
waiver of any such term, condition, or provision
13.
Further Assurances. Each party shall do and perform, or cause to be done and performed, all such further acts and things, and
shall execute and deliver all such other agreements, certificates, instruments and documents, as any other party may reasonably request
in order to carry out the intent and accomplish the purposes of this Agreement and the consummation of the transactions contemplated
hereby.
14.
No Strict Construction. The language used in this Agreement will be deemed to be the language chosen by the parties to express
their mutual intent, and no rules of strict construction will be applied against any party.
15.
Governing Law. The terms and provisions of this Agreement shall be construed in accordance with the laws of the State of Nevada.
16.
Controlling Agreement. To the extent the terms of this Agreement (as amended, supplemented, restated or otherwise modified from
time to time) directly conflicts with a provision in the Business Combination Agreement, the terms of this Agreement shall control.
[Signature
Page Follows]
IN
WITNESS WHEREOF, the parties hereto have caused this Lock-up Agreement to be duly executed by their respective authorized signatories
as of the date first indicated above.
FG
MERGER II CORP.
By:
Name:
Title:
[Signature
Page to Company Stockholders Lock-up Agreement]
IN
WITNESS WHEREOF, the parties hereto have caused this Lock-up Agreement to be duly executed by their respective authorized signatories
as of the date first indicated above.
HOLDERS:
[●]
By:
Name:
Title:
Address:
NUMBER
AND TYPE OF Lock-up Shares:
[Signature
Page to Company Stockholders Lock-up Agreement]
EX-10.2
EX-10.2
Filename: ex10-2.htm · Sequence: 5
Exhibit
10.2
LOCK-UP
AGREEMENT
THIS
LOCK-UP AGREEMENT (this “Agreement”) is dated as of July 17, 2026, by and between the undersigned (the “Holder”)
and FG Merger II Corp., a Nevada corporation (“Acquiror” and, following the Mergers, the “Surviving Pubco”).
Capitalized terms used and not otherwise defined herein shall have the meanings given such terms in the Business Combination Agreement
(as defined below).
BACKGROUND
A.
Acquiror, FG Merger Sub II
Inc., a Nevada corporation and wholly-owned subsidiary of Acquiror, and Boxabl Inc., a Nevada corporation (the “Company”),
entered into an Agreement and Plan of Merger dated as of August 4, 2025 (the “Business Combination Agreement”).
B.
The Holder is the record
and/or beneficial owner of a certain number of (i) shares of Acquiror Common Stock, or securities exchangeable or convertible into
shares of Acquiror Common Stock or (ii) shares of Acquiror Preferred Stock.
C.
As a condition of, and as
a material inducement for Acquiror to enter into and consummate the transactions contemplated by the Business Combination Agreement,
the Holder has agreed to execute and deliver this Agreement.
NOW,
THEREFORE, for and in consideration of the mutual covenants and agreements set forth herein, and other good and valuable consideration,
the receipt and sufficiency of which hereby acknowledged, the parties, intending to be legally bound, agree as follows:
AGREEMENT
1.
Lock-up.
(a)
Except as permitted by this Section 1, during the Lock-up Period (as defined below), the Holder irrevocably agrees, it, he or
she will not offer, sell, contract to sell, pledge or otherwise dispose of, directly or indirectly, any of the Lock-up Shares (as defined
below), enter into a transaction that would have the same effect, or enter into any swap, hedge or other arrangement that transfers,
in whole or in part, any of the economic consequences of ownership of such Lock-up Shares, whether any of these transactions are to be
settled by delivery of any such Lock-up Shares, in cash or otherwise, publicly disclose the intention to make any offer, sale, pledge
or disposition, or to enter into any transaction, swap, hedge or other arrangement, or engage in any Short Sales (as defined below) with
respect to any security of Acquiror.
(b)
In furtherance of the foregoing, Acquiror will (i) place a stop order on all Lock-up Shares, including those which may be covered by
a registration statement, and (ii) notify Acquiror’s transfer agent in writing of the stop order and the restrictions on such Lock-up
Shares under this Agreement and direct Acquiror’s transfer agent not to process any attempts by the Holder to resell or transfer
any Lock-up Shares, except in compliance with this Agreement. Such stop order will expire, be revoked or be rescinded upon the expiration
of the Lock-up Period or any waiver, amendment or rescission of this Section 1 pursuant to the terms of this Agreement or the
termination of this Agreement pursuant to Section 5.
(c)
For purposes hereof, “Short Sales” include, without limitation, all “short sales” as defined in Rule 200
promulgated under Regulation SHO under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and all
types of direct and indirect stock pledges, forward sale contracts, options, puts, calls, swaps and similar arrangements (including on
a total return basis), and sales and other transactions through non-US broker dealers or foreign regulated brokers.
(d)
For purpose of this Agreement, the “Lock-up Period” means (i) with respect to 50% of the Lock-up Shares, the earlier
of (A) twelve (12) months following the Closing Date and (B) the date on which the closing price of the Surviving Pubco’s Common
Shares equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations) for
any twenty (20) trading days within any thirty (30) trading day period commencing after the Closing Date, and (ii) with respect to the
remaining 50% of the Lock-up Shares, twelve (12) months following the Closing Date, or earlier, in each case, if subsequent to the Closing
Date, the Acquiror consummates a subsequent liquidation, merger, capital stock exchange, reorganization or other similar transaction
that results in all of the Acquiror’s stockholders having the right to exchange their shares of Common Stock for cash, securities
or other property.
Notwithstanding
the foregoing, and subject to the conditions below, the restrictions set forth herein shall not apply to: (1) transfers or distributions
of Lock-up Shares (or equity of the Holder or the Holder’s partners, members or stockholders) to the Holder’s current or
former general or limited partners, subsidiaries, managers or members, stockholders, other equityholders or direct or indirect affiliates
(within the meaning of Rule 405 under the Securities Act of 1933, as amended) or to the estates of any of the foregoing; (2) transfers
by bona fide gift, including to charitable organizations, or to a member of the Holder’s immediate family or to a trust, the beneficiary
of which is the Holder or a member of the Holder’s immediate family for estate planning purposes; (3) by virtue of the laws of
descent and distribution upon death of the Holder; (4) transfers pursuant to a qualified domestic relations order; (5) transfers to Acquiror’s
officers, directors or their affiliates; (6) private sales or transfers made in connection with any forward purchase agreement or similar
arrangement or in connection with the consummation of the Business Combination at prices no greater than the price at which the securities
were originally purchased; (7) transfers pursuant to a bona fide tender offer, merger, consolidation, capital stock exchange, or other
similar transaction (including negotiating and entering into an agreement providing for any such transaction) which results in all of
the Holder’s stockholders having the right to exchange their shares of Common Stock for cash, securities or other property subsequent
to the Holder’s completion of the Business Combination, provided that in the event that such tender offer, merger, capital stock
exchange, consolidation or other such transaction is not completed, the Holder’s Lock-up Shares shall remain subject to the provisions
of this Section 1; (8) by virtue of the laws of the State of Nevada, the Holder’s limited liability company agreement upon
its dissolution; or (9) the Acquiror’s liquidation prior to the completion of the Business Combination; provided, however, that,
in the case of any transfer pursuant to the foregoing (1) through (5) clauses, it shall be a condition to any such transfer that the
transferee/donee agrees in writing (a copy of which shall be provided by the Holder to the parties hereto), to be bound by the terms
of this Agreement (including, without limitation, the restrictions set forth in the preceding sentence) to the same extent as if the
transferee/donee were a party hereto; and (ii) each party (donor, donee, transferor or transferee) shall not be required by law (including
without limitation the disclosure requirements of the Securities Act and the Exchange Act) to make, and shall agree to not voluntarily
make, any filing or public announcement of the transfer or disposition prior to the expiration of the Lock-up Period. For the avoidance
of doubt, the restrictions set forth herein shall also not apply to transactions relating to Surviving Pubco Preferred Shares, Surviving
Pubco Common Shares or other securities convertible into or exercisable or exchangeable for Surviving Pubco Common Shares acquired in
open market transactions after the effective time of the Mergers. Each Holder shall be permitted to enter into a trading plan established
in accordance with Rule 10b5-1 under the Exchange Act during the applicable Lock-up Period so long as no transfers or other dispositions
of the respective Holder’s Lock-up Shares in contravention of this Section 1 are effected prior to the expiration of the
applicable Lock-up Period.
In
the event that any Holder is granted a discretionary release, waiver or termination of the restrictions set forth herein or in any other
agreement containing restrictions similar to those contained in this Agreement, such discretionary release or waiver shall automatically
apply pro rata to all Holders.
2.
Representations and Warranties. Each of the parties hereto, by their respective execution and delivery of this Agreement, hereby
represents and warrants to the others and to all third party beneficiaries of this Agreement that (a) such party has the full right,
capacity and authority to enter into, deliver and perform its respective obligations under this Agreement, (b) this Agreement has been
duly executed and delivered by such party and is the binding and enforceable obligation of such party, enforceable against such party
in accordance with the terms of this Agreement (except as such enforceability may be limited or otherwise affected by bankruptcy, insolvency,
fraudulent conveyance, reorganization, moratorium or other laws relating to or affecting the rights of creditors generally and principles
of equity, whether considered at law or equity), and (c) the execution, delivery and performance of such party’s obligations under
this Agreement will not conflict with or breach the terms of any other agreement, contract, commitment or understanding to which such
party is a party or to which the assets or securities of such party are bound. The Holder has independently evaluated the merits of his/her/its
decision to enter into and deliver this Agreement, and such Holder confirms that he/she/it has not relied on the advice of the Company,
Acquiror, their respective legal counsels, or any other person.
3.
Beneficial Ownership. The Holder hereby represents and warrants that, as of the date of this Agreement, it does not beneficially
own, directly or through its nominees (as determined in accordance with Section 13(d) of the Exchange Act, and the rules and regulations
promulgated thereunder), any Lock-up Shares, other than those specified on the signature page hereto. For purposes of this Agreement,
the “Lock-up Shares” shall mean (i) the shares of the Surviving Pubco Preferred Shares held by such Holder immediately following
the Acquiror Conversion and Closing (ii) the shares of the Surviving Pubco Common Shares held by such Holder immediately following the
Closing and (iii) any shares of the Surviving Pubco Common Shares issued pursuant to the conversion of the Surviving Pubco Preferred
Shares during the Lock-Up Period. For the avoidance of doubt, Lock-up Shares shall not include any shares of Acquiror Common Stock underlying
any Private Units (as defined in Acquiror’s Registration Statement on Form S-1 File No. 333-275155), or warrants of the Acquiror
held by the Holder, any Private Units, or any corresponding Surviving Pubco Common Shares into which such any security would convert.
4.
No Additional Fees/Payment. Other than the consideration specifically referenced herein, the parties hereto agree that no fee,
payment or additional consideration in any form has been or will be paid to the Holder in connection with this Agreement.
5.
Termination. This Agreement and all of its provisions shall terminate and be of no further force or effect upon the earlier to
occur of (a) termination of the Business Combination Agreement in accordance with its terms or (b) the expiration of the Lock-up Period.
6.
Notices. Any notices required or permitted to be sent hereunder shall be sent in writing, addressed as specified below, and shall
be deemed given: (a) if by hand or recognized courier service, by 4:00 PM on a business day, addressee’s day and time, on the date
of delivery, and otherwise on the first business day after such delivery; (b) if by fax or email, on the date that transmission is confirmed
electronically, if by 4:00 PM on a business day, addressee’s day and time, and otherwise on the first business day after the date
of such confirmation; or (c) five (5) days after mailing by certified or registered mail, return receipt requested. Notices shall be
addressed to the respective parties as follows (excluding telephone numbers, which are for convenience only), or to such other address
as a party shall specify to the others in accordance with these notice provisions:
(a)
If to Acquiror, to:
FG
Merger II Corp.
104
S. Walnut Street, Unit 1A
Itasca,
IL 60143
Attention:
Hassan R. Baqar
E-mail:
hbaqar@sequoiafin.com
with
a copy to (which shall not constitute notice):
Loeb
& Loeb
345
Park Avenue, 19th Floor
New
York, NY 10154
Attention:
Mitchell S. Nussbaum, Esq.; Giovanni Caruso, Esq.
E-mail:
mnussbaum@loeb.com; gcaruso@loeb.com
(b)
If to the Holder, to the address set forth on the Holder’s signature page hereto, or to such other address as any party may have
furnished to the others in writing in accordance herewith.
7.
Enumeration and Headings; Interpretation. The enumeration and headings contained in this Agreement are for convenience of reference
only and shall not control or affect the meaning or construction of any of the provisions of this Agreement. The titles and subtitles
used in this Agreement are for convenience only and are not to be considered in construing or interpreting this Agreement. In this Agreement,
unless the context otherwise requires: (i) any pronoun used in this Agreement shall include the corresponding masculine, feminine or
neuter forms, and the singular form of nouns, pronouns and verbs shall include the plural and vice versa; (ii) “including”
(and with correlative meaning “include”) means including without limiting the generality of any description preceding or
succeeding such term and shall be deemed in each case to be followed by the words “without limitation”; and (iii) the words
“herein,” “hereto,” and “hereby” and other words of similar import shall be deemed in each case to
refer to this Agreement as a whole and not to any particular section or other subdivision of this Agreement.
8.
Counterparts. This Agreement may be executed in facsimile and in any number of counterparts, each of which when so executed and
delivered shall be deemed an original, but all of which shall together constitute one and the same agreement. The delivery of an electronic
signature to, or a copy/scan of a manual signature on a counterpart to, this Agreement by facsimile, email or other electronic transmission
shall be deemed an original signature for all purposes hereunder.
9.
Successors and Assigns. This Agreement and the terms, covenants, provisions and conditions hereof shall be binding upon, and shall
inure to the benefit of, the respective heirs, successors and assigns of the parties hereto. The Holder hereby acknowledges and agrees
that this Agreement is entered into for the benefit of and is enforceable by Acquiror and its successors and assigns.
10.
No Third Parties. Nothing contained in this Agreement or in any instrument or document executed by any party in connection with
the transactions contemplated hereby shall create any rights in, or be deemed to have been executed for the benefit of, any person or
entity that is not a party hereto or thereto or a successor or permitted assign of such a party.
11.
Severability. If any provision of this Agreement is held to be invalid or unenforceable for any
reason, such provision will be conformed to prevailing law rather than voided, if possible, in order to achieve the intent of the parties
and, in any event, the remaining provisions of this Agreement shall remain in full force and effect and shall be binding upon the parties
hereto.
12.
Amendments and Waivers. This Agreement may be amended or modified by written agreement executed by each of the parties hereto.
No failure or delay by a party in exercising any right hereunder shall operate as a waiver thereof. No waivers of or exceptions to any
term, condition, or provision of this Agreement, in any one or more instances, shall be deemed to be or construed as a further or continuing
waiver of any such term, condition, or provision
13.
Further Assurances. Each party shall do and perform, or cause to be done and performed, all such further acts and things, and
shall execute and deliver all such other agreements, certificates, instruments and documents, as any other party may reasonably request
in order to carry out the intent and accomplish the purposes of this Agreement and the consummation of the transactions contemplated
hereby.
14.
No Strict Construction. The language used in this Agreement will be deemed to be the language chosen by the parties to express
their mutual intent, and no rules of strict construction will be applied against any party.
15.
Governing Law. The terms and provisions of this Agreement shall be construed in accordance with
the laws of the State of Nevada.
16.
Controlling Agreement. To the extent the terms of this Agreement (as amended, supplemented, restated or otherwise modified from
time to time) directly conflicts with a provision in the Business Combination Agreement, the terms of this Agreement shall control.
[Signature
Page Follows]
IN
WITNESS WHEREOF, the parties hereto have caused this Lock-up Agreement to be duly executed by their respective authorized signatories
as of the date first indicated above.
FG MERGER II
CORP.
By:
Name:
Title:
[Signature
Page to Sponsor Lock-up Agreement]
IN
WITNESS WHEREOF, the parties hereto have caused this Lock-up Agreement to be duly executed by their respective authorized signatories
as of the date first indicated above.
HOLDER:
FG MERGER INVESTORS II LLC
By:
Name:
Title:
Address:
NUMBER AND
TYPE OF Lock-up Shares:
[Signature
Page to Sponsor Lock-up Agreement]
EX-10.3
EX-10.3
Filename: ex10-3.htm · Sequence: 6
Exhibit
10.3
DIRECTOR
AND OFFICER INDEMNIFICATION AGREEMENT
This
Director and Officer Indemnification Agreement, dated as of [●], 2026, is made by BOXABL Inc., a Texas corporation (the “Company”),
for the benefit of [DIRECTOR/OFFICER] (the “Indemnitee”).
RECITALS
WHEREAS,
highly competent persons have become more reluctant to serve corporations as directors or officers or in other capacities unless they
are provided with adequate protection through insurance or adequate indemnification against inordinate risks of claims and actions against
them arising out of their service to and activities on behalf of the corporation;
WHEREAS,
the Board of Directors of the Company (the “Board”) have determined that, in order to attract and retain qualified
individuals to serve as officers and members of the Board, the Company should act to assure such persons that there will be adequate
protection through adequate indemnification against inordinate risks of claims and actions against them arising out of their service
on behalf of the Company;
WHEREAS,
it is reasonable, prudent and necessary for the Company contractually to obligate itself to indemnify, and to advance Expenses (as defined
below) on behalf of, such persons to the fullest extent permitted by applicable law so that they will serve or continue to serve the
Company and its affiliates;
WHEREAS,
the Amended and Restated Certificate of Formation of the Company (as may be amended, the “Certificate of Formation”)
provides for indemnification and advancement of expenses to the full extent permitted by Subchapter H of Chapter 8 of the Texas Business
Organizations Code and the Company’s Bylaws (as may be amended, the “Bylaws”) provide for indemnification of
the directors, officers, employees and agents of the Company, in each case subject to conditions and limitations set forth therein and
in Applicable Law. Indemnitee may also be entitled to indemnification directly under the Applicable Law independent of the Certificate
of Formation and the Bylaws;
WHEREAS,
this Agreement is a supplement to and in furtherance of the Applicable Law, the Company’s Certificate of Formation and Bylaws and
any actions or resolutions adopted pursuant thereto, and shall not be deemed a substitute therefor, nor to diminish or abrogate any rights
of an indemnitee thereunder; and
WHEREAS,
Indemnitee does not regard the protection available under such Certificate of Formation and Bylaws as adequate in the present circumstances,
and may not be willing to serve the Company and its affiliates without adequate protection, and the Company desires Indemnitee to serve
in such capacity. Indemnitee is willing to serve on behalf of the Company on the condition that Indemnitee be so indemnified.
AGREEMENT
NOW,
THEREFORE, the Company and Indemnitee agree as follows:
1.
Definitions.
(a)
“Applicable Law” means the Texas Business Organizations Code, as amended from time to time, and other applicable Texas
and federal statutes and regulations thereunder, and applicable principles of Texas common law.
(b)
“Change in Control” will be deemed to occur upon the earliest to occur after the date of this Agreement of any of
the following events:
(i)
any Acquiring Person (as defined below) is or becomes the Beneficial Owner (as defined below), directly or indirectly, of securities
of the Company representing more than 50% of the combined voting power of the Company’s then outstanding securities;
(ii)
during any period of two consecutive years (not including any period prior to the execution of this Agreement), individuals who at the
beginning of such period constitute the Board, and any new director (other than a director designated by a Person who has entered into
an agreement with the Company to effect a transaction described in paragraphs (i), (iii) or (iv) of this definition) whose election by
the Board or nomination for election by the Company’s shareholders was approved by a vote of at least two-thirds of the directors
then still in office who either were directors at the beginning of the period or whose election or nomination for election was previously
so approved, cease for any reason to constitute at least a majority of the members of the Board;
(iii)
the effective date of a merger or consolidation of the Company with any other Person, other than a merger or consolidation that would
result in the voting securities of the Company outstanding immediately prior to such merger or consolidation continuing to represent
(either by remaining outstanding or by being converted into voting securities of the surviving entity) more than 50% of the combined
voting power of the voting securities of the surviving Person outstanding immediately after such merger or consolidation and with the
power to elect at least a majority of the board of directors or other governing body of such surviving Person;
(iv)
the approval by the shareholders of the Company of a complete liquidation of the Company or an agreement for the sale or disposition
by the Company of all or a majority of the Company’s assets or income or revenue-generating capacity; or
(v)
there occurs any other event of a nature that would be required to be reported in response to Item 6(e) of Schedule 14A of Regulation
14A (or a response to any similar item on any similar schedule or form) promulgated under the Exchange Act, whether or not the Company
is then subject to such reporting requirement.
2
For
purposes of the foregoing, the following terms will have the following meanings:
“Acquiring
Person” will mean a “person” or “group” within the meaning of Sections 13(d) and 14(d) of the Exchange
Act; provided, however, that Acquiring Person will exclude (i) the Company, (ii) any trustee or other fiduciary holding
securities under an employee benefit plan of the Company, and (iii) any Person owned, directly or indirectly, by the shareholders of
the Company in substantially the same proportions as their ownership of stock of the Company.
“Beneficial
Owner” will have the meaning given to such term in Rule 13d-3 under the Exchange Act; provided, however, that
Beneficial Owner will exclude any Person otherwise becoming a Beneficial Owner by reason of the shareholders of the Company approving
a merger of the Company with another Person.
(c)
“Director” means a member of the Board of Directors of the Company as set forth in the Bylaws.
(d)
“Disinterested Director” means a Director who is not and was not a party to the Proceeding in respect of which indemnification
is sought by Indemnitee.
(e)
“Exchange Act” means the Securities Exchange Act of 1934, as amended.
(f)
“Expenses” shall include all reasonable attorneys’ fees, retainers, court costs, transcript costs, fees of experts,
witness fees, travel expenses, duplicating costs, printing and binding costs, telephone charges, postage, delivery service fees, and
any federal, state, local or foreign taxes imposed on the Indemnitee as a result of the actual or deemed receipt of any payments under
this Agreement, ERISA excise taxes and penalties, and all other disbursements or expenses of the types customarily incurred in connection
with prosecuting, defending, preparing to prosecute or defend, investigating, participating, or being or preparing to be a witness in
a Proceeding, or responding to, or objecting to, a request to provide discovery in any Proceeding. Expenses also shall include (i) Expenses
incurred in connection with any appeal resulting from any Proceeding, including, without limitation, the premium, security for, and other
costs relating to any cost bond, supersedeas bond, or other appeal bond or its equivalent, (ii) Expenses incurred in connection with
recovery under this Agreement, the Bylaws or any directors’ and officers’ liability insurance policies maintained by the
Company, regardless of whether Indemnitee is ultimately determined to be entitled to such indemnification, advancement or Expenses or
insurance recovery, as the case may be, and (iii) Expenses incurred by Indemnitee in connection with the interpretation, enforcement
or defense of Indemnitee’s rights under this Agreement, the Bylaws or under any directors’ and officers’ liability
insurance policies maintained by the Company, by litigation or otherwise. Expenses, however, shall not include amounts paid in settlement
by Indemnitee or the amount of judgments or fines against Indemnitee.
(g)
“Independent Counsel” means a law firm, or a member of a law firm, that is experienced in matters of corporation law
and neither presently is, nor in the past five years has been, retained to represent: (i) the Company or Indemnitee in any matter material
to either such party (other than with respect to matters concerning Indemnitee under this Agreement or of other indemnitees under similar
indemnification agreements), or (ii) any other party to the Proceeding giving rise to a claim for indemnification under this Agreement.
Notwithstanding the foregoing, the term “Independent Counsel” will not include any person who, under the applicable standards
of professional conduct then prevailing, would have a conflict of interest in representing either the Company or Indemnitee in an action
to determine Indemnitee’s rights under this Agreement.
3
(h)
“Majority of the Disinterested Directors” means, with respect to any group of Disinterested Directors, a combination
of any such Disinterested Directors constituting more than fifty percent (50%) of the vote of such Disinterested Directors who are then
elected and qualified.
(i)
“Official Capacity” means the status of a person who is or was a director, manager, committee member, officer, employee,
agent or fiduciary of the Company or of any other corporation, partnership, limited liability company, other business entity, joint venture,
trust, employee benefit plan or other enterprise that such person is or was serving at the request of the Company or any of its subsidiaries.
(j)
“Person” or “person” means an individual or a corporation, partnership (whether general or limited), trust,
estate, limited liability company, unincorporated organization, association or other entity.
(k)
“Proceeding” means any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative,
tax, arbitrative or investigative, any appeal in such an action, suit or proceeding, and any inquiry or investigation that could lead
to such an action, suit or proceeding.
2.
Indemnification.
(a)
The Company shall indemnify Indemnitee, to the fullest extent permitted by Applicable Law, against all judgments, penalties (including
excise and similar taxes), fines, amounts paid in settlement and Expenses actually incurred by the Indemnitee, or on his or her behalf,
in connection with any Proceeding, other than a Proceeding by or in the right of the Company, (or any claim, issue or matter therein)
in which he or she was, is or is threatened to be named a defendant, respondent or other party to (or participant in) by reason, in whole
or in part, of his or her serving or having served, or having been nominated or designated to serve, in an Official Capacity, if (i)
the Indemnitee acted in good faith and in a manner the Indemnitee reasonably believed to be in or not opposed to the best interests of
the Company; and (ii) with respect to any criminal Proceeding, the Indemnitee had no reasonable cause to believe the conduct was unlawful.
The termination of any Proceeding by judgment, order, settlement or conviction, or on a plea of nolo contendere or its equivalent, is
not of itself determinative that the Indemnitee did not meet the requirements set forth in clauses (i) or (ii) in the first sentence
of this Section 2(a). The Indemnitee shall be deemed to have been found liable in respect of any claim, issue or matter only if
the liability is established by an order, including a judgment or decree of a court, and all appeals of the order are exhausted or foreclosed
by law.
4
(b)
The Company shall indemnify Indemnitee, to the fullest extent permitted by Applicable Law, against all judgments, penalties (including
excise and similar taxes), fines, amounts paid in settlement and Expenses actually incurred by the Indemnitee, or on his or her behalf,
in connection with any Proceeding brought by or in the right of the Company (or any claim, issue or matter therein) in which he or she
was, is or is threatened to be named a defendant, respondent or other party to (or participant in) by reason, in whole or in part, of
his or her serving or having served, or having been nominated or designated to serve, in an Official Capacity, if the Indemnitee acted
in good faith and in a manner the Indemnitee reasonably believed to be in or not opposed to the best interests of the Company. No indemnification
against such Expenses will be made in respect of any claim, issue or matter in such Proceeding as to which Indemnitee has been finally
adjudged to be liable to the Company by a court of competent jurisdiction from which there is no further right of appeal unless and to
the extent that the court in which such action or suit was brought determines that such indemnification may be made.
3.
Successful Defense. Without limitation of Section 2 of this Agreement and in addition to the indemnification provided for
in Section 2 of this Agreement, the Company shall, to the maximum extent permitted by Applicable Law, indemnify the Indemnitee
against Expenses actually incurred by such person, or on his or her behalf, in connection with any Proceeding in which he or she is a
party to (or participant in) because he or she served in his or her Official Capacity, and is successful, on the merits or otherwise,
in such Proceeding. If Indemnitee is not wholly successful in such Proceeding but is successful, on the merits or otherwise, as to one
or more (but less than all) claims, issues or matters in such Proceeding, the Company shall indemnify Indemnitee against all Expenses
actually and reasonably incurred by him or her, or on his or her behalf, in connection with each successfully resolved claim, issue or
matter. For purposes of this Section 3 and without limitation, the termination of any claim, issue or matter in such a Proceeding
by dismissal, with or without prejudice, shall be deemed to be a successful result as to such claim, issue or matter.
4.
Additional Indemnity. Notwithstanding any other provision of this Agreement, to the extent that Indemnitee is, in his or her Official
Capacity, a witness or otherwise involved in a Proceeding to which Indemnitee is not a party, the Company will indemnify, defend, and
hold harmless the Indemnitee against all Expenses actually and reasonably incurred by him or her or on his or her behalf in connection
therewith.
5.
Procedures and Presumptions for Determinations. Any indemnification under Sections 2 and 4 shall, if required by
Applicable Law, be made by the Company upon a determination that indemnification of the Indemnitee is proper in the circumstances because
he or she has met the applicable standard of conduct. Accordingly, the parties agree that the following procedures and presumptions will
apply in the event of any questions as to whether the Indemnitee is entitled to indemnification.
(a)
If the Company shall be obligated to pay the Expenses of any Proceeding against Indemnitee, the Company shall be entitled to assume and
control the defense of such Proceeding (with counsel consented to by Indemnitee, which consent shall not be unreasonably withheld), upon
the delivery to Indemnitee of written notice of its election so to do. After delivery of such notice, consent to such counsel by Indemnitee
and the retention of such counsel by the Company, the Company will not be liable to Indemnitee under this Agreement for any fees of counsel
subsequently incurred by Indemnitee with respect to the same Proceeding; provided, however, that if (i) the employment
of separate counsel by Indemnitee has been previously authorized by the Company, (ii) Indemnitee or counsel selected by the Company shall
have concluded that there may be a conflict of interest between the Company and Indemnitee or among Indemnitees jointly represented in
the conduct of any such defense; or (iii) the Company shall not, in fact, have employed counsel, to which Indemnitee has consented as
aforesaid, to assume the defense of such Proceeding, then the reasonable fees and expenses of Indemnitee’s counsel shall be at
the expense of the Company. Notwithstanding the foregoing, Indemnitee shall have the right to employ counsel in any such Proceeding at
Indemnitee’s expense.
5
(b)
The Company will be entitled to participate in the Proceeding at its own expense. The Company will not, without prior written consent
of Indemnitee, effect any settlement of a claim against Indemnitee in any threatened or pending Proceeding unless such settlement solely
involves the payment of money by any Person other than Indemnitee and includes a full, unconditional and final release of all claims
that are or were asserted against Indemnitee in such Proceeding.
(c)
If a determination has been made pursuant to this Section 5 of this Agreement that Indemnitee is entitled to indemnification,
the Company will be bound by such determination in any judicial proceeding commenced, absent (i) a misstatement by Indemnitee of a material
fact, or an omission of a material fact necessary to make Indemnitee’s misstatement not materially misleading in connection with
the application for indemnification, or (ii) a prohibition of such indemnification under applicable law.
(d)
A determination, if required by applicable law, with respect to Indemnitee’s entitlement to indemnification will be made in the
specific case: (i) if a Change in Control shall have occurred, by Independent Counsel in a written opinion to the Board, a copy of which
shall be delivered to Indemnitee; or (ii) if a Change in Control shall not have occurred, (A) by a majority vote of the Disinterested
Directors, even though less than a quorum of the Board, (B) by a committee of Disinterested Directors designated by a majority vote of
the Disinterested Directors, even though less than a quorum of the Board, (C) if there are no such Disinterested Directors or, if such
Disinterested Directors so direct, by Independent Counsel in a written opinion to the Board, a copy of which shall be delivered to Indemnitee
or (D) if so directed by the Board, by the shareholders of the Company. Indemnitee will reasonably cooperate with the Person making the
determination with respect to Indemnitee’s entitlement to indemnification, including providing to such Person upon reasonable advance
request any documentation or information that is not privileged or otherwise protected from disclosure and that is reasonably available
to Indemnitee and reasonably necessary to such determination. Any Expenses actually and reasonably incurred by Indemnitee in so cooperating
with the Person making such determination will be borne by the Company (irrespective of the determination as to Indemnitee’s entitlement
to indemnification) and the Company hereby indemnifies, defends, and agrees to hold Indemnitee harmless from any such costs and Expenses.
If it is determined that Indemnitee is entitled to indemnification, payment to Indemnitee will be made within 60 days after the written
request for indemnification submitted by Indemnitee.
6
(e)
In the event the determination of entitlement to indemnification is to be made by Independent Counsel pursuant to Section 5(d),
the Independent Counsel will be selected as provided in this Section 5(e). If a Change in Control has not occurred, the Independent
Counsel will be selected by the Board, and the Company will give written notice to Indemnitee advising him or her of the identity of
the Independent Counsel so selected. If a Change in Control has occurred, the Independent Counsel will be selected by Indemnitee (unless
Indemnitee requests that such selection be made by the Board, in which event the preceding sentence will apply), and Indemnitee will
give written notice to the Company advising it of the identity of the Independent Counsel so selected. In either event, Indemnitee or
the Company, as the case may be, may, within ten days after such written notice of such selection has been received, deliver to the Company
or to Indemnitee, as the case may be, a written objection to such selection; provided, however, that such objection may
be asserted only on the ground that the Independent Counsel so selected does not meet the requirements of “Independent Counsel”
as defined in this Agreement, and the objection will set forth with particularity the factual basis of such assertion. Absent a proper
and timely objection, the person so selected will act as Independent Counsel. If a written objection is made and substantiated, the Independent
Counsel selected may not serve as Independent Counsel unless and until such objection is withdrawn or a court of competent jurisdiction
has determined that such objection is without merit. The Company agrees to pay the reasonable fees and expenses of the Independent Counsel
and to fully indemnify such Independent Counsel against any and all Expenses, claims, liabilities, and damages arising out of or relating
to this Agreement or its engagement pursuant to this Agreement.
(f)
In making a determination with respect to entitlement to indemnification hereunder, the person, persons or entity making such determination
shall, to the fullest extent not prohibited by Applicable Law, presume that Indemnitee is entitled to indemnification under this Agreement,
and the Company shall, to the fullest extent not prohibited by Applicable Law, have the burden of proof to overcome that presumption
in connection with the making by any person, persons or entity of any determination contrary to that presumption. Neither the failure
of the Company (including by its Disinterested Directors or by Independent Counsel) to have made a determination prior to the commencement
of any Proceeding by Indemnitee pursuant to this Agreement that indemnification is proper in the circumstances because Indemnitee has
met the applicable standard of conduct set forth in the Applicable Law, nor an actual determination by the Company (including by its
Disinterested Directors or by Independent Counsel) that Indemnitee has not met such applicable standard of conduct, shall be a defense
to the Proceeding or create a presumption that Indemnitee has not met the applicable standard of conduct.
(g)
For purposes of any determination of good faith, Indemnitee shall be deemed to have acted in good faith if Indemnitee’s action
is based on the records or books of account of the Company or other entity of which Indemnitee served in his or her Official Capacity,
including financial statements, or on information supplied to Indemnitee by the directors or officers of the Company or such other entity
in the course of his or her duties, or on the advice of legal counsel for the Company or such other entity or on information or records
given or reports made to the Company or such other entity by an independent certified public accountant or by an appraiser, financial
advisor or other expert selected with reasonable care by or on behalf of the Company or such other entity. The provisions of this paragraph
shall not be deemed to be exclusive or to limit in any way the other circumstances in which the Indemnitee may be deemed to have met
the applicable standard of conduct set forth in this Agreement.
7
(h)
The Company promptly will advise Indemnitee in writing with respect to any determination that Indemnitee is or is not entitled to indemnification,
including a description of any reason or basis for which indemnification has been denied. If the person, persons or entity empowered
or selected under Section 5(d) to determine whether Indemnitee is entitled to indemnification has not made a determination within
thirty (30) days after receipt by the Company of the request therefor, the requisite determination of entitlement to indemnification
shall be deemed to have been made in favor of indemnification absent (i) a misstatement by Indemnitee of a material fact, or an omission
of a material fact necessary to make Indemnitee’s statement not materially misleading, in connection with the request for indemnification,
or (ii) a prohibition of such indemnification under Applicable Law.
(i)
In the event that (i) a determination is made by the Company in accordance with this Section 5 that Indemnitee is not entitled
to indemnification hereunder, (ii) advancement of Expenses is not timely made pursuant to Section 6, (iii) no determination of
entitlement to indemnification is made pursuant to this Section 5 within thirty (30) days after receipt by the Company of the
request for indemnification, or (iv) payment of indemnification is not made pursuant to this Agreement within sixty (60) days
after a determination has been made (or deemed made) that Indemnitee is entitled to such indemnification, then, in each such case, Indemnitee
shall be entitled to an adjudication of whether and to what extent it is entitled to indemnification hereunder. The Company shall not
oppose Indemnitee’s right to seek any such adjudication.
(j)
In the event that a determination has been made pursuant to Section 5(d) of this Agreement that Indemnitee is not entitled to
indemnification, any judicial proceeding commenced pursuant to this Section 5(i) will be conducted in all respects as a de
novo trial on the merits, and Indemnitee will not be prejudiced by reason of the adverse determination under Section 5(d).
(k)
In the event that a determination is made pursuant to this Section 5 that Indemnitee is entitled to indemnification, the Company
shall be precluded from asserting in any Proceeding commenced in accordance with this Agreement that the procedures and presumptions
of this Agreement are not valid, binding and enforceable and shall stipulate in any such Proceeding that the Company is bound by all
the provisions of this Agreement.
6.
Advancement of Expenses. Notwithstanding anything to the contrary in this Agreement, Expenses incurred by or on behalf of the
Indemnitee in connection with any Proceeding, or portion thereof, not initiated by Indemnitee or initiated by Indemnitee with the prior
approval of the Board shall be paid or reimbursed within 10 days after the receipt by the Company of a statement or statements from the
Indemnitee requesting such advance or advances from time to time, whether prior to or after final disposition of such Proceeding. Such
statement or statements will reasonably evidence the Expenses incurred by Indemnitee and will include or be preceded or accompanied by
an undertaking by or on behalf of Indemnitee to repay any expenses advanced if it is ultimately determined that Indemnitee is not entitled
to be indemnified by the Company as authorized in this Agreement or that indemnification is prohibited by Applicable Law. Such written
undertaking shall be an unlimited and interest-free obligation of the Indemnitee but need not be secured. Advancement of Expenses under
this Section 6 shall be made without reference to financial ability to make repayment and without regard to Indemnitee’s
ultimate entitlement to indemnification under the other provisions of this Agreement. Indemnitee will qualify for and be entitled to
receive such advances solely upon execution and delivery to the Company of the statement or statements and the undertaking referred to
in this Section 6.
8
7.
Other Indemnification and Insurance. The indemnification provided by this Agreement shall (a) not be deemed exclusive of, or to
preclude, any other rights to which those seeking indemnification may at any time be entitled under the Certificate of Formation, Bylaws,
any Applicable Law, agreement, vote of shareholders or vote of the Disinterested Directors, or otherwise, or under any policy or policies
of insurance purchased and maintained by the Company on behalf of the Indemnitee, both as to action in his or her Official Capacity and
as to action in any other capacity, (b) continue as to a person who has ceased to be in the capacity by reason of which he or she was
the Indemnitee with respect to matters arising during the period he or she was in such capacity, and (c) inure to the benefit of the
heirs, executors and administrators of such a person. In the event that the Company or any of its subsidiaries maintains an insurance
policy or policies providing liability insurance for directors, officers, employees, or agents or fiduciaries of the Company or of any
other corporation, partnership, joint venture, trust, employee benefit plan or other enterprise that such person serves in an Official
Capacity, the Company shall cause Indemnitee to be covered by such policy or policies in accordance with its or their terms to the maximum
extent of the coverage available for any director, officer, employee, agent or fiduciary under such policy or policies. If, at the time
of a request for indemnification or advancement of Expenses hereunder, the Company or any of its subsidiaries has directors’ and
officers’ liability insurance in effect, the Company shall give prompt notice of the commencement of such Proceeding to the insurers
in accordance with the procedures set forth in the respective policies. The Company shall thereafter take all necessary or desirable
action to cause such insurers to pay, on behalf of the Indemnitee, all amounts payable as a result of such Proceeding in accordance with
the terms of such policies.
8.
Contribution in the Event of Joint Liability.
(a)
Whether or not the indemnification provided hereunder is available, in respect of any threatened, pending or completed Proceeding in
which the Company is jointly liable with Indemnitee (or would be if joined in the Proceeding), the Company shall pay, in the first instance,
the entire amount of any judgment or settlement in connection with any Proceeding without requiring Indemnitee to contribute to such
payment and the Company hereby waives and relinquishes any right of contribution it may have against Indemnitee. The Company shall not
enter into any settlement of any Proceeding in which the Company is jointly liable with Indemnitee (or would be if joined in such Proceeding)
unless such settlement provides for a full and final release of all claims asserted against Indemnitee. In addition, the Company will
not, without prior written consent of Indemnitee, seek or agree to a bar order that extinguishes Indemnitee’s rights to indemnification
or advancement of Expenses, whether under this Agreement or otherwise.
(b)
Without diminishing or impairing the obligations of the Company set forth in the preceding Section 8(a), if, for any reason, Indemnitee
shall elect or be required to pay all or any portion of any judgment or settlement in any threatened, pending or completed Proceeding
in which the Company is jointly liable with Indemnitee (or would be if joined in such Proceeding), the Company shall pay to Indemnitee
the entire amount of any judgment or settlement of such Proceeding without requiring Indemnitee to contribute to such payment and the
Company hereby waives and relinquishes any right of contribution it may have against Indemnitee.
9
(c)
The Company hereby agrees to fully indemnify and hold Indemnitee harmless from any claims of contribution which may be brought by officers,
directors, managers or employees of the Company other than Indemnitee who may be jointly liable with Indemnitee.
(d)
To the fullest extent permitted by Applicable Law, if the indemnification provided for in this Agreement is unavailable to Indemnitee
for any reason whatsoever, the Company, in lieu of indemnifying Indemnitee, shall contribute to the amount incurred by Indemnitee, whether
for judgments, fines, penalties, excise taxes, amounts paid or to be paid in settlement, and/or Expenses, in connection with any claim
relating to any event requiring indemnification of Indemnitee under the Bylaws, Applicable Law or this Agreement in such proportion as
is deemed fair and reasonable in light of all of the circumstances of such Proceeding in order to reflect (i) the relative benefits received
by the Company and Indemnitee as a result of the event(s) and/or transaction(s) giving cause to such Proceeding; and/or (ii) the relative
fault of the Company (and its managers, officers, employees, and agents) and Indemnitee in connection with such event(s) and/or transaction(s).
9.
Exception to Right of Indemnification. Notwithstanding any provision in this Agreement, the Company will not be obligated under
this Agreement to make any indemnification in connection with:
(a)
any claim made against Indemnitee for which payment has actually been made to or on behalf of Indemnitee under any insurance policy held
by the Company or other indemnity provision, except with respect to any excess beyond the amount paid under any insurance policy or other
indemnity provision; provided, however, that the foregoing shall not affect the rights of Indemnitee;
(b)
any claim made against Indemnitee for an accounting of profits made from the purchase and sale (or sale and purchase) by Indemnitee of
securities of the Company within the meaning of Section 16(b) of the Exchange Act or similar provisions of state law; or
(c)
except as otherwise provided in Section 5(i), any Proceeding (or any part of any Proceeding) initiated by Indemnitee, including
any Proceeding (or any part of any Proceeding) initiated by Indemnitee against the Company or its directors, officers, employees, or
other indemnitees, unless (i) the Board authorized the Proceeding (or such part of any Proceeding) prior to its initiation, (ii) such
indemnification is expressly required to be made by applicable law or (iii) the Company provides the indemnification, in its sole discretion,
pursuant to the powers vested in the Company under applicable law.
10.
Construction. The indemnification provided by this Agreement shall be subject to all Applicable Law, and, in the event this Agreement
or any of the provisions hereof or the indemnification contemplated hereby are found to be inconsistent with or contrary to any Applicable
Law, the latter shall be deemed to control and this Agreement shall be regarded as modified accordingly, and, as so modified, to continue
in full force and effect.
10
11.
Reliance, etc. The Company (a) acknowledges that the Indemnitee has relied upon and will continue to rely upon the provisions
of this Agreement in becoming, and serving in his or her Official Capacity, (b) waives reliance upon, and all notices of acceptance of,
such provisions by the Indemnitee, and (c) acknowledges that the Indemnitee shall be prejudiced in his or her right to enforce the provisions
of this Agreement in accordance with their terms by any act or failure to act on the part of the Company. The Company shall indemnify
the Indemnitee against the Indemnitee’s Expenses in enforcing his or her rights under this Agreement.
12.
Effect of Amendment. Unless otherwise agreed to in writing by the parties hereto, no future amendment, modification or repeal
of this Agreement or any provision hereof shall in any manner terminate, reduce or impair the right of the Indemnitee to be indemnified
by the Company pursuant to this Agreement, nor the obligation of the Company to indemnify the Indemnitee, under and in accordance with
the provisions of this Agreement as in effect immediately prior to such amendment, modification or repeal with respect to claims arising
from or relating to matters occurring, in whole or in part, prior to such amendment, modification or repeal, regardless of when such
claims may arise or be asserted.
13.
Changes in Law. In the event of any changes, after the date of this Agreement, in any Applicable Law which expand the rights of
a Texas corporation to indemnify persons serving in the Official Capacity, the Indemnitee’s rights and the Company’s obligations
under this Agreement shall be expanded (but not, for the avoidance of doubt, reduced) to the fullest extent permitted by such changes.
14.
Effectiveness of Agreement. This Agreement shall be effective as of the date set forth on the first page and shall, to the fullest
extent permitted by Applicable Law, apply to acts or omissions which occurred at any time prior to or after such date and shall extend
for a period of six (6) years after the conclusion of Indemnitee’s service in an Official Capacity, and shall continue thereafter
so long as Indemnitee shall be subject to any Proceeding (or has commenced a Proceeding to enforce its rights hereunder) by reason of
his or her Official Capacity, whether or not he or she is acting or serving in any such capacity at the time any liability or Expense
is incurred for which indemnification can be provided under this Agreement.
15.
Severability. Nothing in this Agreement is intended to require or shall be construed as requiring the Company to do or fail to
do any act in violation of Applicable Law. The provisions of this Agreement shall be severable as provided in this Section 15.
If this Agreement or any portion hereof shall be invalidated on any ground by any court of competent jurisdiction, then the Company shall
nevertheless indemnify the Indemnitee to the fullest extent permitted by any applicable portion of this Agreement that shall not have
been invalidated, and the balance of this Agreement not so invalidated shall be enforceable in accordance with its terms.
16.
Governing Law and Consent to Jurisdiction. This Agreement and the legal relations among the parties will be governed by, and construed
and enforced in accordance with, the Federal laws of the United States of America and the laws of the State of Texas, without regard
to its conflict of laws rules or any other principle that could result in the application of the laws of any other jurisdiction. The
Company and Indemnitee hereby irrevocably and unconditionally (i) agree that any action or proceeding arising out of or in connection
with this Agreement will be brought only in a state or federal court located in Harris County, Texas (the “Texas Court”)
and not in any other state or Federal court in the United States of America or any court in any other country, (ii) consent to submit
to the exclusive jurisdiction of such Texas Court for purposes of any action or proceeding arising out of or in connection with this
Agreement, (iii) appoint, to the extent such party is not otherwise subject to service of process in the State of Texas, Cogency Global
Inc., as such party’s agent in the State of Texas for acceptance of legal process in connection with any such action or proceeding
against such party with the same legal force and validity as if served upon such party personally within the State of Texas, (iv) waive
any objection to the laying of venue of any such action or proceeding in such Texas Court, and (v) waive, and agree not to plead or to
make, any claim that any such action or proceeding brought in such Texas Court has been brought in an improper or inconvenient forum.
17.
Amendment and Termination. No amendment, modification, termination or cancellation of this Agreement shall be effective unless
in writing signed by both the Company and the Indemnitee.
18.
Counterparts. This Agreement may be executed in several counterparts (including by means of electronically transmitted or portable
document format (pdf) signatures or any other electronic signature complying with the U.S. federal ESIGN Act of 2000, such as DocuSign)
and all counterparts so executed shall constitute one agreement binding on all parties hereto, notwithstanding that all the parties are
not signatories to the original or the same counterpart.
[Signature
Page(s) to Follow]
11
IN
WITNESS WHEREOF, the parties have executed this Agreement as of the day and year set forth above.
BOXABL INC.
By:
INDEMNITEE:
By:
[DIRECTOR/OFFICER]
12
EX-10.4
EX-10.4
Filename: ex10-4.htm · Sequence: 7
Exhibit
10.4
BOXABL
INC.
2026
OMNIBUS INCENTIVE PLAN
Section
1. General.
The
purposes of the BOXABL Inc. 2026 Omnibus Incentive Plan (the “Plan”) are to: (a) encourage the profitability and growth
of the Company through short-term and long-term incentives that are consistent with the Company’s objectives; (b) give Participants
an incentive for excellence in individual performance; (c) promote teamwork among Participants; and (d) give the Company a significant
advantage in attracting and retaining key Employees, Directors and Consultants. To accomplish such purposes, the Plan provides that the
Company may grant (i) Options, (ii) Stock Appreciation Rights, (iii) Restricted Stock, (iv) Restricted Stock Units, (v) Performance-Based
Awards (including performance-based Restricted Stock and Restricted Stock Units), (vi) Other Share-Based Awards, (vii) Other Cash-Based
Awards or (viii) any combination of the foregoing.
Section
2. Definitions.
For
purposes of the Plan, the following terms shall be defined as set forth below:
(a)
“Administrator” means the Board, or, if and to the extent the Board does not administer the Plan, the Committee in
accordance with Section 3 of the Plan.
(b)
“Affiliate” means a Person that directly, or indirectly through one or more intermediaries, controls, or is controlled
by, or is under common control with, the Person specified. An entity shall be deemed an Affiliate for purposes of this definition only
for such periods as the requisite ownership or control relationship is maintained. For purposes of this definition, “control”
(including with correlative meanings, the terms “controlling,” “controlled by,” or “under common control
with”), as used with respect to any Person, shall mean the possession, directly or indirectly, of the power to direct or cause
the direction of the management and policies of such Person, whether through the ownership of voting securities or by contract or otherwise.
(c)
“Award” means any Option, Stock Appreciation Right, Restricted Stock, Restricted Stock Unit, Performance-Based Award,
Other Share-Based Award or Other Cash-Based Award granted under the Plan.
(d)
“Award Agreement” means a written agreement, contract or other instrument or document evidencing the terms and conditions
of an individual Award granted under the Plan. Evidence of an Award may be in written or electronic form, may be limited to notation
on the books and records of the Company and, with the approval of the Administrator, need not be signed by a representative of the Company
or a Participant. Any Shares that become deliverable to the Participant pursuant to the Plan may be issued in certificate form in the
name of the Participant or in book-entry form in the name of the Participant. Each Award Agreement shall be subject to the terms and
conditions of the Plan.
(e)
“Beneficial Owner” (or any variant thereof) has the meaning defined in Rule 13d-3 under the Exchange Act.
(f)
“Board” means the Board of Directors of the Company.
(g)
“Bylaws” means the bylaws of the Company, as may be amended and/or restated from time to time.
(h)
“Cause” shall have the meaning assigned to such term in any Company, Subsidiary or Affiliate unexpired employment,
severance, or similar agreement or Award Agreement with a Participant, or if no such agreement exists or if such agreement does not define
“Cause” (or a word of like import), Cause means (i) the Participant’s breach of fiduciary duty or duty of loyalty to
the Company, (ii) the Participant’s conviction of or plea of nolo contendere to a felony or a crime involving moral turpitude,
(iii) the Participant’s failure, refusal or neglect to perform and discharge his or her duties and responsibilities on behalf of
the Company or a Subsidiary of the Company (other than by reason of Disability) or to comply with any lawful directive of the Board or
its designee, (iv) the Participant’s breach of any written policy of the Company or a Subsidiary or Affiliate thereof (including,
without limitation, those relating to sexual harassment or the disclosure or misuse of confidential information), (v) the Participant’s
breach of any agreement with the Company or a Subsidiary or Affiliate thereof (including, without limitation, any confidentiality, non-competition,
non-solicitation or assignment of inventions agreement), (vi) the Participant’s commission of fraud, dishonesty, theft, embezzlement,
self-dealing, misappropriation or other malfeasance against the business of the Company or a Subsidiary or Affiliate thereof, (vii) the
Participant’s commission of acts or omissions constituting gross negligence or gross misconduct in the performance of any aspect
of his or her lawful duties or responsibilities, which have or may be expected to have an adverse effect on the Company, its Subsidiaries
or Affiliates, or (viii) the Participant’s engagement in any act or omission that results in, or could reasonably be expected to
result in, material harm to the reputation or business of the Company or any of its Subsidiaries or Affiliates. A Participant’s
employment shall be deemed to have terminated for “Cause” if, on the date his or her employment terminates, facts and circumstances
exist that would have justified a termination for Cause, to the extent that such facts and circumstances are discovered within three
(3) months following such termination. The Administrator, in its absolute discretion, shall determine the effect of all matters and questions
relating to whether a Participant has been discharged for Cause.
(i)
“Change in Capitalization” means any (i) merger, consolidation, reclassification, recapitalization, spin-off, spin-out,
repurchase or other reorganization or corporate transaction or event, (ii) extraordinary dividend (whether in the form of cash, Shares
or other property), stock split or reverse stock split, (iii) combination or exchange of shares, (iv) other change in corporate structure
or (v) payment of any other distribution, which, in any such case, the Administrator determines, in its sole discretion, affects the
Common Stock such that an adjustment pursuant to Section 5 of the Plan is appropriate.
(j)
“Change in Control” means the occurrence of any of the following:
(i)
any Person, other than the Company or a Subsidiary thereof, becomes the Beneficial Owner, directly or indirectly, of securities of the
Company representing more than fifty percent (50%) of the combined voting power of the Company’s then outstanding voting securities
(the “Outstanding Company Voting Securities”), excluding any Person who becomes such a Beneficial Owner in connection
with a transaction described in clause (A) of paragraph (iii) below or any acquisition directly from the Company; or
(ii)
the following individuals cease for any reason to constitute a majority of the number of Directors then serving on the Board: individuals
who, during any period of two (2) consecutive years, constitute the Board and any new Director (other than a Director whose initial assumption
of office is in connection with an actual or threatened election contest, including, but not limited to, a consent solicitation, relating
to the election of Directors of the Company) whose appointment or election by the Board or nomination for election by the Company’s
stockholders was approved or recommended by a vote of at least two-thirds (2/3) of the Directors then still in
office who either were Directors at the beginning of the two (2) year period or whose appointment, election or nomination for election
was previously so approved or recommended; or
(iii)
the consummation of a merger or consolidation of the Company or any Subsidiary thereof with any other corporation, other than a merger
or consolidation (A) that results in the Outstanding Company Voting Securities immediately prior thereto continuing to represent (either
by remaining outstanding or by being converted into voting securities of the surviving entity) at least fifty percent (50%) of the combined
voting power of the Outstanding Company Voting Securities (or such surviving entity or, if the Company or the entity surviving such merger
is then a subsidiary, the ultimate parent thereof) outstanding immediately after such merger or consolidation, and (B) immediately following
which a majority of the members of the board of directors of the entity surviving such merger or consolidation (or, if the Company or
the entity surviving such merger is then a subsidiary, the ultimate parent thereof) are individuals who were members of the Board immediately
prior to such merger or consolidation or whose election or nomination for election was approved by a majority of the members of the Board
immediately prior to such merger or consolidation; or
2
(iv)
the consummation of a plan of complete liquidation or dissolution of the Company or there is consummated an agreement for the sale or
disposition by the Company of all or substantially all of the Company’s assets, other than (A) a sale or disposition by the Company
of all or substantially all of the Company’s assets to an entity, at least fifty percent (50%) of the combined voting power of
the voting securities of which are owned directly or indirectly by stockholders of the Company following the completion of such transaction
in substantially the same proportions as their ownership of the Company immediately prior to such sale or (B) a sale or disposition of
all or substantially all of the Company’s assets immediately following which the individuals who comprise the Board immediately
prior thereto constitute at least a majority of the board of directors of the entity to which such assets are sold or disposed or, if
such entity is a subsidiary, the ultimate parent thereof.
For
each Award that constitutes deferred compensation under Code Section 409A, a Change in Control (where applicable) shall be deemed to
have occurred under the Plan with respect to such Award only if a change in the ownership or effective control of the Company or a change
in ownership of a substantial portion of the assets of the Company also constitutes a “change in control event” under Code
Section 409A.
Notwithstanding
the foregoing, a “Change in Control” shall not be deemed to have occurred by virtue of the consummation of any transaction
or series of integrated transactions immediately following which the holders of Class A Common Stock immediately prior to such transaction
or series of transactions continue to have substantially the same proportionate ownership in an entity which owns all or substantially
all of the assets of the Company immediately following such transaction or series of transactions.
(v)
“Change in Control Price” shall have the meaning set forth in Section 12 of the Plan.
(vi)
“Code” means the Internal Revenue Code of 1986, as amended from time to time, or any successor thereto. Any reference
to a section of the Code shall be deemed to include a reference to any regulations promulgated thereunder.
(vii)
“Committee” means any committee or subcommittee the Board may appoint to administer the Plan. Subject to the discretion
of the Board, if required by Rule 16b-3 under the Exchange Act or the applicable stock exchange on which the Shares are traded following
an IPO, the Committee shall be composed entirely of individuals who meet the qualifications of a “non-employee director”
within the meaning of Rule 16b-3 under the Exchange Act and any other qualifications required by the applicable stock exchange on which
the Shares are traded. If at any time or to any extent the Board shall not administer the Plan, then the functions of the Administrator
specified in the Plan shall be exercised by the Committee. Except as otherwise provided in the Company’s Articles of Incorporation
or Bylaws, any action of the Committee with respect to the administration of the Plan shall be taken by a majority vote at a meeting
at which a quorum is duly constituted or unanimous written consent of the Committee’s members.
(viii)
“Common Stock” means the common stock of the Company (and any stock or other securities into which such shares of
common stock may be converted or into which they may be exchanged).
(ix)
“Company” means BOXABL Inc., a Texas corporation (or any successor corporation, except as the term “Company”
is used in the definition of “Change in Control” above).
(x)
“Consultant” means any current or prospective consultant or independent contractor of the Company or an Affiliate
thereof, in each case, who is not an Employee, Executive Officer or Non-Employee Director.
(xi)
“Director” means any individual who is a member of the Board on or after the Effective Date.
(xii)
“Disability” means, with respect to any Participant who is an Employee, a permanent and total disability as defined
in Code Section 22(e)(3).
(xiii)
“Effective Date” shall have the meaning set forth in Section 22 of the Plan.
3
(xiv)
“Eligible Recipient” means, with respect to an Award denominated in Common Stock issued under the Plan: (i) an Employee;
(ii) a Non-Employee Director; or (iii) a Consultant, in each case, who has been selected as an eligible recipient under the Plan by the
Administrator; provided, that any Awards granted prior to the date an Eligible Recipient first is employed by or performs services for
the Company or an Affiliate thereof will not become vested or exercisable, and no Shares shall be issued or other payment made to such
Eligible Recipient with respect to such Awards, prior to the date on which such Eligible Recipient first is employed by or performs services
for the Company or an Affiliate thereof. Notwithstanding the foregoing, to the extent required to avoid the imposition of additional
taxes under Code Section 409A, “Eligible Recipient” means: an (1) Employee; (2) a Non-Employee Director; or (3) a Consultant,
in each case, of the Company or a Subsidiary thereof, who has been selected as an eligible recipient under the Plan by the Administrator.
(xv)
“Employee” shall mean any current or prospective employee of the Company or an Affiliate thereof, as described in
Treasury Regulation Section 1.421-1(h), including an Executive Officer or Director who is also treated as an employee.
(xvi)
“Exchange Act” means the Securities Exchange Act of 1934, as amended from time to time.
(xvii)
“Executive Officer” means each Participant who is an executive officer (within the meaning of Rule 3b-7 under the
Exchange Act) of the Company.
(xviii)
“Exercise Price” means, with respect to any Award under which the holder may purchase Shares, the price per share
at which a holder of such Award granted hereunder may purchase Shares issuable upon exercise of such Award, as determined by the Administrator
in accordance with Code Section 409A, as applicable.
(xix)
“Fair Market Value” as of a particular date shall mean: (i) if the Shares are listed on any established stock exchange
or a national market system, including, without limitation, the New York Stock Exchange or the Nasdaq Stock Market, the Fair Market Value
shall be the closing price of a Share (or if no sales were reported, the closing price on the date immediately preceding such date) as
quoted on such exchange or system on the day of determination; (ii) if the Shares are not then listed on a national securities exchange,
the average of the highest reported bid and lowest reported asked prices for a Share as reported by the National Association of Securities
Dealers, Inc. Automated Quotations System for the last preceding date on which there was a sale of such stock in such market; or (iii)
whether or not the Shares are then listed on a national securities exchange or traded in an over-the-counter market or the value of such
Shares is not otherwise determinable, such value as determined by the Administrator in good faith and in a manner not inconsistent with
the regulations under Code Section 409A.
(xx)
“Free Standing Rights” shall have the meaning set forth in Section 8(a) of the Plan.
(xxi)
“Good Reason” means, with respect to a Participant, a resignation for “Good Reason” (or a term of similar
meaning) as defined in the Participant’s Award Agreement or other applicable written agreement with the Company or an Affiliate,
if any; provided that if no such agreement defines “Good Reason,” the term shall not apply for purposes of the Plan.
(xxii)
“Incentive Stock Option” means an Option that is designated by the Committee as an incentive stock option within the
meaning of Section 422 of the Code and that meets the requirements set out in the Plan.
(xxiii)
“IPO” means an initial public offering of, or direct or indirect public listing of, the securities of the Company,
its successors and assigns, or any of its related corporate entities.
(xxiv)
“Non-Employee Director” means a Director who is not an Employee.
(xxv)
“Nonqualified Stock Option” means an Option that by its terms does not qualify or is not intended to qualify as an
Incentive Stock Option.
4
(xxvi)
“Outstanding Shares” means the then-outstanding shares of Common Stock of the Company, taking into account as outstanding
for this purpose such Common Stock issuable upon the exercise of Options or warrants, the conversion of convertible stock or debt, and
the exercise of any similar right to acquire such Common Stock.
(xxvii)
“Option” means an option to purchase Shares granted pursuant to Section 7 of the Plan.
(xxviii)
“Other Cash-Based Award” means a cash Award granted to a Participant under Section 11 of the Plan, including cash
awarded as a bonus or upon the attainment of Performance Goals or otherwise as permitted under the Plan.
(xxix)
“Other Share-Based Award” means a right or other interest granted to a Participant under the Plan that may be denominated
or payable in, valued in whole or in part by reference to, or otherwise based on or related to, Shares, including, but not limited to,
unrestricted Shares or dividend equivalents, each of which may be subject to the attainment of Performance Goals or a period of continued
employment or other terms or conditions as permitted under the Plan.
(xxx)
“Participant” means any Eligible Recipient selected by the Administrator, pursuant to the Administrator’s authority
provided for in Section 3 of the Plan, to receive an Award under the Plan, and, upon his or her death, his or her successors, heirs,
executors and administrators, as the case may be, solely with respect to any Awards outstanding at the date of the Eligible Recipient’s
death.
(xxxi)
“Performance-Based Award” means any Award granted under the Plan that is subject to one or more Performance Goals.
Any dividends or dividend equivalents payable or credited to a Participant with respect to any unvested Performance-Based Award shall
be subject to the same Performance Goals as the Shares or units underlying the Performance-Based Award.
(xxxii)
“Performance Goals” means performance goals based on performance criteria selected by the Administrator, which may
include, but are not limited to, any of the following: (i) earnings before interest and taxes; (ii) earnings before interest, taxes,
depreciation and amortization; (iii) net operating profit after tax; (iv) cash flow; (v) revenue; (vi) net revenues; (vii) sales; (viii)
days sales outstanding; (ix) income; (x) net income; (xi) operating income; (xii) net operating income; (xiii) operating margin; (xiv)
earnings; (xv) earnings per share; (xvi) return on equity; (xvii) return on investment; (xviii) return on capital; (xix) return on assets;
(xx) return on net assets; (xxi) total shareholder return; (xxii) economic profit; (xxiii) market share; (xxiv) appreciation in the fair
market value, book value or other measure of value of the Shares; (xxv) expense or cost control; (xxvi) working capital; (xxvii) customer
satisfaction; (xxviii) employee retention or employee turnover; (xxix) employee satisfaction or engagement; (xxx) environmental, health
or other safety goals; (xxxi) individual performance; (xxxii) strategic objective milestones; (xxxiii) any other criteria specified by
the Administrator in its sole discretion; and (xxxiv) any combination of, or a specified increase or decrease in, as applicable, any
of the foregoing. Where applicable, the Performance Goals may be expressed in terms of attaining a specified level of the particular
criteria or the attainment of a percentage increase or decrease in the particular criteria, and may be applied to one or more of the
Company or an Affiliate thereof, or a division or strategic business unit of the Company, or may be applied to the performance of the
Company relative to a market index, a group of other companies or a combination thereof, all as determined by the Administrator. The
Performance Goals may include a threshold level of performance below which no payment shall be made (or no vesting shall occur), levels
of performance at which specified payments shall be made (or specified vesting shall occur), and a maximum level of performance above
which no additional payment shall be made (or at which full vesting shall occur). At the time such an Award is granted, the Administrator
may specify any reasonable definition of the Performance Goals it uses. Such definitions may provide for equitable adjustments to the
Performance Goals in recognition of unusual or non-recurring events affecting the Company or an Affiliate thereof or the financial statements
of the Company or an Affiliate thereof, in response to changes in applicable laws or regulations, or to account for items of gain, loss
or expense determined to be unusual in nature, infrequent in occurrence or unusual in nature and infrequent in occurrence or related
to the disposal of a segment of a business or related to a change in accounting principles. If the Administrator determines that a change
in the business, operations, corporate structure or capital structure of the Company or the manner in which the Company or an Affiliate
conducts its business, or other events or circumstances render Performance Goals to be unsuitable, the Administrator may modify such
Performance Goals in whole or in part, as the Committee deems appropriate. If a Participant is promoted, demoted or transferred to a
different business unit or function during a performance period, the Administrator may determine that the Performance Goals or performance
period are no longer appropriate and may (x) adjust, change or eliminate the Performance Goals or the applicable performance period as
it deems appropriate to make such goals and period comparable to the initial goals and period, or (y) make a cash payment to the Participant
in an amount determined by the Administrator.
5
(xxxiii)
“Person” shall have the meaning given in Section 3(a)(9) of the Exchange Act, as modified and used in Sections 13(d)
and 14(d) thereof, however, a Person shall not include (i) the Company or any of its Subsidiaries; (ii) a trustee or other fiduciary
holding securities under an employee benefit plan of the Company or any of its Subsidiaries; (iii) an underwriter temporarily holding
securities pursuant to an offering of such securities; or (iv) a corporation owned, directly or indirectly, by the stockholders
of the Company in substantially the same proportion as their ownership of stock of the Company.
(xxxiv)
“Plan” means this BOXABL Inc. 2026 Omnibus Incentive Plan, as amended and/or amended and restated from time to time.
(xxxv)
“Related Rights” shall have the meaning set forth in Section 8(a) of the Plan.
(xxxvi)
“Restricted Stock” means an Award of Shares granted pursuant to Section 9 of the Plan subject to certain restrictions
that lapse at the end of a specified period or periods.
(xxxvii)
“Restricted Stock Unit” means a notional account established pursuant to an Award granted to a Participant, as described
in Section 10 of the Plan, that is (i) valued solely by reference to Shares, (ii) subject to restrictions specified in the Award Agreement,
and (iii) payable in cash or in Shares (as specified in the Award Agreement). The Restricted Stock Units awarded to the Participant will
vest according to the time-based criteria or Performance Goals, and vested Restricted Stock Units will be settled at the time(s), specified
in the Award Agreement.
(xxxviii)
“Restricted Period” means the period of time determined by the Administrator during which an Award or a portion thereof
is subject to restrictions or, as applicable, the period of time within which performance is measured for purposes of determining whether
an Award has been earned.
(xxxix)
“Rule 16b-3” shall have the meaning set forth in Section 3(a) of the Plan.
(xl)
“Securities Act” means the Securities Act of 1933, as amended from time to time.
(xli)
“Share” means a share of Common Stock.
(xlii)
“Stock Appreciation Right” means the right pursuant to an Award granted under Section 8 of the Plan to receive an
amount equal to the excess, if any, of (i) the aggregate Fair Market Value, as of the date such Award or portion thereof is surrendered,
of the Shares covered by such Award or such portion thereof, over (ii) the aggregate Exercise Price of such Award or such portion thereof.
(xliii)
“Subsidiary” means, with respect to any Person, as of any date of determination, any other Person as to which such
first Person owns or otherwise controls, directly or indirectly, more than fifty percent (50%) of the voting shares or other similar
interests or a sole general partner interest or managing member or similar interest of such other Person. An entity shall be deemed a
Subsidiary of the Company for purposes of this definition only for such periods as the requisite ownership or control relationship is
maintained. Notwithstanding the foregoing, in the case of an Incentive Stock Option or any determination relating to an Incentive Stock
Option, “Subsidiary” means a corporation that is a subsidiary of the Company within the meaning of Code Section 424(f).
(xliv)
“Substitute Award” shall mean an Award granted under the Plan upon the assumption of, or in substitution for, outstanding
equity awards granted by a company or other entity in connection with a corporate transaction, such as a merger, combination, consolidation,
or acquisition of property or stock. Any Substitute Award shall be based on shares of common stock of a corporation that is traded on
a national securities exchange and shall have substantially equivalent economic value, rights, terms and conditions to the award for
which it is substituted or assumed, as determined in good faith by the Administrator. For the avoidance of doubt, the term “Substitute
Award” shall not include any award made in connection with the cancellation and repricing of an Option or Stock Appreciation Right.
6
Section
3. Administration.
(a)
The Plan shall be administered by the Administrator in accordance with the requirements of Rule 16b-3 under the Exchange Act (“Rule
16b-3”), to the extent applicable.
(b)
Pursuant to the terms of the Plan, the Administrator, subject, in the case of any Committee, to any restrictions on the authority delegated
to it by the Board, shall have the power and authority, without limitation:
(i)
to select those Eligible Recipients who shall be Participants;
(ii)
to determine whether and to what extent Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units, Other Share-Based
Awards, Other Cash-Based Awards or a combination of any of the foregoing, are to be granted hereunder to Participants;
(iii)
to determine the number of Shares to be made subject to each Award;
(iv)
to determine the terms and conditions, not inconsistent with the terms of the Plan, of each Award granted hereunder, including, but not
limited to, (A) the restrictions applicable to Awards and the conditions under which restrictions applicable to such Awards shall lapse,
(B) the Performance Goals and performance periods applicable to Awards, if any, (C) the Exercise Price of each Award, (D) the vesting
schedule applicable to each Award, (E) any confidentiality or restrictive covenant provisions applicable to the Award, and (F) subject
to the requirements of Code Section 409A (to the extent applicable), any amendments to the terms and conditions of outstanding Awards,
including, but not limited to, extending the exercise period of such Awards and accelerating the vesting schedule of such Awards;
(v)
to determine the terms and conditions, not inconsistent with the terms of the Plan, which shall govern all Award Agreements evidencing
Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units or Other Share-Based Awards, Other Cash-Based Awards or
any combination of the foregoing granted hereunder;
(vi)
to determine Fair Market Value;
(vii)
to determine the duration and purpose of leaves of absence which may be granted to a Participant without constituting termination of
the Participant’s employment for purposes of Awards granted under the Plan;
(viii)
to adopt, alter and repeal such administrative rules, guidelines and practices governing the Plan as it shall from time to time deem
advisable;
(ix)
to reconcile any inconsistency in, correct any defect in and/or supply any omission in the Plan, any Award Agreement or other instrument
or agreement relating to the Plan or an Award granted under the Plan; and
(x)
to construe and interpret the terms and provisions of the Plan and any Award issued under the Plan (and any Award Agreement relating
thereto), and to otherwise supervise the administration of the Plan and to exercise all powers and authorities either specifically granted
under the Plan or necessary and advisable in the administration of the Plan.
7
(c)
Except to the extent prohibited by applicable law or the applicable rules and regulations of any securities exchange or inter-dealer
quotation system on which the securities of the Company may be listed or traded, the Administrator may allocate all or any portion of
its responsibilities and powers to any one (1) or more of its members and may delegate all or any part of its responsibilities and powers
to any person or persons selected by it. Any such allocation or delegation may be revoked by the Committee at any time. Without limiting
the generality of the foregoing, the Committee may delegate to one (1) or more officers of the Company, the authority to act on behalf
of the Committee with respect to any matter, right, obligation, or election which is the responsibility of, or which is allocated to,
the Committee herein, and which may be so delegated as a matter of law, except for grants of Awards to Directors.
(d)
All decisions made by the Administrator pursuant to the provisions of the Plan shall be final, conclusive and binding on all persons,
including the Company and the Participants. No member of the Board or the Committee, or any officer or employee of the Company or any
Subsidiary thereof acting on behalf of the Board or the Committee, shall be personally liable for any action, omission, determination,
or interpretation taken or made in good faith with respect to the Plan, and all members of the Board or the Committee and each and any
officer or employee of the Company and of any Subsidiary thereof acting on their behalf shall, to the maximum extent permitted by law,
be fully indemnified and protected by the Company in respect of any such action, omission, determination or interpretation.
Section
4. Shares Reserved for Issuance Under the Plan and Limitations on Awards.
(a)
Subject to this Section 4 and to adjustment in accordance with Section 5 of the Plan, the Administrator is authorized to deliver with
respect to Awards granted under the Plan an aggregate of 75,000,000 shares of Common Stock; provided, that the total number of shares
of Common Stock that will be reserved, and that may be issued, under the Plan will automatically increase on the first trading day of
each calendar year, beginning with calendar year 2027, by a number of Common Shares equal to five percent (5%) of the total number of
Outstanding Shares on the last day of the prior calendar year; provided, further, that such automatic increases shall occur only through
the first trading day of the calendar year that is ten (10) years following the calendar year in which the Plan is initially adopted
(and no such automatic increase shall occur thereafter). Notwithstanding the foregoing, the Administrator may act prior to January 1
of a given year to provide that there will be no such increase in the share reserve for that year or that the increase in the share reserve
for such year will be a lesser number of Common Shares than provided herein.
(b)
Notwithstanding anything herein to the contrary, the maximum number of Shares subject to Awards granted during any fiscal year to any
Non-Employee Director, taken together with any cash fees paid to such Non-Employee Director during the fiscal year with respect to such
Director’s service as a Non-Employee Director, shall not exceed $2,000,000 (calculating the value of any such Awards based on the
grant date Fair Market Value of such Awards for financial reporting purposes).
(c)
Shares issued under the Plan may, in whole or in part, be authorized but unissued Shares or Shares that shall have been or may be reacquired
by the Company in the open market, in private transactions or otherwise. Any shares of Common Stock subject to an Award under the Plan
that, after the Effective Date, are forfeited, canceled, settled or otherwise terminated without a distribution of Shares to a Participant
will thereafter be deemed to be available for Awards with respect to shares of Common Stock. In applying the immediately preceding sentence,
if (i) Shares otherwise issuable or issued in respect of, or as part of, any Award are withheld to cover taxes or any applicable Exercise
Price, such Shares shall be treated as having been issued under the Plan and shall not be available for issuance under the Plan, and
(ii) any Share-settled Stock Appreciation Rights or Options are exercised, the aggregate number of Shares subject to such Stock Appreciation
Rights or Options shall be deemed issued under the Plan and shall not be available for issuance under the Plan. In addition, Shares (x)
tendered to exercise outstanding Options or other Awards, (y) withheld to cover applicable taxes on any Awards or (z) repurchased on
the open market using Exercise Price proceeds shall not be available for issuance under the Plan. For the avoidance of doubt, (A) Shares
underlying Awards that are subject to the achievement of performance goals shall be counted against the Share reserve based on the target
value of such Awards unless and until such time as such Awards become vested and settled in Shares, and (B) Awards that, pursuant to
their terms, may be settled only in cash shall not count against the Share reserve set forth in Section 4(a).
8
(d)
Substitute Awards shall not reduce the Shares authorized for grant under the Plan. In the event that a company acquired by the Company
or any Affiliate or with which the Company or any Affiliate combines has shares available under a pre-existing plan approved by stockholders
and not adopted in contemplation of such acquisition or combination, the shares available for grant pursuant to the terms of such pre-existing
plan (as adjusted, to the extent appropriate, using the exchange ratio or other adjustment or valuation ratio or formula used in such
acquisition or combination to determine the consideration payable to the holders of common stock of the entities party to such acquisition
or combination) may be used for Awards under the Plan and shall not reduce the Shares authorized for grant under the Plan; provided,
that Awards using such available Shares shall not be made after the date awards or grants could have been made under the terms of the
pre-existing plan, absent the acquisition or combination, and shall only be made to individuals who were not employed by or providing
services to the Company or its Affiliates immediately prior to such acquisition or combination.
(e)
In the event that the Company or an Affiliate thereof consummates a transaction described in Code Section 424(a) (e.g., the acquisition
of property or stock from an unrelated corporation), persons who become Employees or Directors in account of such transaction may be
granted Substitute Awards in substitution for awards granted by their former employer, and any such substitute Options or Stock Appreciation
Rights may be granted with an Exercise Price less than the Fair Market Value of a Share on the grant date thereof; provided, however,
the grant of such substitute Option or Stock Appreciation Right shall not constitute a “modification” as defined in Code
Section 424(h)(3) and the applicable Treasury regulations.
Section
5. Equitable Adjustments.
In
the event of any Change in Capitalization, including, without limitation, a Change in Control or any corporate transaction or event such
as a dividend or distribution (whether in cash, securities or other property), stock split, reverse stock split, recapitalization, reorganization,
merger, consolidation, combination, exchange of shares, or any spin-off, split-off, split-up or other similar separation transaction
involving the Company or any of its Subsidiaries or Affiliates, an equitable substitution or proportionate adjustment shall be made,
in each case, as may be determined by the Administrator, in its sole discretion, in (a) the aggregate number of Shares reserved for issuance
under the Plan, (b) the kind, number and Exercise Price subject to outstanding Options and Stock Appreciation Rights granted under the
Plan; provided, however, that any such substitution or adjustment with respect to Options and Stock Appreciation Rights shall occur in
accordance with the requirements of Code Section 409A, and (c) the kind, number and purchase price of Shares subject to outstanding Restricted
Stock or Other Share-Based Awards granted under the Plan, in each case as may be determined by the Administrator, in its sole discretion;
provided, however, that any fractional Shares resulting from the adjustment shall be eliminated. Such other equitable substitutions or
adjustments shall be made as may be determined by the Administrator, in its sole discretion. Without limiting the generality of the foregoing,
in connection with a Change in Capitalization, the Administrator may provide, in its sole discretion, for the cancellation of any outstanding
Award granted hereunder (i) in exchange for payment in cash or other property having an aggregate Fair Market Value of the Shares covered
by such Award, reduced by the aggregate Exercise Price or purchase price thereof, if any, and (ii) with respect to any Awards for which
the Exercise Price or purchase price per share of Common Stock is greater than or equal to the then current Fair Market Value per share
of Common Stock, for no consideration. Notwithstanding anything contained in the Plan to the contrary, any adjustment with respect to
an Incentive Stock Option due to an adjustment or substitution described in this Section 5 shall comply with the rules of Code Section
424(a), and in no event shall any adjustment be made which would render any Incentive Stock Option granted hereunder to be disqualified
as an Incentive Stock Option for purposes of Code Section 422. The Administrator’s determinations pursuant to this Section 5 shall
be final, binding and conclusive.
Section
6. Eligibility.
The
Participants under the Plan shall be selected from time to time by the Administrator, in its sole discretion, from among Eligible Recipients.
9
Section
7. Options.
(a)
General. The Administrator may, in its sole discretion, grant Options to Participants. Solely with respect to Participants who
are Employees, the Administrator may grant Incentive Stock Options, Nonqualified Stock Options or a combination of both. With respect
to all other Participants, the Administrator may grant only Nonqualified Stock Options. Each Participant who is granted an Option shall
enter into an Award Agreement with the Company, containing such terms and conditions as the Administrator shall determine, in its sole
discretion, which Award Agreement shall specify whether the Option is an Incentive Stock Option or a Nonqualified Stock Option and shall
set forth, among other things, the Exercise Price of the Option, the term of the Option and provisions regarding exercisability of the
Option granted thereunder. The provisions of each Option need not be the same with respect to each Participant. More than one Option
may be granted to the same Participant and be outstanding concurrently hereunder. Options granted under the Plan shall be subject to
the terms and conditions set forth in this Section 7 and shall contain such additional terms and conditions, not inconsistent with the
terms of the Plan, as the Administrator shall deem desirable and set forth in the applicable Award Agreement. The prospective recipient
of an Option shall not have any rights with respect to such Award, unless and until such recipient has received an Award Agreement and,
if required by the Administrator in the Award Agreement, executed and delivered a fully executed copy thereof to the Company, within
a period of sixty (60) days (or such other period as the Administrator may specify) after the award date.
(b)
Limits on Incentive Stock Options. If the Administrator grants Incentive Stock Options, then to the extent that the aggregate
fair market value of Shares with respect to which Incentive Stock Options are exercisable for the first time by any individual during
any calendar year (under all plans of the Company) exceeds $100,000, such Options will be treated as Nonqualified Stock Options to the
extent required by Code Section 422. Subject to Section 5, the maximum number of shares that may be issued pursuant to Options intended
to be Incentive Stock Options is 75,000,000 Shares and, for the avoidance of doubt, such share limit shall not be subject to the annual
adjustment provided in Section 4(a).
(c)
Exercise Price. The Exercise Price of Shares purchasable under an Option shall be determined by the Administrator in its sole
discretion at the time of grant; provided, however, that (i) in no event shall the Exercise Price of an Option be less than one hundred
percent (100%) of the Fair Market Value of a Share on the date of grant, and (ii) no Incentive Stock Option granted to a ten percent
(10%) stockholder of the Company (within the meaning of Code Section 422(b)(6)) shall have an Exercise Price per Share less than one-hundred
ten percent (110%) of the Fair Market Value of a Share on such date.
(d)
Option Term. The maximum term of each Option shall be fixed by the Administrator, but in no event shall (i) an Option be exercisable
more than ten (10) years after the date such Option is granted, and (ii) an Incentive Stock Option granted to a ten percent (10%) stockholder
of the Company (within the meaning of Code Section 422(b)(6)) be exercisable more than five (5) years after the date such Option is granted.
Each Option’s term is subject to earlier expiration pursuant to the applicable provisions in the Plan and the Award Agreement.
Notwithstanding the foregoing, the Administrator shall have the authority to accelerate the exercisability of any outstanding Option
at such time and under such circumstances as the Administrator, in its sole discretion, deems appropriate. Notwithstanding any contrary
provision in this Plan (including, without limitation, Section 7(h)), if, on the date an outstanding Option would expire, the exercise
of the Option, including by a “net exercise” or “cashless” exercise, would violate applicable securities laws
or any insider trading policy maintained by the Company from time to time, the expiration date applicable to the Option will be extended,
except to the extent such extension would violate Code Section 409A, to a date that is thirty (30) calendar days after the date the exercise
of the Option would no longer violate applicable securities laws or any such insider trading policy.
(e)
Exercisability. Each Option shall be exercisable at such time or times and subject to such terms and conditions, including the
attainment of pre-established Performance Goals, as shall be determined by the Administrator in the applicable Award Agreement. The Administrator
may also provide that any Option shall be exercisable only in installments, and the Administrator may waive such installment exercise
provisions at any time, in whole or in part, based on such factors as the Administrator may determine in its sole discretion. Notwithstanding
anything to the contrary contained herein, an Option may not be exercised for a fraction of a share.
10
(f)
Method of Exercise. Options may be exercised in whole or in part by giving written notice of exercise to the Company specifying
the number of Shares to be purchased, accompanied by payment in full of the aggregate Exercise Price of the Shares so purchased in cash
or its equivalent, as determined by the Administrator. As determined by the Administrator, in its sole discretion, with respect to any
Option or category of Options, payment in whole or in part may also be made (i) by means of consideration received under any cashless
exercise procedure approved by the Administrator (including, without limitation, broker-assisted exercises and net share settlement through
the withholding of Shares otherwise issuable upon exercise), (ii) in the form of unrestricted Shares already owned by the Participant
which have a Fair Market Value on the date of surrender equal to the aggregate Exercise Price of the Shares as to which such Option shall
be exercised, (iii) any other form of consideration approved by the Administrator and permitted by applicable law, or (iv) any combination
of the foregoing. In determining which methods a Participant may utilize to pay the Exercise Price, the Administrator may consider such
factors as it determines are appropriate; provided, however, that with respect to Incentive Stock Options, all such discretionary determinations
shall be made by the Administrator at the time of grant and specified in the Award Agreement.
(g)
Rights as Stockholder. A Participant shall have no rights to dividends or any other rights of a stockholder with respect to the
Shares subject to an Option until the Participant has given written notice of the exercise thereof, has paid in full for such Shares
and has satisfied the requirements of Section 16 of the Plan.
(h)
Termination of Employment or Service. Unless the applicable Award Agreement provides otherwise, in the event that the employment
or service of a Participant with the Company and all Affiliates thereof shall terminate, the following terms and conditions shall apply:
(i)
In the event of the termination of a Participant’s employment or service by the Company without Cause or due to a resignation by
the Participant for any reason, (A) Options granted to such Participant, to the extent that they are exercisable at the time of such
termination, shall remain exercisable until the date that is ninety (90) days after such termination (with such period being extended
to one (1) year after the date of such termination in the event of the Participant’s death during such ninety (90) day period),
on which date they shall expire, and (B) Options granted to such Participant, to the extent that they were not exercisable at the time
of such termination, shall expire at the close of business on the date of such termination. Notwithstanding the foregoing, no Option
shall be exercisable after the expiration of its term.
(i)
In the event of the termination of a Participant’s employment or service as a result of the Participant’s Disability or death,
(A) Options granted to such Participant, to the extent that they were exercisable at the time of such termination, shall remain exercisable
until the date that is one (1) year after such termination, on which date they shall expire, and (B) Options granted to such Participant,
to the extent that they were not exercisable at the time of such termination, shall expire at the close of business on the date of such
termination. Notwithstanding the foregoing, no Option shall be exercisable after the expiration of its term.
(ii)
In the event of the termination of a Participant’s employment or service for Cause, all outstanding Options granted to such Participant
shall expire at the commencement of business on the date of such termination.
(iii)
For purposes of determining which Options are exercisable upon termination of employment or service for purposes of this Section 7(h),
Options that are not exercisable solely due to a blackout period shall be considered exercisable.
(iv)
Notwithstanding anything herein to the contrary, an Incentive Stock Option may not be exercised more than three (3) months following
the date as of which a Participant ceases to be an Employee for any reason other than death or Disability. In the event that an Option
is exercisable following the date that is three (3) months following the date as of which a Participant ceases to be an Employee for
any reason other than death or Disability, such Option shall be deemed to be a Nonqualified Stock Option.
(v)
Other Change in Employment Status. An Option may be affected, both with regard to vesting schedule and termination, by leaves
of absence, changes from full-time to part-time employment, partial disability, qualified retirement, or other changes in the employment
status or service of a Participant, as evidenced in a Participant’s Award Agreement.
(j)
Change in Control. Notwithstanding anything herein to the contrary, upon a Change in Control, all outstanding Options shall be
subject to Section 12 of the Plan.
11
Section
8. Stock Appreciation Rights.
(a)
General. Stock Appreciation Rights may be granted either alone (“Free Standing Rights”) or in conjunction with
all or part of any Option granted under the Plan (“Related Rights”). Any Related Right that relates to a Nonqualified
Stock Option may be granted at the same time the Option is granted or at any time thereafter, but before the exercise or expiration of
the Option. Any Related Right that relates to an Incentive Stock Option must be granted at the same time the Incentive Stock Option is
granted. The Administrator shall determine the Eligible Recipients to whom, and the time or times at which, grants of Stock Appreciation
Rights shall be made, the number of Shares to be awarded, the price per Share, and all other conditions of Stock Appreciation Rights.
Notwithstanding the foregoing, no Related Right may be granted for more Shares than are subject to the Option to which it relates and
any Stock Appreciation Right must be granted with an Exercise Price not less than the Fair Market Value of a Share on the date of grant.
The provisions of Stock Appreciation Rights need not be the same with respect to each Participant. Stock Appreciation Rights granted
under the Plan shall be subject to the following terms and conditions set forth in this Section 8 and shall contain such additional terms
and conditions, not inconsistent with the terms of the Plan, as the Administrator shall deem desirable, as set forth in the applicable
Award Agreement.
(b)
Awards; Rights as Stockholder. The prospective recipient of a Stock Appreciation Right shall not have any rights with respect
to such Award, unless and until such recipient has received an Award Agreement and, if required by the Administrator in the Award Agreement,
executed and delivered a fully executed copy thereof to the Company, within a period of sixty (60) days (or such other period as the
Administrator may specify) after the award date. Participants who are granted Stock Appreciation Rights shall have no rights as stockholders
of the Company with respect to the grant or exercise of such rights.
(c)
Exercisability.
(i)
Stock Appreciation Rights that are Free Standing Rights shall be exercisable at such time or times and subject to such terms and conditions
as shall be determined by the Administrator in the applicable Award Agreement.
(ii)
Stock Appreciation Rights that are Related Rights shall be exercisable only at such time or times and to the extent that the Options
to which they relate shall be exercisable in accordance with the provisions of Section 7 above and this Section 8 of the Plan.
(d)
Payment Upon Exercise.
(i)
Upon the exercise of a Free Standing Right, the Participant shall be entitled to receive up to, but not more than, that number of Shares,
determined using the Fair Market Value, equal in value to the excess of the Fair Market Value as of the date of exercise over the price
per share specified in the Free Standing Right multiplied by the number of Shares in respect of which the Free Standing Right is being
exercised.
(ii)
A Related Right may be exercised by a Participant by surrendering the applicable portion of the related Option. Upon such exercise and
surrender, the Participant shall be entitled to receive up to, but not more than, that number of Shares, determined using the Fair Market
Value, equal in value to the excess of the Fair Market Value as of the date of exercise over the Exercise Price specified in the related
Option multiplied by the number of Shares in respect of which the Related Right is being exercised. Options which have been so surrendered,
in whole or in part, shall no longer be exercisable to the extent the Related Rights have been so exercised.
(iii)
Notwithstanding the foregoing, the Administrator may determine to settle the exercise of a Stock Appreciation Right in cash (or in any
combination of Shares and cash).
12
(e)
Termination of Employment or Service.
(i)
Subject to Section 8(f), in the event of the termination of employment or service with the Company and all Affiliates thereof of a Participant
who has been granted one or more Free Standing Rights, such rights shall be exercisable at such time or times and subject to such terms
and conditions as shall be determined by the Administrator in the applicable Award Agreement.
(ii)
Subject to Section 8(f), in the event of the termination of employment or service with the Company and all Affiliates thereof of a Participant
who has been granted one or more Related Rights, such rights shall be exercisable at such time or times and subject to such terms and
conditions as set forth in the related Options.
(iii)
Notwithstanding the foregoing, in the event of the termination of a Participant’s employment or service as a result of the Participant’s
death or Disability, (A) Stock Appreciation Rights granted to such Participant, to the extent that they were exercisable at the time
of such termination, shall remain exercisable until the date that is one (1) year after such termination, on which date they shall expire,
and (B) Stock Appreciation Rights granted to such Participant, to the extent that they were not exercisable at the time of such termination,
shall expire at the close of business on the date of such termination. Notwithstanding the foregoing, no Stock Appreciation Right shall
be exercisable after the expiration of its term.
(f)
Term.
(i)
The term of each Free Standing Right shall be fixed by the Administrator, but no Free Standing Right shall be exercisable more than ten
(10) years after the date such right is granted.
(ii)
The term of each Related Right shall be the term of the Option to which it relates, but no Related Right shall be exercisable more than
ten (10) years after the date such right is granted.
(g)
Change in Control. Notwithstanding anything herein to the contrary, upon a Change in Control, all outstanding Stock Appreciation
Rights shall be subject to Section 12 of the Plan.
Section
9. Restricted Stock.
(a)
General. Each Award of Restricted Stock granted under the Plan shall be evidenced by an Award Agreement. Restricted Stock may
be issued either alone or in addition to other Awards granted under the Plan. The Administrator shall determine the Eligible Recipients
to whom, and the time or times at which, grants of Restricted Stock shall be made; the number of Shares to be awarded; the price, if
any, to be paid by the Participant for the acquisition of Restricted Stock; the Restricted Period, if any, applicable to Restricted Stock;
the Performance Goals (if any) applicable to Restricted Stock; and all other conditions of the Restricted Stock. If the restrictions,
Performance Goals and/or conditions established by the Administrator are not attained, a Participant shall forfeit his or her Restricted
Stock in accordance with the terms of the grant. The terms and conditions applicable to the Restricted Stock need not be the same with
respect to each Participant.
(b)
Awards and Certificates. The prospective recipient of Restricted Stock shall not have any rights with respect to any such Award,
unless and until such recipient has received an Award Agreement and, if required by the Administrator in the Award Agreement, executed
and delivered a fully executed copy thereof to the Company, within a period of sixty (60) days (or such other period as the Administrator
may specify) after the award date. Except as otherwise provided in herein, (i) each Participant who is granted an Award of Restricted
Stock may, in the Company’s sole discretion, be issued a stock certificate in respect of such Restricted Stock; and (ii) any such
certificate so issued shall be registered in the name of the Participant, and shall bear an appropriate legend referring to the terms,
conditions, and restrictions applicable to any such Award. The Company may require that the stock certificates, if any, evidencing Restricted
Stock granted hereunder be held in the custody of the Company until the restrictions thereon shall have lapsed, and that, as a condition
of any award of Restricted Stock, the Participant shall have delivered a stock power, endorsed in blank, relating to the Shares covered
by such Award. Notwithstanding anything in the Plan to the contrary, any Restricted Stock (whether before or after any vesting conditions
have been satisfied) may, in the Company’s sole discretion, be issued in uncertificated form pursuant to the customary arrangements
for issuing shares in such form.
13
(c)
Restrictions and Conditions. The Restricted Stock granted pursuant to this Section 9 shall be subject to the following restrictions
and conditions and any additional restrictions or conditions as determined by the Administrator at the time of grant or thereafter:
(i)
The Restricted Stock shall be subject to the restrictions on transferability set forth in the Award Agreement and in the Plan.
(ii)
The Administrator may, in its sole discretion, provide for the lapse of restrictions in installments and may accelerate or waive such
restrictions in whole or in part based on such factors and such circumstances as the Administrator may determine, in its sole discretion,
including, but not limited to, the attainment of certain Performance Goals, the Participant’s termination of employment or service
as Non-Employee Director or Consultant of the Company or an Affiliate thereof, or the Participant’s death or Disability.
(iii)
Subject to this Section 9(c)(iii), the Participant shall generally have the rights of a stockholder of the Company with respect to Restricted
Stock during the Restricted Period. In the Administrator’s discretion and as provided in the applicable Award Agreement, a Participant
may be entitled to dividends or dividend equivalents on an Award of Restricted Stock, which will be payable in accordance with the terms
of such grant as determined by the Administrator in accordance with Section 18 of the Plan. Certificates for unrestricted Shares may,
in the Company’s sole discretion, be delivered to the Participant only after the Restricted Period has expired without forfeiture
in respect of such Restricted Stock, except as the Administrator, in its sole discretion, shall otherwise determine.
(iv)
The rights of Participants granted Restricted Stock upon termination of employment or service as a Non-Employee Director or Consultant
of the Company or an Affiliate thereof terminates for any reason during the Restricted Period shall be set forth in the Award Agreement.
(d)
Change in Control. Notwithstanding anything herein to the contrary, upon a Change in Control, all outstanding Restricted Stock
shall be subject to Section 12 of the Plan.
Section
10. Restricted Stock Units.
(a)
General. Restricted Stock Units may be issued either alone or in addition to other Awards granted under the Plan. The Administrator
shall determine the Eligible Recipients to whom, and the time or times at which, grants of Restricted Stock Units shall be made; the
number of Restricted Stock Units to be awarded; the Restricted Period, if any, applicable to Restricted Stock Units; the Performance
Goals (if any) applicable to Restricted Stock Units; and all other conditions of the Restricted Stock Units. If the restrictions, Performance
Goals and/or conditions established by the Administrator are not attained, a Participant shall forfeit his or her Restricted Stock Units
in accordance with the terms of the grant. The provisions of Restricted Stock Units need not be the same with respect to each Participant.
(b)
Award Agreement. The prospective recipient of Restricted Stock Units shall not have any rights with respect to any such Award,
unless and until such recipient has received an Award Agreement and, if required by the Administrator in the Award Agreement, executed
and delivered a fully executed copy thereof to the Company, within a period of sixty (60) days (or such other period as the Administrator
may specify) after the award date.
14
(c)
Restrictions and Conditions. The Restricted Stock Units granted pursuant to this Section 10 shall be subject to the following
restrictions and conditions and any additional restrictions or conditions as determined by the Administrator at the time of grant or,
subject to Code Section 409A, thereafter:
(i)
The Administrator may, in its sole discretion, provide for the lapse of restrictions in installments and may accelerate or waive such
restrictions in whole or in part based on such factors and such circumstances as the Administrator may determine, in its sole discretion,
including, but not limited to, the attainment of certain Performance Goals, the Participant’s termination of employment or service
as a Non-Employee Director or Consultant of the Company or an Affiliate thereof, or the Participant’s death or Disability.
(ii)
Participants holding Restricted Stock Units shall have no voting rights. A Restricted Stock Unit may, at the Administrator’s discretion,
carry with it a right to dividend equivalents, subject to Section 18 of the Plan. Such right would entitle the holder to be credited
with an amount equal to all cash dividends paid on one Share while the Restricted Stock Unit is outstanding. The Administrator, in its
discretion, may grant dividend equivalents from the date of grant or only after a Restricted Stock Unit is vested.
(iii)
The rights of Participants granted Restricted Stock Units upon termination of employment or service as a Non-Employee Director or Consultant
of the Company or an Affiliate thereof terminates for any reason during the Restricted Period shall be set forth in the Award Agreement.
(d)
Settlement of Restricted Stock Units. Settlement of vested Restricted Stock Units shall be made to Participants in the form of
Shares, unless the Administrator, in its sole discretion, provides for the payment of the Restricted Stock Units in cash (or partly in
cash and partly in Shares) equal to the value of the Shares that would otherwise be distributed to the Participant.
(e)
Change in Control. Notwithstanding anything herein to the contrary, upon a Change in Control, all outstanding Restricted Stock
Units shall be subject to Section 12 of the Plan.
Section
11. Other Share-Based or Cash-Based Awards.
(a)
The Administrator is authorized to grant Awards to Participants in the form of Other Share-Based Awards or Other Cash-Based Awards, which
may be granted either alone or in addition to other Awards under the Plan, as deemed by the Administrator to be consistent with the purposes
of the Plan and as evidenced by an Award Agreement. The Administrator shall determine the terms and conditions of such Awards, consistent
with the terms of the Plan, at the date of grant or thereafter, including any Performance Goals and performance periods. If the restrictions,
Performance Goals and/or conditions established by the Administrator are not attained, a Participant shall forfeit his or her Other Share-Based
Awards or Other Cash-Based Awards in accordance with the terms of the grant. The provisions of Other Share-Based Awards and Other Cash-Based
Awards need not be the same with respect to each Participant. Shares or other securities or property delivered pursuant to an Award in
the nature of a purchase right granted under this Section 11 shall be purchased for such consideration, paid for at such times, by such
methods, and in such forms, including, without limitation, Shares, other Awards, notes or other property, as the Administrator shall
determine, subject to any required corporate action.
(b)
The prospective recipient of an Other Share-Based Award or Other Cash-Based Award shall not have any rights with respect to such Award,
unless and until such recipient has received an Award Agreement and, if required by the Administrator in the Award Agreement, executed
and delivered a fully executed copy thereof to the Company, within a period of sixty (60) days (or such other period as the Administrator
may specify) after the award date.
(c)
Notwithstanding anything herein to the contrary, upon a Change in Control, all outstanding Other Share-Based Awards and Other Cash-Based
Awards shall be subject to Section 12 of the Plan.
15
Section
12. Change in Control.
Unless
otherwise expressly provided in an Award Agreement, Awards shall not accelerate solely upon the occurrence of a Change in Control. However,
if a Participant’s employment or service is terminated by the Company without Cause, or the Participant resigns for Good Reason
(as defined in the applicable Award Agreement or other applicable agreement), in either case within twenty-four (24) months following
a Change in Control (or twelve (12) months following a Change in Control, in the case of a Participant who is not an Executive Officer
at the time of the Change in Control), then such Award shall become fully vested (or, in the case of Performance-Based Awards, shall
vest based on target or actual performance, as determined in good faith by the Administrator). If the Company is a party to an agreement
that is reasonably likely to result in a Change in Control, such agreement may provide for: (i) the continuation of any Award by the
Company, if the Company is the surviving corporation; (ii) the assumption of any Award by the surviving corporation or its parent or
subsidiary; (iii) the substitution by the surviving corporation or its parent or subsidiary of equivalent awards for any Award, provided,
however, that any such substitution with respect to Options and Stock Appreciation Rights shall occur in accordance with the requirements
of Code Section 409A; or (iv) settlement of any Award for the Change in Control Price (less, to the extent applicable, the per share
exercise or grant price), or, if the per share exercise or grant price equals or exceeds the Change in Control Price or if the Administrator
determines that Award cannot reasonably become vested pursuant to its terms, such Award shall terminate and be canceled without consideration;
provided, further, that any continuation, assumption or substitution of Awards under clauses (i), (ii) or (iii) above shall be in respect
of securities that are traded on an established national securities exchange; if the surviving corporation (or its parent) does not have
securities so traded, then outstanding Awards shall instead be settled in cash in accordance with clause (iv) above. To the extent that
Restricted Stock, Restricted Stock Units or other Awards settle in Shares in accordance with their terms upon a Change in Control, such
Shares shall be entitled to receive as a result of the Change in Control transaction the same consideration as the Shares held by stockholders
of the Company as a result of the Change in Control transaction. For purposes of this Section 12, “Change in Control Price”
shall mean (A) the price per Share paid to stockholders of the Company in the Change in Control transaction, or (B) the Fair Market Value
of a Share upon a Change in Control, as determined by the Administrator. To the extent that the consideration paid in any such Change
in Control transaction consists all or in part of securities or other non-cash consideration, the value of such securities or other non-cash
consideration shall be determined in good faith by the Administrator.
Section
13. Amendment and Termination.
(a)
The Board or the Committee may amend, alter or terminate the Plan, but no amendment, alteration, or termination shall be made that would
adversely alter or impair the rights of a Participant under any Award theretofore granted without such Participant’s prior written
consent.
(b)
Notwithstanding the foregoing, (i) approval of the Company’s stockholders shall be obtained for any amendment that would require
such approval in order to satisfy the requirements of Code Section 422, if applicable, any rules of the stock exchange on which the Shares
are traded or other applicable law, and (ii) without stockholder approval to the extent required by the rules of any applicable national
securities exchange or inter-dealer quotation system on which the Shares are listed or quoted, except as otherwise permitted under Section
5 of the Plan, (A) no amendment or modification may reduce the Exercise Price of any Option or Stock Appreciation Right, (B) the Administrator
may not cancel any outstanding Option or Stock Appreciation Right and replace it with a new Option or Stock Appreciation Right, another
Award or cash and (C) the Administrator may not take any other action that is considered a “repricing” for purposes of the
stockholder approval rules of the applicable securities exchange or inter-dealer quotation system.
(c)
Subject to the terms and conditions of the Plan and Code Section 409A, the Administrator may modify, extend or renew outstanding Awards
under the Plan, or accept the surrender of outstanding Awards (to the extent not already exercised) and grant new Awards in substitution
of them (to the extent not already exercised).
(d)
Notwithstanding the foregoing, no alteration, modification or termination of an Award will, without the prior written consent of the
Participant, adversely alter or impair any rights or obligations under any Award already granted under the Plan.
16
Section
14. Unfunded Status of Plan.
The
Plan is intended to constitute an “unfunded” plan for incentive compensation. Neither the Company, the Board nor the Committee
shall be required to establish any special or separate fund or to segregate any assets to assure the performance of its obligations under
the Plan. With respect to any payments not yet made or Shares not yet transferred to a Participant by the Company, nothing contained
herein shall give any such Participant any rights that are greater than those of a general unsecured creditor of the Company.
Section
15. Deferrals of Payment.
To
the extent permitted by applicable law, the Administrator, in its sole discretion, may determine that the delivery of Shares or the payment
of cash, upon the exercise, vesting or settlement of all or a portion of any Award, shall be deferred. The Administrator may also, in
its sole discretion, establish one or more programs under the Plan to permit selected Participants the opportunity to elect to defer
receipt of any such consideration, including any applicable election procedures, the timing of such elections, the mechanisms for payments
of amounts, shares or other consideration so deferred, and such other terms, conditions, rules and procedures that the Administrator
deems advisable for the administration of any such deferral program. Deferrals by Participants (or deferred settlement or payment required
by the Administrator) shall be made in accordance with Code Section 409A, if applicable, and any other applicable law.
Section
16. Withholding Taxes.
Each
Participant shall, no later than the date as of which the value of an Award first becomes includible in the gross income of such Participant
for federal, state and/or local income tax purposes, pay to the Company, or make arrangements satisfactory to the Administrator regarding
payment of, any federal, state, or local taxes of any kind, domestic or foreign, required by law or regulation to be withheld with respect
to the Award. The obligations of the Company under the Plan shall be conditional on the making of such payments or arrangements, and
the Company shall, to the extent permitted by law, have the right to deduct any such taxes from any payment of any kind otherwise due
to such Participant. Whenever cash is to be paid pursuant to an Award granted hereunder, the Company shall have the right to deduct therefrom
an amount sufficient to satisfy any federal, state and local withholding tax requirements related thereto. Whenever Shares are to be
delivered pursuant to an Award, the Company shall have the right to require the Participant to remit to the Company in cash an amount
sufficient to satisfy any related federal, state and local taxes, domestic or foreign, to be withheld and applied to the tax obligations.
With the approval of the Administrator, a Participant may satisfy the foregoing requirement by electing to have the Company withhold
from delivery of Shares or by delivering already owned unrestricted Shares, in each case, having a value equal to the amount required
to be withheld or other greater amount not exceeding the maximum statutory rate required to be collected on the transaction under applicable
law, as applicable to the Participant, if such other greater amount would not, as determined by the Administrator, result in adverse
financial accounting treatment (including in connection with the effectiveness of FASB Accounting Standards Update 2016-09). Such Shares
shall be valued at their Fair Market Value on the date of which the amount of tax to be withheld is determined. Fractional share amounts
shall be settled in cash. Such an election may be made with respect to all or any portion of the Shares to be delivered pursuant to an
Award. The Company may also use any other method of obtaining the necessary payment or proceeds, as permitted by law, to satisfy its
withholding obligation with respect to any Option or other Award.
Section
17. Certain Forfeitures.
The
Administrator may specify in an Award Agreement that the Participant’s rights, payments and benefits with respect to an Award shall
be subject to reduction, cancellation, forfeiture or recoupment upon the occurrence of certain events, in addition to the applicable
vesting conditions of an Award. Such events may include, without limitation, breach of any non-competition, non-solicitation, confidentiality,
or other restrictive covenants that are contained in an Award Agreement or that are otherwise applicable to the Participant, a termination
of the Participant’s employment for Cause, or other conduct by the Participant that is detrimental to the business or reputation
of the Company and its Subsidiaries and/or its Affiliates.
17
Section
18. Dividends; Dividend Equivalents.
Notwithstanding
anything in this Plan to the contrary, to the extent that an Award contains a right to receive dividends or dividend equivalents while
such Award remains unvested, such dividends or dividend equivalents will be accumulated and paid once and to the extent that the underlying
Award vests.
Section
19. Non-United States Participants.
Without
amending the Plan, the Administrator may grant Awards to eligible persons residing in non-United States jurisdictions on such terms and
conditions different from those specified in the Plan, including the terms of any award agreement or plan, adopted by the Company or
any Subsidiary thereof to comply with, or take advantage of favorable tax or other treatment available under, the laws of any non-United
States jurisdiction, as may in the judgment of the Administrator be necessary or desirable to foster and promote achievement of the purposes
of the Plan and, in furtherance of such purposes the Administrator may make such modifications, amendments, procedures, sub-plans and
the like as may be necessary or advisable to comply with provisions of laws in other countries or jurisdictions in which the Company
or its Subsidiaries operates or has employees.
Section
20. Transfer of Awards.
No
purported sale, assignment, mortgage, hypothecation, transfer, charge, pledge, encumbrance, gift, transfer in trust (voting or other)
or other disposition of, or creation of a security interest in or lien on, any Award or any agreement or commitment to do any of the
foregoing (each, a “Transfer”) by any holder thereof in violation of the provisions of the Plan or an Award Agreement
will be valid, except with the prior written consent of the Administrator, which consent may be granted or withheld in the sole discretion
of the Administrator, and other than by will or by the laws of descent and distribution. Any purported Transfer of an Award or any economic
benefit or interest therein in violation of the Plan or an Award Agreement shall be null and void ab initio, and shall not create
any obligation or liability of the Company, and any person purportedly acquiring any Award or any economic benefit or interest therein
transferred in violation of the Plan or an Award Agreement shall not be entitled to be recognized as a holder of such Shares. Unless
otherwise determined by the Administrator in accordance with the provisions of the immediately preceding sentence, an Option may be exercised,
during the lifetime of the Participant, only by the Participant or, during any period during which the Participant is under a legal disability,
by the Participant’s guardian or legal representative. Under no circumstances will a Participant be permitted to transfer an Option
or Stock Appreciation Right to a third-party financial institution without prior stockholder approval.
Section
21. No Right to Continued Employment or Service.
The
adoption of the Plan shall not confer upon any Eligible Recipient any right to continued employment or service with the Company or an
Affiliate thereof, as the case may be, nor shall it interfere in any way with the right of the Company or an Affiliate thereof to terminate
the employment or service of any of its Eligible Recipients at any time.
Section
22. Effective Date.
The
Plan will become effective on June 9, 2026, the date the Plan is approved by the Company’s stockholders (the “Effective
Date”). The Plan shall remain in effect until terminated by the Board; provided, however, that (i) no Awards other than Incentive
Stock Options may be granted under the Plan on or after the tenth (10th) anniversary of the Effective Date, and (ii) no Incentive Stock
Options may be granted under the Plan on or after the tenth (10th) anniversary of the date the Plan was adopted by the Board. Any Awards
granted prior to the applicable date in clauses (i) or (ii) will remain outstanding in accordance with their terms.
18
Section
23. Code Section 409A.
The
intent of the parties is that payments and benefits under the Plan be either exempt from Code Section 409A or comply with Code Section
409A to the extent subject thereto, and, accordingly, to the maximum extent permitted, the Plan shall be interpreted and be administered
consistent with such intent. Any payments described in the Plan that are due within the “short-term deferral period” as defined
in Code Section 409A shall not be treated as deferred compensation unless applicable law requires otherwise. Notwithstanding anything
to the contrary in the Plan, to the extent required in order to avoid accelerated taxation and/or tax penalties under Code Section 409A,
amounts that would otherwise be payable and benefits that would otherwise be provided upon a “separation from service” to
a Participant who is a “specified employee” shall be paid on the first business day after the date that is six (6) months
following the Participant’s separation from service (or upon the Participant’s death, if earlier). In addition, for purposes
of the Plan, each amount to be paid or benefit to be provided to the Participant pursuant to the Plan, which constitute deferred compensation
subject to Code Section 409A, shall be construed as a separate identified payment for purposes of Code Section 409A. Nothing contained
in the Plan or an Award Agreement shall be construed as a guarantee of any particular tax effect with respect to an Award. The Company
does not guarantee that any Awards provided under the Plan will be exempt from or in compliance with the provisions of Code Section 409A,
and in no event will the Company be liable for any or all portion of any taxes, penalties, interest or other expenses that may be incurred
by a Participant on account of any Award being subject to, but not in compliance with, Code Section 409A.
Section
24. Code Section 280G.
The
benefits that a Participant may be entitled to receive under the Plan and other benefits that a Participant is entitled to receive under
other plans, agreements, and arrangements of the Company, may constitute “parachute payments” that are subject to Sections
280G and 4999 of the Code. Such “parachute payments” will be reduced if, and only to the extent that, a reduction will allow
a Participant to receive a greater net after-tax amount than such Participant would receive absent a reduction.
Section
25. Compliance with Laws.
(a)
The obligation of the Company to settle Awards in Shares or other consideration shall be subject to (i) all applicable laws, rules, and
regulations, (ii) such approvals as may be required by governmental agencies or the applicable national securities exchange on which
the Shares may be admitted, and (iii) policies maintained by the Company from time to time in order to comply with applicable laws, rules,
regulations and corporate governance requirements, including, without limitation, with respect to insider trading restrictions. Notwithstanding
any terms or conditions of any Award to the contrary, the Company shall be under no obligation to offer to sell or to sell, and shall
be prohibited from offering to sell or selling, any Shares pursuant to an Award unless such shares have been properly registered for
sale pursuant to the Securities Act with the Securities and Exchange Commission or unless the Company has received an opinion of counsel
(if the Company has requested such an opinion), satisfactory to the Company, that such Shares may be offered or sold without such registration
pursuant to an available exemption therefrom and the terms and conditions of such exemption have been fully complied with. The Company
shall be under no obligation to register for sale under the Securities Act any of the Shares to be offered or sold under the Plan. The
Administrator shall have the authority to provide that all Shares or other securities of the Company issued under the Plan shall be subject
to such stop transfer orders and other restrictions as the Committee may deem advisable under the Plan, the applicable Award Agreement,
the federal securities laws, or the rules, regulations and other requirements of the Securities and Exchange Commission, any securities
exchange or inter-dealer quotation system on which the securities of the Company are listed or quoted and any other applicable federal,
state, local or non-U.S. laws, rules, regulations and other requirements, and the Administrator may cause a legend or legends to be put
on certificates representing Shares or other securities of the Company issued under the Plan to make appropriate reference to such restrictions
or may cause such Shares or other securities of the Company issued under the Plan in book-entry form to be held subject to the Company’s
instructions or subject to appropriate stop-transfer orders. Notwithstanding any provision in the Plan to the contrary, the Committee
reserves the right to add any additional terms or provisions to any Award granted under the Plan that it, in its sole discretion, deems
necessary or advisable in order that such Award complies with the legal requirements of any governmental entity to whose jurisdiction
the Award is subject.
19
(b)
The Administrator may cancel an Award or any portion thereof if it determines, in its sole discretion, that legal or contractual restrictions
and/or blockage and/or other market considerations would make the Company’s acquisition of Shares from the public markets, the
Company’s issuance of Shares to the Participant, the Participant’s acquisition of Shares from the Company and/or the Participant’s
sale of Shares to the public markets, illegal, impracticable or inadvisable. If the Administrator determines to cancel all or any portion
of an Award in accordance with the foregoing, the Company shall, subject to any limitations or reductions as may be necessary to comply
with Code Section 409A, (i) pay to the Participant an amount equal to the excess of (A) the aggregate Fair Market Value of the Shares
subject to such Award or portion thereof canceled (determined as of the applicable exercise date, or the date that the Shares would have
been vested or issued, as applicable), over (B) the aggregate Exercise Price (in the case of an Option or Stock Appreciation Right) or
any amount payable as a condition of issuance of Shares (in the case of any other Award), and such amount shall be delivered to the Participant
as soon as practicable following the cancellation of such Award or portion thereof, or (ii) in the case of Restricted Stock, Restricted
Stock Units or Other Share-Based Awards, provide the Participant with a cash payment or equity subject to deferred vesting and delivery
consistent with the vesting restrictions applicable to such Restricted Stock, Restricted Stock Units or Other Share-Based Awards, or
the underlying Shares in respect thereof.
Section
26. Erroneously Awarded Compensation.
The
Plan and all Awards issued hereunder shall be subject to any compensation recovery and/or recoupment policy adopted by the Company to
comply with applicable law, including, without limitation, the Dodd-Frank Wall Street Reform and Consumer Protection Act or the Exchange
Act, or to comport with good corporate governance practices, as such policies may be amended from time to time.
Section
27. Governing Law.
The
Plan shall be governed by and construed in accordance with the laws of the State of Texas, without giving effect to principles of conflicts
of law of such state.
Section
28. Plan Document Controls.
The
Plan and each Award Agreement together constitute the entire agreement with respect to the subject matter hereof and thereof; provided,
that in the event of any inconsistency between the Plan and such Award Agreement, the terms and conditions of the Plan shall control.
20
EX-16.1
EX-16.1
Filename: ex16-1.htm · Sequence: 8
Exhibit 16.1
July 22, 2026
Securities
and Exchange Commission
100 F Street N.E.
Washington, D.C. 20549
Dear
Sirs/Madams:
RE:
Boxabl, Inc. (f/k/a FG Merger II Corp.)
We have read Item 4.01 of Boxabl, Inc.’s (f/k/a
FG Merger II Corp.) Form 8-K dated July 17, 2026, and we agree with the statements set forth in Item 4.01, insofar as they relate to
our firm. We have no basis to agree or disagree with the other statements contained therein.
Yours
truly,
Fruci
& Associates II, PLLC
1
EX-99.1
EX-99.1
Filename: ex99-1.htm · Sequence: 9
Exhibit
99.1
FG
MERGER II CORP.
INDEX
TO FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm (Fruci & Associates II. PLLC,; PCAOB ID:5525)
F-2
Financial
Statements:
Balance Sheets as of December 31, 2025 and December 31, 2024
F-3
Statements of Operations for the year ended December 31, 2025 and December 31, 2024
F-4
Statements of Changes in Shareholders’ Equity for the year ended December 31, 2025 and December 31, 2024
F-5
Statements of Cash Flows for the year ended December 31, 2025 and December 31, 2024
F-6
Notes to Financial Statements
F-7
F-1
Table of Contents
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders of FG Merger II Corp.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheets of FG Merger II Corp. (“the Company”) as of December 31, 2025 and 2024, and
the related statements of operations, statements of changes in shareholders’ equity, and statements of cash flows for each of the
years in the two-year period ended December 31, 2025, and the related notes (collectively referred to as the financial statements). In
our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2025, and 2024 and the results of its operations and its cash flows for each of the years in the two-year period ended December 31,
2025, in conformity with accounting principles generally accepted in the United States of America.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and
(2) involved our especially challenging, subjective, or complex judgments. We determined that there were no critical audit matters.
Fruci
& Associates II, PLLC – PCAOB ID #05525
We
have served as the Company’s auditor since 2023.
Spokane,
Washington
March 31, 2026
F-2
Table of Contents
ITEM
1. FINANCIAL STATEMENTS.
FG
Merger II Corp.
Balance
Sheets
December
31,
December
31,
2025
2024
(Audited)
(Audited)
ASSETS
Current
assets
Cash
$ 486,900
$ 46,285
Prepaid
expense
97,547
—
Deferred
offering cost
—
122,750
Total
current assets
584,447
169,035
Cash
held in trust account
82,136,888
—
TOTAL
ASSETS
$ 82,721,335
$ 169,035
LIABILITIES
AND STOCKHOLDERS’ EQUITY
Current
liabilities
Accounts
payable
$ 57,171
$ 25,728
Accrued
offering cost
—
20,939
Tax
liability
137,747
—
Promissory
note
—
125,000
TOTAL
LIABILITIES
$ 194,918
$ 171,667
COMMITMENTS
AND CONTINGENCIES
Common
stock; $0.0001 par value, subject to possible redemption, 8,000,000 shares at redemption value
$ 82,136,888
$ —
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
389,270
(29,298 )
Total
Stockholders’ Equity
389,529
(2,632 )
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 82,721,335
169,035
The
accompanying notes are an integral part of the financial statements.
F-3
Table of Contents
FG
Merger II Corp.
Statements
of Operations
(Audited)
For the year
For the year
ended
ended
December 31,
December 31,
2025
2024
Operating expenses:
General and administrative expenses
$ 972,161
$ 25,850
Loss from operations
(972,161 )
(25,850 )
Other income & expenses:
Investment income on trust account
3,036,888
—
Income before taxes
2,064,727
—
Income tax expense
637,747
—
Net income (loss)
$ 1,426,980
$ (25,850 )
Weighted average redeemable common shares outstanding basic
7,342,466
2,207,842
Basic income per share, redeemable shares
$ 0.26
$ (0.01 )
Weighted average redeemable common shares outstanding diluted
8,076,712
—
Diluted income per share, redeemable shares
0.23
—
Weighted average non-redeemable common shares outstanding basic
2,301,899
—
Basic loss per non-redeemable share
$ (0.21 )
Weighted average non-redeemable common shares outstanding diluted
2,329,047
—
Basic and diluted loss per non-redeemable share
$ (0.20 )
$ —
The
accompanying notes are an integral part of the financial statements.
F-4
Table of Contents
FG
Merger II Corp.
Statements
of Changes in Shareholders’ Equity
For
the year ended December 31, 2025 and December 31, 2024
(Audited)
Common
Common
Additional
Total
Stock
Stock
paid-in
Accumulated
Stockholders’
Shares
Amount
capital
Deficit
equity
Balance at December 31, 2023
2,156,250
$ 216
$ 24,784
$ (1,782 )
$ 23,218
Issuance of additional founder shares
143,750
14
1,652
(1,666 )
—
Net loss
—
—
—
(25,850 )
(25,850 )
Balance at December 31, 2024
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 )
Forfeiture of founder shares due to no over-allotment exercise by underwriter
(300,000 )
—
—
—
—
Accretion of common shares subject to possible redemption
—
—
(328,476 )
(1,008,412 )
(1,336,888 )
Net Income
—
—
—
1,426,980
1,426,980
Balance at December 31, 2025
$ 10,295,800
$ 259
$ —
$ 389,270
$ 389,529
The
accompanying notes are an integral part of the financial statements.
F-5
Table of Contents
FG
Merger II Corp.
Statements
of Cash Flows
(Audited)
For the year ended
For the year ended
December 31,
December 31,
2025
2024
Cash flows from operating activities
Net income (loss)
$ 1,426,980
(25,850 )
Adjustments to reconcile net loss to net cash used in operating activities:
Changes in operating assets and liabilities:
Deferred offering cost
(20,939 )
(8,080 )
Accounts payable
31,443
23,967
Prepaid expenses
(97,547 )
—
Tax liability
137,747
—
Interest expense
6,671
—
Net cash used in operating activities
1,484,355
(9,963 )
Cash flows from investing activities
Investment in trust account
(82,136,888 )
—
Net cash used in investing activities
(82,136,888 )
—
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
440,615
(9,963 )
Cash at beginning of period
46,285
56,248
Cash at end of period
$ 486,900
$ 46,285
Supplemental disclosure for non-cash financing activities:
Offering cost
1,481,032
122,750
The
accompanying notes are an integral part of the financial statements.
F-6
Table of Contents
FG
Merger II Corp.
NOTES
TO THE FINANCIAL STATEMENTS
December
31, 2025
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
FG
Merger II Corp. (the “Company” or “FGMC”) 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 December 31, 2025, the Company had not yet commenced any operations. All activity through December 31, 2025 relates to the Company’s
formation and the initial public offering (“IPO”), which is described below, and the search of Business Combination. 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.
F-7
Table of Contents
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.
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 has 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.
F-8
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.
Merger
Agreement
On
August 4, 2025, FGMC, Boxable Inc. (“Target” or “BOXABLE”) and FG Merger Sub II Inc., a Nevada corporation and
wholly-owned subsidiary of FGMC (“Merger Sub”) entered into an Agreement and Plan of Merger (the “Merger Agreement”).
The Merger Agreement provides for a two-step merger transaction (the “Mergers”) in which, first, Merger Sub will merge with
and into BOXABL (the “First Merger”), with BOXABL surviving as a wholly-owned subsidiary of FGMC, and, immediately thereafter,
BOXABL (as the surviving company in the First Merger) will merge with and into FGMC (the “Second Merger”), with Company continuing
as the surviving public company (the “Combined Company”). By virtue of the consummation of the Mergers, the Combined Company
will change its name to BOXABL Inc. The Boards of Directors of BOXABL, Company, and Merger Sub have unanimously approved the Merger Agreement
and the transactions contemplated thereby.
Consideration
The
aggregate merger consideration to be received by BOXABL stockholders is equal to a combination of preferred and common shares of FGMC
that equals a total of $3,500,000,000, each at a deemed value of $10 per share. There is no minimum cash required to close the Merger.
Closing
Conditions
The
closing of the Mergers is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of BOXABL and FGMC, effectiveness of a registration statement on Form S-4 to be filed by the Company with the SEC in connection with
the transaction, expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act,
accuracy of representations and warranties, approval for listing of the Combined Company Common Stock on Nasdaq or NYSE, absence of any
law or order prohibiting the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either BOXABL or FGMC may terminate the agreement by written notice if the closing has not occurred on or before
December 31, 2025 (the “Agreement End Date”), provided that the right to terminate on this basis is not available to any
party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. Termination is also permitted
by mutual written consent of the parties, or by either party if a governmental authority enacts a law or order that makes consummation
of the transactions illegal or otherwise prohibits the transaction, so long as the terminating party or its subsidiaries did not cause
such prohibition by their own breach.
On
November 3, 2025, Company entered into an amendment (the “Amendment”) to the Merger Agreement with Boxable. Pursuant to the
Amendment, the parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from December 31, 2025,
to March 31, 2026.
F-9
Table of Contents
Termination
Provisions
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either BOXABL or FGMC
are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
Certain
Related Agreements
In
connection with the execution of the Merger Agreement, the sponsor of FGMC, entered into a support agreement pursuant to which it agreed
to vote its shares of FGMC in favor of the transaction and take certain other actions in support of the Mergers (the “Sponsor Support
Agreement”). Certain stockholders of the BOXABLE entered into a support agreement pursuant to which they agreed to vote their shares
of BOAXABLE in favor of the transaction and take certain other actions in support of the Mergers (the “BOXABLE Support Agreement”).
At closing, BOXABLE and FGMC will enter into lock-up agreements with certain BOXABLE stockholders (the “BOXABLE Lock-Up Agreements”)
and with the sponsor (the “Sponsor Lock-Up Agreement”), restricting the transfer of certain shares for specified periods
following the closing.
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 shareholder 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 statement.
F-10
Table of Contents
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 December 31, 2025.
Marketable
securities held in trust account
At
December 31 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 twelve months ended December 31, 2025, the Company withdrew $1,200,000 of the interest income in total for working
capital purposes and withdrew $500,000 to pay tax liability.
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 stockholder’s 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.
Warrant
and Right Instruments
The
Company accounts for the Public Rights issued in connection with the IPO, the Private Unit Rights and the $15 Private Warrants in accordance
with the guidance contained in FASB ASC 815, “Derivatives and Hedging”. Under ASC 815-40, the Public Rights and the Private
Unit Rights and $15 Private Warrants meet the criteria for equity treatment and as such will be recorded in shareholders’ equity.
If the Public Rights, Private Unit Rights and $15 Private Warrant no longer meet the criteria for equity treatment, they will record
as a liability and remeasured each period with changes recorded in the statement of operations.
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 December 31, 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.
F-11
Table of Contents
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 December 31, 2025and 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.
Company’s year end is December 31 and no statutory tax deadline has yet occurred.
As
of December 31, 2025, Company has estimated $998,592 in capitalized start-up cost. Company applied a 21% federal tax rate and determined
estimated deferred tax asset amount of approximate $209,704.Company have taken a conservative approach and elected to take full valuation
allowance against the deferred tax asset due to the uncertainty of the long term use of the asset.
As
of December 31, 2025, the Company has estimated $637,747 in federal income tax expense on the income earned in the Trust Account. During
third quarter of 2025, Company made an estimated tax payment of $500,000.
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 December 31, 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 December 31, 2025
1,427,086
Total income from January 1, 2025, to December 31, 2025
$ 1,426,980
For the year ended December 31, 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
$ 1,113,127
$ 313,853
$ 1,426,980
Less: Accretion allocated based on ownership percentage
(2,821,978 )
(795,942 )
(3,617,920 )
Plus: Accretion applicable to the redeemable class
3,617,920
—
3,617,920
Total income (loss) by class
$ 1,909,069
$ (482,089 )
1,426,980
Weighted average shares
7,342,466
2,301,899
—
Earnings (loss) per ordinary share - Basic
$ 0.26
$ (0.21 )
—
F-12
Table of Contents
For the year ended December 31, 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
$ 1,127,398
$ 299,582
$ 1,426,980
Less: Accretion allocated based on ownership percentage
(2,858,157 )
(759,763 )
(3,617,920 )
Plus: Accretion applicable to the redeemable class
3,617,920
—
3,617,920
Total income (loss) by class
$ 1,887,161
$ (460,181 )
1,426,980
Weighted average shares
8,076,712
2,329,047
—
Earnings (loss) per ordinary share - Diluted
$ 0.23
$ (0.20 )
—
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
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
that engage in business activities from which it may recognize revenues and incur expenses, and for which separate financial information
is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how to allocate
resources and assess performance.
The
Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer and the Chief
Financial Officer, who reviews the assets, operating results, and financial metrics for the Company as a whole to make decisions about
allocating resources and assessing financial performance. Accordingly, management has determined that there is only one reportable segment.
The
CODM assesses performance for the single segment and decides how to allocate resources based on net income or loss that also is reported
on the statement of operations as net income or loss. The measure of segment assets is reported on the balance sheet as total assets.
When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews several key
metrics included in net income or loss and total assets, which include the following:
F-13
Table of Contents
December 31,
December 31,
2025
2024
General and administrative expenses
$ 972,161
$ 25,850
Interest earned on the Trust Account
$ 3,036,888
—
The
CODM reviews interest earned on the Trust Account to measure and monitor stockholder value and determine the most effective strategy
of investment with the Trust Account funds while maintaining compliance with the Trust Agreement.
General
and administrative expenses are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital is available
to complete a business combination or similar transaction within the business combination period. The CODM also reviews general and administrative
costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget. General
and administrative costs, as reported on the statement of operations, are the significant segment expenses provided to the CODM on a
regular basis.
All
other segment items included in net income or loss are reported on the statement of operations and described within their respective
disclosures.
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 for the year ended 2025. The adoption resulted in
disclosure changes only
In
December 2023, the Financial Accounting Standards Board issued ASU 2023-09, which requires enhanced disclosures related to the effective
tax rate reconciliation and income taxes paid. The guidance is intended to improve transparency regarding the nature and magnitude of
factors contributing to differences between the statutory tax rate and the effective tax rate, as well as cash taxes paid by jurisdiction.
The
Company adopted this standard effective January 1, 2025 on a prospective basis. The adoption did not have a material impact on the Company’s
consolidated financial position, results of operations, or cash flows, as the amendments are disclosure-only in nature. Prior-period
amounts have been recast to conform to the current-period presentation, where applicable.
The
Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition,
results of operations, cash flows or disclosures.
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.
F-14
Table of Contents
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 December 31, 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 December 31, 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 December 31, 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 December 31, 2025, the Company has paid
$180,000 to Sponsor. There was $15,000 due to Sponsor at as of December 31, 2025
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.
F-15
Table of Contents
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. The deferred underwriter commission amount will be $2,800,000 payable only upon completion of the Business Combination.
Financial
Advisor
Upon
closing of the IPO, the Company paid $250,000 to the financial advisor and issued 7,500 private units ( “Advisor Units”).
NOTE
7. STOCKHOLDERS’ EQUITY
Common
Shares – The Company is authorized to issue 100,000,000 shares of common stock, par value $0.0001. On December 31, 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 December 31, 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 occurred through the date of filing.Company has no material subsequent event to
report.
F-16
EX-99.2
EX-99.2
Filename: ex99-2.htm · Sequence: 10
Exhibit
99.2
Index
of the Financial Statements
Report of Independent Registered Public Accounting Firm (PCAOB ID: 199)
F-2
Report of Independent Registered Public Accounting Firm (PCAOB ID: 688)
F-3
Consolidated Balance Sheets
F-4
Consolidated Statement of Comprehensive Loss
F-5
Consolidated Statements of Stockholders’ Equity
F-6
Consolidated Statements of Cash Flows
F-7
Notes to the Consolidated Financial Statements
F-8
F-1
Report
of Independent Registered Public Accounting Firm
To
the Stockholders and Board of Directors of
BOXABL
Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheet of BOXABL Inc. (the “Company”) as of December 31, 2025, the related
consolidated statements of comprehensive loss, stockholders’ equity and cash flows for the year ended December 31, 2025, and the
related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present
fairly, in all material respects, the financial position of the Company as of December 31, 2025, and the results of its operations and
its cash flows for the year ended December 31, 2025, in conformity with accounting principles generally accepted in the United States
of America.
Explanatory
Paragraph – Going Concern
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As more
fully described in Note 3, the Company has experienced limited sales and delays in production which have resulted in significant losses,
cash used in operating activities and the need to raise additional funds to meet its obligations and sustain its operations. These conditions
raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are
also described in Note 3. The consolidated financial statements do not include any adjustments that might result from the outcome of
this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.
/s/
CBIZ CPAs P.C.
We
have served as the Company’s auditor since 2024 (such date takes into account the acquisition of the attest business of Marcum
LLP by CBIZ CPAs P.C. effective November 1, 2024).
Fort
Lauderdale, FL
March 27, 2026
F-2
Report
of Independent Registered Public Accounting Firm
To
the Stockholders and Board of Directors of
BOXABL,
Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheet of BOXABL, Inc. (the “Company”) as of December 31, 2024, the related
consolidated statements of comprehensive loss, stockholders’ equity and cash flows for the year ended December 31, 2024, and the
related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present
fairly, in all material respects, the financial position of the Company as of December 31, 2024, and the results of its operations and
its cash flows for the year ended December 31, 2024, in conformity with accounting principles generally accepted in the United States
of America.
Explanatory
Paragraph – Going Concern
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As more
fully described in Note 3, substantial doubt about the Company’s ability to continue as a going concern is probable. The Company
has experienced limited sales and delays in production which have resulted in significant losses, cash used in operating activities and
the need to raise additional funds to meet its obligations and sustain its operations. These conditions raise substantial doubt about
the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 3. The
consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.
/s/
Marcum LLP
Fort
Lauderdale, FL
April
14, 2025, except for Notes 13 and 14, as to which the date is March 27, 2026
We
have served as the Company’s auditor from 2024 to 2025.
F-3
BOXABL
INC.
CONSOLIDATED
BALANCE SHEETS
As
of December 31, 2025 and 2024
As of
(In Thousands)
December 31, 2025
December 31, 2024
(Audited)
(Audited)
ASSETS
Current assets:
Cash and cash equivalents
$ 29,022
$ 5,752
Short-term investments
-
15,943
Cash, cash equivalents and short-term investments
$ 29,022
$ 21,695
Accounts receivable
41
92
Loan receivable – current
20
270
Escrow receivable
135
2,676
Inventories, net
18,848
24,261
Other current assets
798
335
Total current assets
48,864
49,329
Non-current assets:
Restricted cash
3,968
3,878
Property and equipment, net
7,335
8,929
Digital assets
893
-
Intangible assets, net
498
542
Right of use assets, net
6,646
10,026
Deposits on equipment
93
93
Loan receivable - non-current
20
850
Security deposits
854
1,400
Other long term assets
88
-
Total non-current assets
20,395
25,718
Total assets
$ 69,259
$ 75,047
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
984
1,776
Customer deposits
3,551
3,550
Deferred revenue
1,548
2,286
Lease liability- current
3,520
3,493
Subscription liability
-
651
Accrued expenses and other current liabilities
1,991
688
Total current liabilities
11,594
12,444
Long-term liabilities:
Lease liability - non-current
3,648
7,168
Total liabilities
$ 15,242
$ 19,612
Commitments and contingencies – See Note 15
-
-
Stockholders’ equity:
Series A Preferred Stock $0.00001 par, 0.25 billion shares authorized, 188,540 and 194,423 thousand shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
2,566
2,671
Series A-1 Preferred Stock $0.00001 par, 1.10 billion shares authorized, 855,869 thousand and 850,605 thousand shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
634,479
630,265
Series A-2 Preferred Stock $0.00001 par, 2.05 billion shares authorized, 174,324 thousand and 174,278 thousand shares issued and outstanding as of December 31, 2025 December 31, 2024, respectively
101,003
100,969
Series A-3 Preferred Stock $0.00001 par, 8.75 billion shares authorized 109,209 thousand and 31,973 thousand shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
76,649
20,443
Unclassified Preferred Stock $0.00001 par, 2.25 billion shares authorized, 0 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
-
-
Preferred Stock Value
-
-
Common Stock $0.00001 par, 17.8 billion shares authorized, 3.00 billion shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
30
30
Additional paid-in capital
15,274
19,322
Accumulated other comprehensive (loss) income
-
170
Accumulated deficit
(775,984 )
(718,435 )
Total stockholders’ equity
54,017
55,435
Total liabilities and stockholders’ equity
$ 69,259
$ 75,047
See
accompanying notes to consolidated financial statements
F-4
BOXABL
INC.
CONSOLIDATED
Statements of COMPREHENSIVE LOSS
For
the years ended december 31, 2025 and 2024
For The Years Ended
(In Thousands, except per share amounts)
December 31, 2025
December 31, 2024
Revenues
$ 1,514
$ 3,376
Cost of goods sold
17,314
14,966
Gross loss
15,800
11,590
Operating expenses:
General and administrative
14,675
12,213
Sales and marketing
25,428
9,895
Research and development
3,297
6,592
Impairment loss
-
12,427
Total operating expenses
43,400
41,127
Loss from operations
$ 59,200
$ 52,717
Other income:
Interest income
(1,397 )
(1,583 )
Other income
(254 )
(184 )
Total other income:
(1,651 )
(1,767 )
Net loss attributed to common stockholders
$ 57,549
$ 50,950
Weighted average common shares outstanding -basic and diluted
3,000,000
3,000,000
Net loss per common share - basic and diluted
$ (0.02 )
$ (0.02 )
Net Loss
$ 57,549
$ 50,950
Unrealized loss (gain) on investments
$ 170
$ (170 )
Comprehensive Loss
$ 57,719
$ 50,780
See
accompanying notes to consolidated financial statements
F-5
BOXABL
INC.
CONSOLIDATED
statements of stockholders’ equity
For
the Years Ended December 31, 2025 and 2024
(In Thousands)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
(Loss)
Equity
Series A-3
Preferred Stock
Series A-2
Preferred Stock
Series A-1
Preferred Stock
Series A
Preferred Stock
Common Stock
Paid-in
Accumulated
Accumulated Other Comprehensive Income
Stockholders’
(In Thousands)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
(Loss)
Equity
Balance as of January 1, 2024
8,343
$ 4,020
173,956
$ 100,773
850,605
$ 630,265
194,423
$ 2,671
3,000,000
$ 30
$ 12,074
$ (667,485 )
$ -
$ 82,348
Issuance of preferred stock
23,630
17,245
325
260
-
-
-
-
-
-
-
-
-
17,505
Shares Retired
-
-
(3 )
(3 )
-
-
-
-
-
-
-
-
-
(3 )
Offering costs
-
(822 )
-
(61 )
-
-
-
-
-
-
-
-
-
(883 )
Stock based compensation
-
-
-
-
-
-
-
-
-
-
7,248
-
-
7,248
Net loss
-
-
-
-
-
-
-
-
-
-
-
(50,950 )
-
(50,950 )
Net gain on investments
170
170
Balance as of December 31, 2024
31,973
$ 20,443
174,278
$ 100,969
850,605
$ 630,265
194,423
$ 2,671
3,000,000
$ 30
$ 19,322
$ (718,435 )
$ 170
$ 55,435
Balance as of January 1, 2025
31,973
$ 20,443
174,278
$ 100,969
850,605
$ 630,265
194,423
$ 2,671
3,000,000
$ 30
$ 19,322
$ (718,435 )
170
$ 55,435
Balance
31,973
$ 20,443
174,278
$ 100,969
850,605
$ 630,265
194,423
$ 2,671
3,000,000
$ 30
$ 19,322
$ (718,435 )
170
$ 55,435
Issuance of preferred stock
77,240
60,107
46
35
5,264
4,214
-
-
64,356
Shares Retired
(4 )
(3 )
(5,883 )
(105 )
-
-
(284 )
(392 )
Offering costs
(3,898 )
(1 )
(3,899 )
Stock based compensation
-
-
(3,764 )
(3,764 )
Net loss
-
-
(57,549 )
(57,549 )
Net loss on investments
-
-
(170 )
(170 )
Net gain (loss) on investments
-
-
(170 )
(170 )
Balance as of December 31, 2025
109,209
$ 76,649
174,324
$ 101,003
855,869
$ 634,479
188,540
$ 2,566
3,000,000
$ 30
$ 15,274
$ (775,984 )
-
$ 54,017
Balance
109,209
$ 76,649
174,324
$ 101,003
855,869
$ 634,479
188,540
$ 2,566
3,000,000
$ 30
$ 15,274
$ (775,984 )
-
$ 54,017
See
accompanying notes to the consolidated financial statements
F-6
BOXABL
INC.
CONSOLIDATED
statements of cash flows
For
the Years Ended December 31, 2025 and 2024
(In Thousands)
December 31, 2025
December 31, 2024
For The Year Ended
(In Thousands)
December 31, 2025
December 31, 2024
Cash flows From operating activities:
Net loss
$ (57,549 )
$ (50,950 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
585
1,052
Share settlements
3,825
Stock-based compensation expense
7,248
Stock-based compensation (net recapture)
(3,764)
Mark to Market on Digital Assets
206
-
Impairment loss
-
12,427
Inventory valuation adjustments
17,116
-
Provision for credit losses (CECL)
1,406
-
Changes in operating assets and liabilities:
Accounts receivable
(140 )
(65 )
Loan receivable
(137 )
(270 )
Escrow receivable
2,542
(133 )
Inventories
(10,463 )
(5,346 )
Other current assets
(463 )
412
Accounts payable
(792 )
(794 )
Deferred revenue
(738 )
(398 )
Customer deposits
1
(437 )
Accrued expenses and other current liabilities
1,303
(1,176 )
Right of use assets and liabilities
(113 )
30
Net cash used in operating activities
(47,175 )
(38,400 )
Cash flows provided by (used by) investing activities:
Purchase of property and equipment
(178 )
(1,242 )
Deposits on equipment
-
(868 )
Security deposits
458
(259 )
Purchase of intangible assets
(9 )
(280 )
Proceeds from Loan receivable - non-current
-
(850 )
Gross proceeds from sale and maturities of investments
15,773
30,067
Gross purchase of investments/digital assets
(1,099 )
(15,378 )
Net cash provided by investing activities
14,945
11,190
Cash flows provided by financing activities:
Proceeds from sale of preferred stock, net of offering costs and escrows
56,241
14,308
Settlement of subscription liability
(651 )
200
Net cash provided by financing activities
55,590
14,508
Change in cash, cash equivalents, and restricted cash
23,360
(12,702 )
Cash, cash equivalents, and restricted cash beginning of year
9,630
22,332
Cash, cash equivalents, and restricted cash end of the period
$ 32,990
$ 9,630
Non cash investing and financing activities:
Unrealized Gains in OCI
$ (170 )
$ -
Preferred shares issuance held in escrow
$ -
$
2,311
Purchase of asset from prepayments
$ 0
$ 2,358
Purchase of assets in accounts payable
$ 0
$ 221
The
following table provides a reconciliation of cash, cash equivalents and restricted cash to the amounts recorded on the Company’s
consolidated balance sheets
(In Thousands)
2025
2024
December 31,
(In Thousands)
2025
2024
Cash and cash equivalents
$ 29,022
$ 5,752
Restricted cash
3,968
3,878
Cash, cash equivalents, and restricted cash end of the period
$ 32,990
$ 9,630
See
accompanying notes to the consolidated financial statements
F-7
BOXABL
INC.
notes
to The CONSOLIDATED financial statements
December
31, 2025 and 2024
(all
figures in thousands, except per share amounts and unit quantities unless otherwise indicated)
NOTE
1 – INCORPORATION AND NATURE OF OPERATIONS
Description
of Business
BOXABL
Inc., is a Nevada Corporation originally organized as a Nevada limited liability company, on December 2, 2017. The corporation converted
from a Nevada limited liability company to a Nevada corporation on June 16, 2020. The Company’s Subsidiaries include BOXABL NV
Dealer, LLC (Nevada), Build IP LLC (Nevada), and BOXABL Developer, LLC (Texas). These consolidated financial statements of BOXABL Inc.,
(which may be referred to as the “Company”, “BOXABL”, “we”, “us” or “our”)
include the results of its Subsidiaries and have been prepared in accordance with accounting principles generally accepted in the United
States of America (“GAAP”). The Company’s headquarters are in Las Vegas, Nevada.
BOXABL
Inc. has developed a new type of building system using advanced manufacturing processes and by applying existing technology from the
automotive industry. Its products, referred to as “Casitas” or “Boxes,” result in sustainable high-quality buildings
at lower cost, benefiting from mass production practices, resolving the problems of housing shortages by offering a quick solution, and
reducing the carbon footprint. The Company has also developed patented folding and shipping technology, enabling the Company to transport
its building solution on existing roadways to serve large geographic areas.
Currently,
the Company is approved to sell its product as a modular home into the following states:
●
New
Mexico
●
Nevada
●
California
●
South
Carolina*
*Plan sets approved, awaiting factory certification
BOXABL
also has the ability to sell its product in the following jurisdictions that do not currently have a state-regulated modular program:
●
Oklahoma
●
Utah
●
Wyoming
●
Kansas
●
West
Virginia
●
Hawaii
●
Vermont
●
Alaska
●
Oregon
●
Connecticut
●
Delaware
●
New
York
●
Tribal
Lands
F-8
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying audited consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting
principles in the United States of America (“US GAAP”).
The
Company is an “emerging growth company,” as defined in Rule 12b-2 of the Securities Exchange Act of 1934, as amended (the
“Exchange Act”), as modified by the Jumpstart Our Business Start-ups Act of 2012 (the “JOBS Act”). Section 107
of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a)
of the Exchange Act for complying with new or revised accounting standards applicable to public companies. An emerging growth company
may delay the adoption of certain accounting standards until those standards would otherwise apply to non-public companies. The Company
has elected to take advantage of this extended transition period and as a result, the Company is not required to adopt new or revised
accounting standards on effective dates as they become applicable to public companies. The consolidated financial statements include
the accounts of the Company and its consolidated subsidiaries. All intercompany transactions and balances have been eliminated in consolidation.
Amounts are expressed in US dollars, rounded to the nearest Thousandth (‘000’). The Company’s fiscal year is December
31.
Merger
Agreement
On
August 4, 2025, the Company entered into an Agreement and Plan of Merger (as amended, the “Merger Agreement”) by and among
the Company, FG Merger II Corp., a Nevada corporation (“FGMC”), and FG Merger Sub II Inc., a Nevada corporation and wholly-owned
subsidiary of FGMC (“Merger Sub”). The Merger Agreement provides for a two-step merger transaction (the “Mergers”)
in which, first, Merger Sub will merge with and into the Company (the “First Merger”), with the Company surviving as a wholly-owned
subsidiary of FGMC, and, immediately thereafter, the Company (as the surviving company in the First Merger) will merge with and into
FGMC (the “Second Merger”), with FGMC continuing as the surviving public company (the “Surviving Pubco”). By
virtue of the consummation of the Mergers, the Surviving Pubco will change its name to BOXABL Inc. The Boards of Directors of the Company,
FGMC, and Merger Sub have unanimously approved the Merger Agreement and the transactions contemplated thereby.
At
the effective time of the First Merger, each share of the Company’s common stock (other than certain excluded shares and any shares
held by stockholders who properly exercise and do not lose their dissenter’s rights under applicable Nevada law) will be converted
into the right to receive a number of shares of common stock of the Surviving Pubco, as determined by the exchange ratio set forth in
the Merger Agreement. Each share of the Company’s preferred stock will be converted into the right to receive shares of Surviving
Pubco’s preferred stock as determined by the preferred exchange ratio set forth in the Merger Agreement. Outstanding Company
warrants and other convertible securities will be assumed by the Surviving Pubco and become exercisable for shares of Surviving Pubco
common stock, subject to adjustment as provided in the Merger Agreement. The transaction is intended to qualify as a “reorganization”
within the meaning of Sections 1.368-2(g) and 1.368-3(a)of the Internal Revenue Code for U.S. federal income tax purposes. The aggregate
merger consideration to be received by Company shareholders would be equal to a combination of preferred and common shares of FGMC that equals
a total of $3,500,000,000, each at a deemed value of $10 per share.
The
closing of the Mergers is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of the Company and FGMC, effectiveness of a registration statement on Form S-4 to be filed by FGMC with the SEC in connection with the
transaction, expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act, accuracy
of representations and warranties, approval for listing of the Surviving Pubco common shares on Nasdaq or NYSE, absence of any law or
order prohibiting the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either the Company or FGMC may terminate the agreement by written notice if the closing has not occurred on
or before March 31, 2026 (the “Agreement End Date”), provided that the right to terminate on this basis is not available
to any party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. Termination is also
permitted by mutual written consent of the parties, or by either party if a governmental authority enacts a law or order that makes consummation
of the transactions illegal or otherwise prohibits the transaction, so long as the terminating party or its subsidiaries did not cause
such prohibition by their own breach.
F-9
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either the Company or
FGMC are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
Related
Agreements
In
connection with the execution of the Merger Agreement, FG Merger Investors II LLC, the sponsor of FGMC, entered into a support agreement
pursuant to which it agreed to vote its shares of FGMC in favor of the transaction and take certain other actions in support of the Mergers.
Certain stockholders of the Company entered into a support agreement pursuant to which they agreed to vote their shares of the Company
in favor of the transaction and take certain other actions in support of the Mergers. At closing, the Company and FGMC will enter into
lock-up agreements with certain Company stockholders and with the sponsor, restricting the transfer of certain shares for specified periods
following the closing. The Company and FGMC previously entered into a confidentiality and non-disclosure agreement in connection with
the transaction.
Amendment
to the Merger Agreement
On
November 3, 2025, BOXABL Inc. (“BOXABL”) entered into an Amendment (the “Amendment”) to that certain Agreement
and Plan of Merger, dated as of August 4, 2025 (the “Merger Agreement”), by and among the Company, FG Merger II Corp. (“FGMC”),
and FG Merger Sub II Inc. (“Merger Sub” and together with BOXABL and FGMC, the “Parties”). Pursuant to the Amendment,
the Parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from December 31, 2025, to March
31, 2026.
Use
of Estimates
The
preparation of these consolidated financial statements in conformity with GAAP requires management to make estimates, judgments and assumptions
that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures in the consolidated financial
statements and accompanying notes. Actual results could differ materially from these estimates. These estimates form the basis for judgements
the Company makes about the carrying value of its assets and liabilities, which are not readily apparent from other sources. These estimates
are based on information available as of the date of the consolidated financial statements, including historical information and various
other assumptions that the Company believes are reasonable under the circumstances. Actual results could differ materially from these
estimates.
Risks
and Uncertainties
The
Company’s business and operations are sensitive to general business and economic conditions in the US and worldwide along
with local, state, and federal governmental policy decisions. A host of factors beyond the Company’s control could cause fluctuations
in these conditions. Adverse conditions may include recession, downturn or governmental policy decisions. These adverse conditions could
affect the Company’s financial condition, results of its operations and cash flows. Other factors to consider include revocation
precedents for state-wide modular housing approval, such as the revocation of the Company’s state approval that occurred in Arizona,
regulatory delays, and risks associated with BOXABL and/or its affiliated entities installing units sold to customers.
F-10
Fair
Value of Financial Instruments
Fair
value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. To increase the comparability of fair value measures, the following hierarchy prioritizes
the inputs to valuation methodologies used to measure fair value:
●
Level
1 – Valuations based on quoted prices for identical assets and liabilities in active markets. Level 1 assets consist of investments.
Investments in digital assets are valued as Level 1 fair value financial instruments.
●
Level
2 – Valuations based on observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar
assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active,
or other inputs that are observable or can be corroborated by observable market data.
●
Level
3 – Valuations based on unobservable inputs reflecting our own assumptions, consistent with reasonably available assumptions
made by other market participants. These valuations require significant judgment. The Company valued its employee stock options (NQSO’s
and ISO’s) and stock grants (RSU’s) at grant date fair value using a Level 3 mark. See Note 12 – Stockholders
Equity – Stock Based Compensation.
Restricted
Cash and Deposits
On
June 1, 2023, the Company was required to make a security deposit related to the expansion of premises of $3,714 thousand pursuant to
the terms of the lease agreement with the landlord. The Company re-allocated funds from its cash and cash equivalent balance and restricted
these funds to act as the security deposits. The interest earned on this restricted cash account is also restricted for use by the landlord
until the security deposit is settled. The interest rate on the security deposit was 1.97 % as of December 31, 2025. On January
31, 2024, the Company also paid an additional security deposit of $259 thousand for additional tenant improvements to its existing leased
facility. On June 12, 2025, the Company received $245 thousand, as a partial refund of its security deposit. As of December 31, 2025,
and December 31, 2024, the Company held $3,968 thousand and $3,878 thousand, respectively, as restricted cash.
Accounts
Receivable
Accounts
receivable consists of transactions with customers, associated with the sales of Casitas. The portion of the accounts receivable estimated
to be uncollectible is recorded as a credit loss provision, a contra receivable balance in accordance with ASC 326 (ASU 2016-13), Current
Expected Credit Losses (“CECL”). As of the year ended December 31, 2025, management determined that it is not probable that
the Company will collect substantially all of the consideration to which it will be entitled in exchange for the goods and services transferred
to customers. As such, the Company has recognized an allowance for credit losses of $191
thousand and $0
associated with the accounts receivable balance as of December
31, 2025 and December 31, 2024, respectively.
Investments
in Marketable Debt Securities
During
2024, the Company re-classified its short-term investments in U.S. treasury bills and notes as available-for-sale debt securities during
the quarter ended December 31, 2024 and continued its classification as available-for-sale debt securities as of December 31, 2025. Available-for-sale
debt securities are financial instruments that are reported at fair value, with unrealized gains/losses recorded in Other Comprehensive
Loss.
F-11
Prior
to October 1, 2024, all investments in U.S. treasury bills and notes were classified as Held-to-maturity debt securities, which are financial
instruments for which the Company has the intent and ability to hold to maturity and are reported at amortized cost. The Company reserves
for expected credit losses on held-to-maturity debt securities through the allowance for expected credit losses. The Company utilizes
a probability-of-default (“PD”) and loss-given-default (“LGD”) methodology to calculate the allowance for expected
credit losses. The allowance for expected credit losses estimate reflects a lifetime loss estimate and is based on historical loss information
for assets with similar risk characteristics, adjusted for management’s expectations. Adjustments for management’s expectations
may be based on factors such as investee earnings performance, potential refinancing events, changes in the regulatory, economic or technological
environment of an investee or doubt about an investee’s ability to continue as a going concern. An increase or a decrease in the
allowance for expected credit losses is recorded through other gain (loss) as a credit loss expense or a reversal thereof. The allowance
for expected credit losses is presented as a deduction from the amortized cost. A debt security is written off when deemed uncollectible.
The Company’s investments in U.S. treasury bills and notes represent debt securities issued by the U.S government and as such,
have a low level of inherent risk; generally, any changes in their value are attributable to changes in interest rates and market liquidity.
Short-Term
Investments in U.S. Treasury Notes, Available-for-Sale
Short-term
investments in U.S. Treasury bills and notes are classified as available-for-sale when the Company does not have both the intent and
ability to hold them to maturity. Available-for-sale debt securities are reported at fair value, with unrealized gains and losses recorded
in Other Comprehensive Loss.
Inventories,
net
Inventories
consist of raw materials, in-bound freight and duties, work in progress, and finished goods. Finished goods inventories are stated at the lower of cost
or net realizable value, with cost determined using an allocation methodology, which approximates actual cost. This valuation requires
us to make judgments, based on currently available information, about the likely method of disposition, such as through sales to individual
customers, bulk sales, and the expected recoverable values for each disposition category. On a periodic basis, the Company performs a
physical count of its inventory and records an inventory valuation allowance for inventory that has become obsolete or inventory that
has a cost basis in excess of the expected net realizable value. Damaged and obsolete inventory are valued based on specific identification
and management’s estimate of net realizable value, including consideration of whether the items are usable in current or future
production. Any difference between cost and estimated realizable value is recognized as an expense.
Loan
Receivables, net
Loan
receivables consist of formal credit sales in transactions with customers, where a portion of the sales proceeds consist of an interest-bearing
loan originated by the Company. Loan receivables are recognized on the balance sheet and classified as long-term or short-term, respectively,
based on the term of the loan. A portion of the loan receivable estimated to be uncollectible is recorded as a credit loss provision,
a contra receivable balance in accordance with ASC 326 (ASU 2016-13), Current Expected Credit Losses (“CECL”). To reduce
instances of credit losses, the Company performs a review of the borrower’s creditworthiness and credit terms are agreed by both
parties and formally documented before any sale is completed. We generally mitigate potential credit losses by requiring an unlimited
personal guarantee from the borrower’s sponsor/owner and ensuring that the loan is also secured by the
underlying
asset(s).
Property
and Equipment, net
Property
and equipment are stated at cost, net of accumulated depreciation. Expenditures for maintenance, repairs, and minor improvements are
charged to expense as incurred. When property and equipment is retired or otherwise disposed of, the related cost and accumulated depreciation
and amortization is removed from the respective accounts, and any gain or loss is included within gain/loss on disposal of assets within
the consolidated statements of comprehensive loss. Major improvements with economic lives greater than one year are capitalized. Leasehold
improvements are depreciated over the lesser of the lease term or the estimated useful life. Depreciation is computed using the straight-line
method over the following estimated useful lives:
SCHEDULE OF ESTIMATED USEFUL LIVES OF PROPERTY AND EQUIPMENT
Computers and other peripheral equipment
3 years
Furniture and fixtures
7 years
Machinery and equipment
5-15 years
Tenant improvements
2-5 years
Vehicles
5 years
Casita fixed assets
25 years
F-12
Digital
Assets
The
Company adopted a Bitcoin treasury reserve strategy in May 2025, allowing for a percentage of its assets to acquire Bitcoin (“BTC”).
The Company accounts for its digital assets, which are comprised solely of BTC, as indefinite-lived intangible assets in accordance
with Accounting Standards Update No 2023-08 (ASU 2023-08), Intangibles-Goodwill and Other-Crypto Assets (Subtopic 350-60): Accounting
for and Disclosure of Crypto Assets, which requires in-scope crypto assets (including the Company’s BTC holdings) to be measured
at fair value in the balance sheets, with gains and losses from changes in the fair value of such crypto assets recognized in net income
each reporting period. The Company determines the fair value of its BTC in accordance with ASC 820, Fair Value Measurement, using the
specific identification method, based on quoted (unadjusted) prices on the Coinbase exchange, the active exchange that the Company has
determined is its principal market for BTC (Level 1 input). Changes in fair value are recognized as gains on digital assets in the Company’s
consolidated Statements of Comprehensive Loss, within Other Income.
The
Company establishes a deferred tax liability if the market value of BTC at the reporting date is greater than the average cost basis
of the Company’s bitcoin holdings at such reporting date, and any subsequent increases or decreases in the market value of BTC
increases or decreases the deferred tax liability. In determining the gain (loss) to be recognized upon sale, the Company calculates
the difference between the sales price and carrying value of the specific BTC sold immediately prior to sale.
The
Company’s BTC purchased for investment purposes is initially recorded at cost, inclusive of transaction costs and fees. As of
December 31, 2025, the Company held 10.2 BTC with a cost basis of $1.1
million and a fair value of $893
thousand. The Company did not hold any BTC as of December 31, 2024.
The
following table summarizes the Company’s digital asset purchases, gains (losses) on digital assets, for the fiscal years ended:
SCHEDULE
OF DIGITAL ASSETS PURCHASE
(In Thousands, except number of Bitcoins)
December 31,
2025
December 31,
2024
Years Ended
(In Thousands, except number of Bitcoins)
December 31,
2025
December 31,
2024
Bitcoins Purchased
10
-
Digital asset purchases
$ 1,100
$ -
Gain (loss) on digital assets
(207 )
-
Digital asset carrying value
$ 893
$ -
The
Company did not sell any of its Bitcoins during the year ended December 31, 2025. The Company held no Bitcoin in 2024.
F-13
Intangible
Assets
The
Company has intangible assets that are amortized over the respective estimated lives on a straight-line basis unless the lives are determined
to be indefinite and reviewed for impairment whenever events or other changes in circumstances indicate that the carrying amount may
not be recoverable. The Company’s intangible assets include intellectual property associated with Patents and Trademarks that are
amortized over their estimated useful life of 14 years, or the stated expiration date, whichever is more determinable. The Company also
has implementation costs for cloud computing and hosting arrangements for software-as-a-service arrangements that are recorded as an
intangible asset on the balance sheet, and subsequently amortized over their economic or legal life, whichever is shorter. The Company
applies the following useful lives to its intangible assets:
SCHEDULE
OF USEFUL LIVES OF INTANGIBLE ASSETS
Intellectual property
14 years
Software
1-3 years
Domain
5 years
The
Company has also incurred costs to develop software that are being developed for sale and/or external-use. These software development
costs are recognized in research and development expenses on the Company’s Statement of Comprehensive Loss, as these costs do not
qualify for capitalization until management has authorized and committed to funding the software project
and the software has reached the probable-to-complete recognition threshold.
Revenue
Recognition
Revenue
is measured based on the amount of consideration that we expect to receive, reduced by allowance for estimated returns, chargebacks,
promotional discounts, markdowns, and rebates based on management’s estimates and the Company’s historical experience. Revenue
also excludes any amounts collected on behalf of third parties, including sales and indirect taxes. In arrangements where we have multiple
performance obligations, the transaction price is allocated to each performance obligation using the relative stand-alone selling price.
We generally determine stand-alone selling prices based on the prices charged to customers.
The
Company determines revenue recognition through the following steps in accordance with ASC Topic 606, Revenue from Contracts with Customers:
●
Identification
of a contract with a customer.
●
Identification
of the performance obligations in the contract.
●
Determination
of the transaction price.
●
The
customer has the ability and intent to pay the contractual amount.
●
Allocation
of the transaction price to the performance obligations in the contract.
●
Recognition
of revenue when or as the performance obligations are satisfied.
Revenues
are recognized when performance obligations are satisfied through the sale and transfer of Casitas, services or parts to the Company’s
customers. Generally, control transfers upon shipment of the Casita to the customer and the transfer of legal title and risk and rewards
of ownership to the customer. Occasionally, performance obligations for the Company may also include the delivery, installation and other
services. The Company records a liability for customer deposits received prior to delivery of the Casita or fulfilment of the service.
The liability is relieved, with revenue being recognized, once the performance obligations to the customer are satisfied. Generally,
this occurs after the customer has paid the contracted amount and the product has been shipped.
For
the Company’s turnkey development projects, revenue will be recognized at the end of the project, upon receipt of the Certificate
of Occupancy.
F-14
Cost
of Goods Sold
Cost
of goods sold consists primarily of the cost of products used in the production of the Company’s finished products, inbound and
outbound shipping costs, the related labor and indirect overhead costs associated with that production.
On
a periodic basis, the Company performs a physical count of its inventory and records an inventory valuation allowance for inventory that
has become obsolete or inventory that has a cost exceeding expected net realizable value. Damaged and obsolete inventory are valued based
on specific identification and management’s estimate of net realizable value, including consideration of whether the items are
usable in current or future production. The difference between cost and estimated realizable value is charged to expense.
Advertising
Costs
The
Company incurs third party advertising costs as well as payroll-related costs for its marketing personnel engaged in promotional activities.
Advertising and promotion costs to market our products and services are expensed as incurred. Certain marketing costs related to the
issuance of the Company’s securities are accounted for as a reduction to the proceeds from the equity offering and not included
in sales and marketing expenses.
Research
and Development
Research
and development costs consisting of design, materials, and consultants related to prototype and process improvements and developments
are expensed as incurred.
Concentration
of Credit Risk
Cash
and Cash Equivalents:
Financial
instruments that potentially expose the Company to a concentration of credit risk consist primarily of cash and cash equivalents. The
Company classifies all highly liquid instruments with an original maturity of three months or less as cash equivalents. Due to the short
maturity of these cash equivalents, the carrying amounts of these instruments approximate their fair values. Cash and cash equivalents
are maintained at high quality financial institutions. As of December 31, 2025 and December 31, 2024, the Company’s deposits exceeded
the Federal Deposit Insurance Corporation (FDIC) limit. The Company has not experienced any losses with respect to its cash balances.
Based upon assessment of the financial condition of these institutions, management considers that the risk of loss of any uninsured balances
does not have a significant impact on the Company’s operations.
Customers:
During
the year ended December 31, 2025, revenue from one customer was approximately 25%, compared to 73% from three customers during the year ended December 31,
2024. As of December 31, 2025 and December 31, 2024, loan receivables from two customers represented
89%
and 100%
of the Company’s loan receivable.
Stock-Based
Compensation
The
Company applies ASC 718, Stock-Based Compensation for all stock-based awards, including stock options and restricted stock, that
are measured at fair value on the date of grant and recognized over the associated vesting periods. The fair value of stock options is
estimated on the date of grant using a Black-Scholes model. The fair value of restricted stock awards is estimated on the date of the
grant based on the fair value of the Company’s underlying common stock. The Company recognizes compensation expense for stock options
on a straight-line basis over the associated service or vesting periods. Effective October 18, 2024, restricted stock awards became subject
to a performance condition, which defers vesting of restricted stock awards until a monetization event. Accordingly, the Company shall
not recognize stock-based compensation from restricted stock awards until a monetization event becomes probable.
See
Note 12 – Stockholders’ Equity – Preferred and Common Stock for a description of the amendments to the Company’s
articles of incorporation and Note 12 – Stockholders’ Equity – Stock-based Compensation for a description of
our amended and restated Plan, each of which became effective October 18, 2024
F-15
Determining
the grant date fair value of options using the Black-Scholes option-pricing model requires management to make assumptions and judgments.
These estimates involve inherent uncertainties and, if different assumptions had been used, stock-based compensation expense could have
been materially different from the amounts recorded.
Income
Taxes
The
Company accounts for income taxes in accordance with Accounting Standards Codification (“ASC”) Topic 740, Income Taxes. ASC
740 requires a company to use the asset and liability method of accounting for income taxes, whereby deferred tax assets are recognized
for deductible temporary differences, and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences
are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a
valuation allowance when, in the opinion of management, it is more likely than not that some portion, or all, of the deferred tax assets
will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of
enactment.
Tax
positions initially must be recognized in the consolidated financial statements when it is more likely than not the position will be
sustained upon examination by the tax authorities. Such tax positions initially and subsequently are to be measured at the largest amount
of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority, assuming full
knowledge of the position and relevant facts.
On July 4, 2025, the U.S. government enacted the One Big Beautiful Bill
Act (“OBBBA”) of 2025 which includes, among other provisions, changes to the U.S. corporate income tax system, including
the allowance of 100% expensing of qualified asset expenditures, immediate expensing of qualifying domestic research and development expenses
and permanent extensions of certain other provisions within the Tax Cuts and Jobs Act. Certain provisions are effective for 2025,
beginning January 19, 2025. We are evaluating the impact of these tax law changes on our financial statements.
Contingencies
The
Company is involved in lawsuits, claims, and proceedings, which arise in the ordinary course of business. In accordance with the FASB
ASC Topic 450 Contingencies, the Company shall make a provision for a liability when it is both probable that a loss has been incurred
and the amount of the loss can be reasonably estimated. The Company believes it has adequate provisions for any such matters. The Company
reviews these provisions in conjunction with any related provisions on assets related to the claims at least quarterly and adjusts these
provisions to reflect the impacts of negotiations, settlements, rulings, advice of legal counsel and other pertinent information related
to the case. Should developments in any of these matters outlined below cause a change in the Company’s determination as to an
unfavorable outcome and result in the need to recognize a material provision, or, should any of these matters result in a final adverse
judgment or be settled for significant amounts, they could have a material adverse effect on the Company’s results of operations,
cash flows, and financial position in the period or periods in which such a change in determination, settlement or judgment occurs.
Basic
and Diluted Net Loss Per Share
Basic
net loss per share is computed by dividing the net loss by the weighted-average number of common shares outstanding during the period,
excluding shares subject to redemption or forfeiture. Diluted net loss per share reflects the actual weighted average of common shares
issued and outstanding during the period plus potential common shares. Stock options and convertible instruments are considered potential
common shares and are included in the calculation of diluted net loss per share when their effect is dilutive. As all potentially dilutive
securities are anti-dilutive for the periods presented as a result of the net loss, diluted net loss per share is the same as basic net
loss per share for each period.
The
following table summarizes potentially dilutive securities, and the resulting common share equivalents outstanding as of December 31,
2025 and December 31, 2024, respectively:
SCHEDULE OF POTENTIALLY DILUTIVE
SECURITIES OUTSTANDING
(In Thousands)
2025
2024
Balance as of
December 31,
December 31,
(In Thousands)
2025
2024
Stock options
43,817
50,196
Restricted stock units
127,936
173,572
Warrants
18,573
18,573
Preferred stock
1,327,942
1,251,279
Potentially dilutive shares
1,518,268
1,493,620
Potentially dilutive
securities, shares
1,518,268
1,493,620
F-16
Leases
The
Company leases some items of property, plant and equipment, including manufacturing and office space. On the lease commencement date,
a lease is classified as a finance lease or an operating lease based on the classification criteria of the lease guidance under ASC 842.
In accordance with ASC 842, the Company has recorded right-of-use (“ROU”) assets for all of its leased assets classified
as operating leases. The Company has no finance leases. The ROU assets were computed as the present value of future minimum lease payments,
including additional payments resulting from a change in an index such as a consumer price index or an interest rate, plus any prepaid
lease payments minus any lease incentives received.
Warranty
Provision
The
Company generally offers its customers a manufacturers’ warranty on Casita products sold for a period of one year. Management records
an expense to cost of goods sold for the costs of warranty repairs at the time of sale. Management’s estimate for warranties is
based on sales levels and historical costs of providing warranties. As of December 31, 2025 and December 31, 2024, respectively, the
Company’s reserve for warranty totaled $11 thousand and $594 thousand, respectively, and is reflected in “accrued expenses
and other current liabilities” in the consolidated balance sheets.
Recent
Accounting Pronouncements
As
new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.
Adopted
Pronouncements
In
November 2023 the FASB issued improvements to reportable segment disclosures ASU 2023-07, Segment Reporting. The standard requires disclosure
of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within each reported
measure of segment profit or loss (collectively referred to as the “significant expense principle”). It also requires disclosure
of other segment items by reportable segment and a description of its composition, whereas the other segment items category is the difference
between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment
profit or loss. It also requires interim period disclosures about a reportable segment’s P&L and Assets and requires disclosure
of the title and position of the Chief Operating Decision Maker (CODM) as well as how the CODM uses the segment P&L in assessing
segment performance and deciding how to allocate resources. ASU 2023-07 is effective for annual periods beginning after December 15,
2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. This ASU was applied
on a retroactive basis, to all prior periods presented in the consolidated financial statements, but did not have a material impact on
the Company’s segment disclosures. The adoption of 2023-07 did not change the way that the Company identifies its reportable segment.
However, it has resulted in incremental disclosures within the notes of the Company’s consolidated financial statements (See Note
15).
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740):
Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires enhanced annual disclosures regarding the rate
reconciliation and income taxes paid information. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 for public entities
and may be adopted on a prospective or retrospective basis. The Company has adopted ASU 2023-09 on a retrospective basis
commencing with the fiscal year ending December 31, 2025, and has applied the amendments retrospectively to all prior periods presented
in the financial statements. The adoption of ASU 2023-09 did not have a material impact on the
Company’s consolidated financial statements and related disclosures.
F-17
In
December 2023, the FASB issued ASU 2023-08, Intangibles – Goodwill and Other – Crypto Assets (Subtopic 350-60): Accounting
for and Disclosure of Crypto Assets (“ASU 2023-08”). ASU 2023-08 applies to crypto assets that (i) meet the definition of
an intangible asset under U.S. GAAP, (ii) do not provide the holder with enforceable rights to or claims on underlying goods, services,
or other assets, (iii) reside or are created on a distributed ledger, (iv) are secured through cryptography, (v) are fungible, and (vi)
are not created or issued by the reporting entity or its related parties. The new guidance requires in-scope crypto assets to be subsequently
measured at fair value under ASC 820, with changes in fair value recognized in net income each reporting period, rather than at cost
less impairment as under previous guidance. It also introduces expanded disclosure requirements, including (among other items) information
about significant crypto asset holdings, changes in those holdings during the period, and the line items in which related gains and losses
are presented. ASU 2023-08 is effective for the Company for fiscal years beginning after December 15, 2024, including interim periods
within those fiscal years, with early adoption permitted for financial statements that have not yet been issued or made available for
issuance. The Company adopted ASU 2023-08 on January 1, 2025, using the modified retrospective transition method. Upon adoption, the Company’s crypto assets,
namely BTC, that met the scope criteria of ASC 350-60 are presented within Digital assets on the Consolidated Balance Sheets, with subsequent
fair value changes are recognized in Other income in the Consolidated Statements of Comprehensive Loss. The adoption of ASU 2023-08 did
not result in any cumulative-effect increase (decrease) to retained earnings as of January 1, 2025, but is expected
to increase the volatility of reported net income in future periods due to measuring eligible crypto assets (such as BTC) at fair value.
In addition, the Company has included disclosures including the additional qualitative and quantitative information required by ASC 350-60
for significant crypto asset holdings, including disaggregation by significant crypto asset, changes in carrying amounts during the period,
and the location of related gains and losses in the Company’s financial statements.
In
May 2025, the Financial Accounting Standards Board (“FASB”) issued ASU 2025-04, Compensation – Stock Compensation
and Revenue from Contracts with Customers – Clarifications to Share-Based Consideration Payable to a Customer, which requires
the Company to account for share-based consideration payable to a Customer as a reduction of the transaction price and a reduction of
revenue, unless the payment to the customer is in exchange for a distinct good or service. The amendments are intended to reduce diversity
in practice by (i) revising the definition of a performance condition for share-based consideration payable to a customer (for example,
to explicitly include conditions based on the volume or monetary value of the customer’s purchases, including certain third-party
purchases), and (ii) eliminating a forfeiture policy election for service conditions associated with such awards. Under the updated guidance,
share-based consideration payable to a customer continues to be measured and classified under Topic 718 at grant-date fair value, with
the resulting amount generally recognized as a reduction of the transaction price (and therefore revenue) under Topic 606, unless the
award is in exchange for a distinct good or service from the customer, in which case the consideration is recognized as an expense. When
vesting depends on a performance condition (as clarified by ASU 2025-04), the entity recognizes the reduction of revenue only when it
is probable that the performance condition will be met; for service conditions, the guidance eliminates the prior policy election on
forfeitures for these awards and requires application of the Topic 718 model. ASU 2025-04 is effective for annual and interim reporting
periods beginning after December 15, 2026, and may be applied on a modified retrospective (with a cumulative-effect adjustment to opening
retained earnings in the year of adoption) or on a retrospective basis to all prior periods presented. The Company adopted ASU 2025-04
on a modified retrospective basis, effective January 1, 2026. The adoption did not have a material impact to the Company’s
consolidated financial statements.
In
July 2025, the Financial Accounting Standards Board (“FASB”) issued ASU 2025-05, Financial Instruments - Credit Losses
(Topic 326): Measurement of Credit Losses for Accounts Receivables and Contract Assets, which introduces a practical expedient for
the application of the current expected credit loss model to current accounts receivables and contract assets. Under ASU 2025-05, the
Company may elect a practical expedient under which, in developing reasonable and supportable forecasts, the Company may assume that
current economic conditions at the balance sheet date will not change over the remaining life of current accounts receivable and current
contract assets. ASU 2025-05 is effective for annual and interim periods beginning after December 15, 2025, with early adoption permitted.
The Company adopted ASU 2025-05 on a prospective basis effective January 1, 2025 and elected to apply the practical expedient for its
current trade receivables and contract assets arising from revenue transactions under ASC Topic 606. The adoption of ASU 2025-05 did
not have a material impact on the Company’s consolidated financial statements.
F-18
In
September 2025, the FASB issued ASU 2025-06, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Targeted
Improvements to the Accounting for Internal-Use Software (“ASU 2025-06”). ASU 2025-06 updates accounting for internal-use
software to reflect current development practices (including the Agile iterative development method) by replacing the previous “project
stage” linear model with a more principles-based framework for determining when internal-use software costs shall be capitalized
or expensed. Under ASU-2025-06, the Company shall assess capitalization based on whether: (a) the software project has met specified
capitalization criteria, including that it is probable the project will be completed and used to perform its intended function and that
there is no significant development uncertainty; and (b) the related costs are directly attributable to developing or obtaining internal-use
software. Internal and external costs incurred before that criteria are met shall be expensed as incurred. In addition, training and
data-conversion costs shall be expensed as incurred. ASU 2025-06 also eliminates separate guidance for website development and incorporates
those activities into Subtopic 350-40, aligning website development with the internal-use software model. The amendments further clarify
that all capitalized internal-use software costs and related amortization are subject to the disclosure requirements of Topic 360, Property,
Plant, and Equipment, regardless of how those costs are presented in the financial statements. Accordingly, the intangible asset disclosures
in Subtopic 350-30 are not required for internal-use software. ASU 2025-06 is effective for the Company for annual and interim reporting
periods beginning after December 15, 2027, with early adoption permitted. The amendments shall be applied on a prospective basis to costs
incurred on or after the date of adoption, with an option to apply to projects in process. The Company adopted ASU 2025-06 on a prospective
basis effective January 1, 2026. The adoption did not have a material impact on the Company’s consolidated financial
statements.
Recently
Issued Pronouncements
In
January 2025 the FASB issued ASU 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation
Disclosures (Subtopic 220-40): Clarifying the Effective Date (“ASU 2025-01”). ASU 2025-01 does not change the underlying
disclosure requirements introduced by ASU 2024-03; rather, it clarifies and confirms the effective date and applicability of those
requirements for public business entities. Specifically, Subtopic 220-40 requires the Company to disclose in the notes to the
financial statements a tabular disaggregation of certain income statement expense captions within income from continuing operations
into specified natural expense categories (including, at a minimum, purchases of inventory, employee compensation, depreciation, and
intangible asset amortization), as well as a separate total for selling expenses and related qualitative information. ASU 2025-01
clarifies that the disaggregation requirements in Subtopic 220-40 are effective for the Company for annual reporting periods
beginning after December 15, 2026, and for interim reporting periods within annual reporting periods beginning after December 15,
2027, with early adoption permitted. Accordingly, for periods beginning on or after that date, the Company provides in the notes to
its consolidated financial statements tabular disclosures that disaggregate relevant expense captions (such as cost of revenues,
research and development, sales and marketing, and general and administrative expenses) into the required natural expense
categories, including purchases of inventory, employee compensation, depreciation, and amortization, and presents a separate total
of selling expenses together with a description of how the Company defines selling expenses. The Company is currently evaluating the
potential impact of this update on its consolidated financial statements. The adoption of ASU 2025-01 (together with ASU 2024-03) is
not expected to have a material impact on the Company’s results of operations, financial position, or cash flows, as the
amendments affect disclosures only, such as expanded expense-disaggregation disclosures designed to provide users of the financial
statements with more transparency into the nature of the Company’s expenses and cost structure.
In
May 2025, the Financial Accounting Standards Board (“FASB”) issued ASU 2025-03, Business Combinations and Consolidation
– Determining the Accounting Acquirer in the Acquisition of a Variable Interest Entity, which requires the Company involved
in an acquisition transaction effected primarily by exchanging equity interests to consider certain factors to determine which entity
is the accounting acquirer. The amendments enhance the comparability of financial statements of Companies engaging in acquisition transactions,
but do not change the accounting for a transaction determined to be a reverse acquisition or a transaction in which the legal acquirer
is not a business and is determined to be the accounting acquiree. ASU 2025-03 is effective for annual and interim reporting periods
beginning after December 31, 2026, and applied prospectively. The Company is currently evaluating the potential impact of this update
on its consolidated financial statements and does not expect the impact to be material.
Management
does not believe that any other recently issued, but not effective, accounting standards have a material impact on the consolidated financial
statements.
F-19
NOTE
3 – GOING CONCERN
These
consolidated financial statements have been prepared under the assumption that the Company will be able to continue as a going concern.
The going concern assumption contemplates the realization of assets and satisfaction of liabilities in the normal course of business.
However, substantial doubt about the Company’s ability to continue as a going concern is probable. Primarily due to limited sales
associated with delays in obtaining US statewide modular approvals, the Company reported a net loss of $57,549 thousand, and operating
cash outflow of $47,175 thousand for the year ended December 31, 2025. At December 31, 2025, the Company had an accumulated deficit of
$775,984 thousand. Absent any other action, the Company will require additional liquidity to continue its operations over the next 12
months.
The
continuing viability of the Company and its ability to continue as a going concern is dependent on the Company being successful in its
continued efforts in growing its revenue and/or accessing additional sources of capital. Management’s plan to address this need
includes (a) continued exercise of tight controls to conserve cash, (b) accelerating sales of Casitas to generate revenue, and (c) raising
funds through equity financing. The Company anticipates current capital on hand and expected future funding will be sufficient to fund
the Company’s operations in excess of twelve months. The Company sold shares of its preferred stock through Regulation A and Regulation
D offerings in the United States, that were finalized for settlement during the third quarter of 2025. However, there can be no assurances
that management’s plans will be achieved.
NOTE
4 – INVESTMENTS
As
of December 31, 2025 and December 31, 2024, investments in securities consists of U.S. Treasury Notes carried at fair value and amortized
cost, respectively, consisted of the following:
SCHEDULE OF INVESTMENT IN SECURITIES
(In Thousands)
2025
2024
Balance as of
December 31,
December 31,
(In Thousands)
2025
2024
Investments in short-term U.S. Treasury Notes
$ -
$ 15,943
Total investments in U.S. Treasury Notes
$ -
$ 15,943
The
cost basis of investments held is determined by the Company using the specific identification method.
Interest
Income on the consolidated Statements of Comprehensive Loss includes the accrued interest and realized interest earned on Treasuries.
Unrealized gains and losses on treasuries, classified as available-for-sale, are reported within “unrealized net gains/losses”
on the consolidated Statements of Comprehensive Loss.
There was no amortized cost, gross unrealized gains and losses, fair value, or allowance for credit losses of those
investments classified as available-for-sale at December 31, 2025.
The
amortized cost, gross unrealized gains and losses, fair value, and the allowance for credit losses of those investments classified as
available-for-sale at December 31, 2024 are summarized as follows:
(In
Thousands)
Amortized
cost
Allowance
for credit losses
Net
Carrying Amount
Gross
unrealized (loss)
Gross
unrealized gain
Fair
value
U.S.
Government securities
$
15,773
$
-
$
15,773
$
-
$
170
$
15,943
Total
as of December 31, 2024
$
15,773
$
-
$
15,773
$
-
$
170
$
15,943
F-20
All
available-for-sale debt securities have a weighted average maturity of one year or less.
During
2024 the Company re-classified its short-term investments in U.S. treasury bills and notes as available-for-sale. Available-for-sale
debt securities are financial instruments that are reported at fair value, with unrealized gains/losses recorded in Other Comprehensive
Loss. Unrealized losses on available-for-sale securities was $170 thousand for the year ended December 31, 2025, compared
to a gain of $170 thousand for the year ended December 31, 2024. No allowance for credit losses was recorded for these securities for
the years ended December 31, 2025 and 2024 as all unrealized losses were considered immaterial.
NOTE
5 – INVENTORIES, NET
Inventories are classified into raw materials, inventory
in transit, work-in-process (WIP), consignment, and finished goods. Raw materials, consignment and WIP inventories are costed utilizing
the weighted average method. Finished goods are costed at the lower of cost or net realizable value.
In January of 2025, the Company obtained modular approval
for its Casita in all climate zones in California , and at that time determined that the existing finished goods inventory units had not
been manufactured to meet California’s all-climate specifications. The Company then considered finding other states where the
units could be sold without significant modification; however by the second quarter of 2025 it became apparent that the most conservative
approach would be calculate the actual costs to bring the existing finished goods inventory up to the all-climate specifications.
As a result, in the second quarter of 2025, approximately $7.1 million of finished goods inventory was reclassified from finished goods to work-in progress on the consolidated Balance Sheets. The Company determined that this change represented a change in accounting estimate
rather than a change in accounting principle under ASC 250-10-45-12, and therefore did not require retrospective application.
As
of December 31, 2025 and December 31, 2024, inventory consists of the following:
SCHEDULE OF INVENTORY
(In Thousands)
2025
2024
Balance as of
December 31,
December 31,
(In Thousands)
2025
2024
Raw material
$ 2,497
$ 3,606
Inventory in-transit
-
110
Work-in progress
6,683
119
Consignment
29
-
Finished goods
9,639
20,426
Total inventory
$ 18,848
$ 24,261
Inventories
are written down for obsolescence, or when the net realizable value, considering future events and conditions, is less than the
carrying value. During 2025, following an inventory slow movement analysis, the Company identified 68 units that had been held in
inventory for an extended time period and for which the Company determined that it was not cost effective to rework. Accordingly,
for the years ended December 31, 2025 and 2024, the Company recorded $8,589
thousand and $336 thousand, respectively, related to obsolete inventory in cost of goods sold on the consolidated statements of
comprehensive loss. In addition, during the years ended December 31, 2025 and 2024, the Company recognized $8,527
thousand and $8,763
thousand, respectively, in inventory valuation adjustments within cost of goods sold related to adjusting the carrying value of
finished goods inventory to its net realizable value.
NOTE
6 – LOAN RECEIVABLES, NET
The
Company has originated 5 loan receivables comprised of formal credit sales in transactions with its customers. Based on the loan terms,
$858 thousand and $850 thousand of the Company’s gross loan receivables have been classified as Loan receivable, non-current and
$399 thousand and $270 thousand of the Company’s gross loan receivables have been classified as Loan receivable, current, as of
December 31, 2025 and December 31, 2024, respectively.
F-21
For
the year ended December 31, 2025, the Company has estimated a portion of its receivables to have doubts about collectability, which is
recorded as a credit loss provision of $1,408 thousand balance which has been recognized
as a contra receivable balance in accordance with ASC 326 (ASU 2016-13), Current Expected Credit Losses (“CECL”) as of December
31, 2025. The chart below details the allocation of the credit loss provision to accounts receivable and notes
receivable.
The
Company has initiated loans to specific customers to assist them in their financing. The loans were negotiated on an arm’s length
basis, accrue interest income, and were originated at market rates. Accordingly, there are no ASC 606 impacts related to a financing
component embedded in the loan.
In 2024, the Company
had concluded that no CECL reserve was required as of December 31, 2024. During 2025, the Company undertook additional collections efforts
related to its delinquent loans. Considering that the efforts did not result in significant collection of overdue balances, the Company
concluded that provisions for credit losses were required due to doubts about collectability. The Company continues to pursue its collection
activities, which may result in future write-offs or recoveries.
SCHEDULE
OF ALLOWANCE OF CREDIT LOSSES
For Year Ended December 31, 2025
Allowance for Credit Losses
Current Loan Receivable
Non- Current Loan Receivable
Accounts Receivable
Balance as of December 31, 2024
$ -
-
-
Provision for credit losses
379
838
191
Write-offs
-
Recoveries
-
Balance as of December 31, 2025
$ 379
838
191
F-22
NOTE
7 – PROPERTY AND EQUIPMENT, NET
The
Company’s property and equipment consist of the following amounts as of December 31, 2025 and December 31, 2024:
SCHEDULE OF PROPERTY AND EQUIPMENT
December 31,
December 31,
Balance as of
December 31,
December 31,
(In Thousands)
2025
2024
Computers and other peripheral equipment
$ 409
$ 404
Furniture and fixtures
182
182
Machinery and equipment
7,998
7,880
Tenant improvements
2,847
2,804
Vehicles
588
748
Land
58
0
Casita fixed assets
834
834
Property and equipment, gross
12,916
12,852
Less: Accumulated depreciation
(5,581 )
(3,923 )
Property, plant and equipment - net
$ 7,335
$ 8,929
Depreciation
During
the years ended December 31, 2025 and 2024, the Company recognized $532 thousand and $849 thousand, respectively, in depreciation
expense.
Deposits
on Equipment
As
of December 31, 2025 and December 31, 2024, the Company recorded $93 thousand and $93 thousand, respectively, for deposits on equipment
which is reported within “Deposits on equipment” on the consolidated balance sheets.
NOTE
8 – INTANGIBLE ASSETS, NET
The
Company held the following intangible assets as of December 31, 2025 and December 31, 2024:
SCHEDULE
OF INTANGIBLE ASSETS
Asset (In thousands)
2025
2024
Balance as of
December 31,
December 31,
Asset (In thousands)
2025
2024
Intellectual property
$ 426
$ 418
Software
261
261
Domain
50
50
Finite-lived intangible assets, gross
737
729
Less: Accumulated amortization
(240 )
(187 )
Total
$ 497
$ 542
During
the years ended December 31, 2025 and 2024, the Company recognized $53 thousand and $108 thousand in amortization expense, respectively.
F-23
NOTE
9 – CURRENT LIABILITIES
As
of December 31, 2025 and December 31, 2024, respectively, current liabilities were comprised primarily of accounts payable, customer
deposits and deferred revenue, the current portion of lease liabilities (See Note 10 – Leases), and subscription liabilities (See
Note 12 – Stockholders’ Equity).
Accounts
Payable
Accounts
payable as of December 31, 2025 and December 31, 2024 consisted of the following:
SCHEDULE
OF ACCOUNTS PAYABLE
(In thousands)
December 31, 2025
December 31, 2024
Balance as of
(In thousands)
December 31, 2025
December 31, 2024
Outstanding vendor bills
$ 811
$ 1,514
Sales tax payable
88
$ 38
Credit card balances
85
224
Total
$ 984
$ 1,776
Customer
Deposits
Customer
Deposits are comprised of pre-order deposits from customers. As
of December 31, 2025 and December 31, 2024, Customer Deposits were reported at $3.6 million and $3.6 million, respectively.
Deferred
Revenue
Deferred
revenue is comprised of prepayments on unfulfilled purchase orders, prepayments in advance of attendance at on-site installer training, and prepayments for Site Surveys. During 2024, the Company began accepting
$500 payments from customers beginning the B2C order process, which are used to conduct site surveys for the location or site of the
sale. Deferred revenue consisted of the following as of December 31, 2025 and December 31, 2024:
SCHEDULE
OF DEFERRED REVENUE
(In thousands)
December 31, 2025
December 31, 2024
As of
(In Thousands)
December 31, 2025
December 31, 2024
Deferred revenue, beginning of period
2,286
2,622
Add: Payments received in advance
2,024
1,339
Less: Revenue recognized
(945 )
(1,504 )
Less: Adjustments
(1,817 )
(171 )
Deferred revenue, end of period
1,548
2,286
F-24
NOTE
10 –LEASES
On
December 29, 2020, the Company signed a 65-month lease for its 173,000 sq. ft. factory facility, commencing on May 1, 2021. As of December
31, 2020, a $525 thousand security deposit, first month’s rent, $87 thousand, and first-month’s Tenant’s Percentage
of Operating Expense Fees (“CAM”) $19 thousand, had been paid to the landlord. The monthly CAM varies from month to month.
After December 31, 2022, the Company amended the lease agreement to obtain additional space in a neighboring warehouse for four years,
with the first month’s base rent of $116 thousand, increasing by 4% annually. During the year ended December 31, 2024, the Company
performed improvements to the leased facility. In connection with these improvements, the Company made an additional security deposit
of $259 thousand to the landlord during the year ended December 31, 2024.
On
June 10, 2022, the Company signed a 73-month lease for a 132,960 sq. ft warehouse, commencing the earlier of (a) 30 days after substantial
completion of tenant work by the landlord or (b) tenant commencing operation in the building. The lease commencement date was determined
to be February 1, 2023. The initial base rent is $104 thousand and will increase 4% every year.
In accordance with the company’s lease contracts,
in 2023 the company received a partial refund of it’s security deposit for $100 thousand. Additionally, in 2025 the Company received
additional partial refunds of it’s security deposits for $444.6 thousand. As of December 31, 2025 the Company has a total of $853.9
thousand on record for leased space security deposits.
Effective
as of January 1, 2023, the Company leased to Supercar System four support squares located in the Company’s main property located
at 5435 E. N. Belt Road, Las Vegas, Nevada for $7 thousand per month. The agreement terminates December 31, 2026, and the Company retains
the right to unilaterally terminate the agreement upon thirty days’ written notice. Supercar System is controlled by the Company’s
Co-CEO, Paolo Tiramani.
The
Company recognizes lease expense for its operating leases on a straight-line basis over the lease term. Most leases include one or more
options to renew, with renewal terms that can extend the lease term. The Company has determined that it was reasonably certain that the
renewal options would be exercised based on previous history and knowledge, current understanding of future business needs and the level
of investment in leasehold improvements, among other considerations. The incremental borrowing rate used in the calculation of the lease
liability is based on the rate available to the Company. The depreciable life of assets and leasehold improvements are limited by the
expected lease term. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive
covenants. Certain subsidiaries of the Company rent or sublease certain office space to/from other subsidiaries of the Company.
Maturities
of lease liabilities for operating leases as of December 31, 2025, were as follows:
SCHEDULE
OF MATURITIES OF OPERATING LEASE LIABILITIES
Remaining lease payments
Fiscal year
2026
$ 3,839
2027
2,102
2028
1,509
Thereafter
258
Total lease payments
$ 7,708
Less: Imputed interest
(540 )
Total lease liability
$ 7,168
As
of December 31, 2025 and December 31, 2024, the weighted average remaining lease term was 2.4 years and 3.1 years, respectively. As of
December 31, 2025 and December 31, 2024, the weighted average incremental borrowing rate was 5.7% and 5.5%, respectively.
F-25
No
ROU asset is recorded for leases with a lease term, including any reasonably assured renewal terms, of 12 months or less. Upon adoption
of ASC 842, the Company also recorded lease liabilities computed as the present value of future minimum lease payments, including reductions
from any landlord incentives, plus any additional direct costs from executing the leases. Lease liabilities are amortized using the effective
interest method using a discount rate of 5.7%.
Depreciation on the ROU asset is calculated as the difference between the expected straight-line rent expense over the lease term less
the accretion on the lease liability. The Company recognizes a right-of-use asset and a lease liability for these operating leases in
its consolidated balance sheets. The Company’s lease agreements also include obligations for the Company to pay for other services,
including operations and maintenance. The Company accounts for these services separately.
NOTE
11 – RELATED PARTY TRANSACTIONS
The
Company had the following transactions with related parties:
SCHEDULE OF RELATED PARTY TRANSACTIONS IN FINANCIAL STATEMENTS
(In Thousands)
2025
2024
Years Ended December 31,
(In Thousands)
2025
2024
Consolidated Statement of Comprehensive Loss
Rental income (1)
$ 89
$ 89
Balance as of
(In Thousands)
December 31, 2025
December 31, 2024
Consolidated Balance Sheets
Preferred Stock (2)
$ 1,719
$ 1,719
Accounts Receivable (1)
$ -
$ 6
(1)
The
Company has a contract with the majority shareholder and Co-CEO to share certain costs related to office space, support staff, and
consultancy services. Refer to Note 10 for details of lease to Supercar System. In addition, under the services agreement between
the Company and Supercar System, effective January 1, 2023, the Company receives reimbursements for the Company’s employees
who provide services to Supercar System’s business. Supercar System is controlled by the Company’s Co-CEO, Paolo Tiramani.
As of December 31, 2025 and December 31, 2024, Supercar System had a balance due to BOXABL of $0 and $5.7 thousand, respectively,
related to payroll costs funded by the Company, that were included in Accounts Receivable.
(2)
As
of December 31, 2025 and December 31, 2024, the Company had 26,726 thousand shares outstanding of Series A Preferred Stock, representing
an initial cost of $427 thousand held by certain related parties including the spouse and in-laws to the Co-Chief Executive Officer
and Chief Marketing and Strategy Officer. As of December 31, 2025 and December 31, 2024, the Company had 5,884 thousand shares outstanding
of Series A-1 Preferred Stock, representing an initial cost of $372 thousand held by certain related parties including the in-laws
to the Co-Chief Executive Officer and Chief Marketing and Strategy Officer and a former Director of the Company. As of December 31,
2025 and December 31, 2024, the Company had 12,834 thousand Nonqualified Stock Options representing an initial grant date fair value
of $920 thousand held by certain related parties including the spouse to the Co-Chief Executive Officer and Chief Marketing and Strategy
Officer of the Company. See Note 12 – Stockholders’ Equity.
In addition, effective as of December 1, 2025, the Company entered into
a Trademark License Agreement with its Co-CEO and Director, Galiano Tiramani, for the use of certain trademarks of the Company for a BOXABL
meme coin created by Galiano Tiramani. The meme coin does not grant any financial rights to the Company, or create any obligations for
the Company. In exchange for the licensed trademarks, the Company will receive a royalty payment, paid on a quarterly basis, equal to
the gross cash flows from the sale of the meme coin, less any documented expenses incurred. No payments were made to the Company under
this agreement in 2025.
F-26
NOTE
12 – STOCKHOLDERS’ EQUITY
Preferred
and Common Stock
Effective
October 21, 2024, the Company filed an amendment to the articles of incorporation which increased the authorized Common Stock from 6.6
billion shares to 17.8 billion shares of Common Stock, $0.00001 par value per share, and increased the authorized Preferred Stock from
13.4 billion shares to 14.4 billion shares of Preferred Stock, $0.00001 par value per share. The number of authorized Preferred Stock
designated as Non-Voting Series A, A-1, A-2, and A-3 did not change, but the undesignated Preferred Stock of 1.25 billion shares was
increased to an authorized 2.25 billion shares of undesignated Preferred Stock, $0.00001 par value per share.
Preferred
Stock Liquidation Preference
The
following table summarizes the liquidation preferences as of December 31, 2025, in order of liquidation:
SCHEDULE OF LIQUIDATION PREFERENCES
(In Thousands)
Shares Authorized
Shares Issued and
Outstanding
Liquidation Preference Balance
Series A-3 Preferred Stock
8,750,000
109,209
87,458
Series A-2 Preferred Stock
2,050,000
174,324
139,458
Series A-1 Preferred Stock
1,100,000
855,869
67,484
Series A Preferred Stock
250,000
188,540
3,205
Non-classified Preferred Stock
2,250,000
-
-
Total Series A Preferred Stock
14,400,000
1,327,942
$ 297,605
F-27
Sales
of Preferred Stock
On
June 25, 2024, the Company commenced an offering of up to 88,095 thousand shares of its Non-Voting Series A-3 Preferred Stock under Regulation
A of the Securities Act of 1933, as amended (the “Securities Act”), at a per share price of $0.80, plus 4,404 thousand Bonus
Shares (as defined in the Offering Circular on file in the Company’s Form 1-A Offering Statement (Commission File No. 024-12402)
(the “Form 1-A Offering Statement”)) for a maximum potential raise of $74 million (the “Regulation A Offering”).In
June 2025, the Company terminated its offering being conducted pursuant to Regulation A of the Securities Act of 1933, as amended, as
well as terminated the concurrent offering being conducted pursuant to Rule 506(c) of Regulation D. No new investor subscriptions are
currently being accepted in these legacy offerings.
During
the years ended December 31, 2025 and 2024, the Company issued 77,239 thousand and 23,630 thousand shares, respectively, of Series A-3
Preferred Stock for gross proceeds of $60,107 thousand and $17,245 thousand, respectively.
During
the years ended December 31, 2025 and 2024, the Company issued 47 thousand, and 325 thousand shares, respectively, of Series A-2 preferred
stock for gross proceeds of $35 thousand and $260 thousand, respectively.
Specifically,
during the year ended December 31, 2025, the Company issued:
-
67,426,376 shares
of Series A-3 Preferred Stock for gross proceeds of $52,589
thousand through Regulation A.
-
9,812,661
shares of Series A-3 Preferred Stock for gross proceeds of $7,518 thousand through Regulation D.
-
46,925
shares of Series A-2 Preferred Stock for gross proceeds of $35 thousand through Canadian Offering.
In
addition, during 2025, the Company issued 5,264,068
shares of Series A-1 Preferred Stock pursuant to Rule 4(a)(2) under the Securities Act as part of various legal settlements, which
were valued at $4,214
thousand. Note that there were no cash proceeds received by the Company
for these shares.
Warrants
In
connection with the issuance of certain A-3 shares, as of December 31, 2025 and December 31, 2024, respectively, the Company had
issued 18,573
thousand and 18,573
thousand warrants, respectively, that are exercisable at a price of $0.80
per share. Warrants are exercisable for three years from the date of purchase (the “Exercise Period”); provided,
however, that the Company may cancel the warrants, in its sole discretion, at any time upon 30 days written notice to the
Shareholders. Each warrant could be exercised by the holder for one share of A-3 Preferred Stock. All unexercised warrants expired
on March 1, 2026. 677,750 warrants were exercised, resulting in the issuance of 677,750 shares of Series A-3 Preferred Stock for gross
proceeds of $542,200.
Escrow
Receivable
As
of December 31, 2025 and December 31, 2024, the Company recorded $135 thousand and $2,676 thousand, respectively, of investment holdbacks
in escrow receivable on its consolidated balance sheets. These amounts represent cash balances held by third party custodians on behalf
of the broker-dealer associated with the Company’s equity offerings, for the benefit of BOXABL. For share sales that have closed
during the quarter, Company accrues an escrow receivable to account for the gross proceeds of the equity offering that are held by the
third party Custodian. This escrow receivable is settled when cash is received by the Company.
Offering
Costs
For
the year ended December 31, 2025, the Company incurred offering costs of $3,899 thousand compared to the year ended December 31, 2024
offering costs of $883 thousand. These costs include legal fees, targeted marketing and other deferred costs related directly to the
securities offerings.
F-28
Subscription
Liability
As
of December 31, 2025 and December 31, 2024, the Company had $0 and $651 thousand, respectively, in a subscription liability pertaining
to proceeds received, but the Preferred shares were not yet issued by the Company. These amounts represent funds from equity offerings
paid to the Company prior to the issuance of shares. The Company has an obligation to issue the corresponding shares related to these
proceeds. In relation to the Regulation A, Preferred A Stock Offering by certain selling shareholders of the Company, DealMaker had remitted
shareholder funds to the Company, which had all been paid to the selling shareholders as of December 31, 2025.
Stock-based
Compensation
On
August 12, 2024, the Company amended and restated the Amended 2021 Stock Incentive Plan (“Plan”) to increase the number of
shares of Common Stock reserved for issuance under the Plan to 550 million shares (previously 150 million shares were reserved for issuance
under the 2021 Stock Incentive Plan), as well as certain other amendments, subject to stockholder approval and notice. The Plan, as amended
and restated, became effective on October 18, 2024.
Administration:
The
Board of Directors delegated to the Compensation Committee of the Board of Directors the authority to administer the Plan (the “Plan
Administrator”), which includes the authority to interpret the Plan, to prescribe, amend, and rescind rules and regulations relating
to the Plan, to provide for conditions and assurances deemed necessary or advisable to protect the interest of the Company, and to make
all other determinations necessary for the administration of the Plan to the extent not contrary to the express provisions of the Plan.
Eligibility:
Eligible
participants in this Plan include the employees of, non-employee directors of, and consultants to the Company. To the extent permitted
by applicable law, awards may also be granted to prospective employees and non-employee members of the Board, but no portion of any such
award shall vest, become exercisable, be issued or become effective prior to the date on which such individual begins providing services
to the Company.
The
Plan Administrator has the sole discretion to determine which participants will receive an award, including the determination of whether
an award to an eligible participant will further the Plan’s purposes of providing incentives to attract, retain and motivate eligible
persons whose present and potential contributions are important to the Company’s success by offering them an opportunity to participate
in the Company’s future performance through the grant of awards, as well as the type of any award to be granted, the number of
shares of Common Stock subject to any award, and the terms and conditions of any award.
Awards:
As
of December 31, 2025, only Stock Options and Restricted Stock Units (“RSUs”) were outstanding under the Plan.
The
Plan permits the following types of awards:
Stock
Appreciation Rights:
Stock
Appreciation Rights (“SARs”) may be granted to Participants and shall have a per-share base value equal to the Fair Market
Value of a share of Common Stock on the Grant Date. SARs may be settled at such times, and subject to restrictions and conditions, which
need not be the same for all Participants; provided that no SAR shall settle later than ten (10) years from the Grant Date. Upon settlement,
the Participant shall be entitled to receive payment of an amount determined by multiplying (a) the difference, if any, between the Fair
Market Value of one share of Common Stock on the date of settlement and the base value of one share of Common Stock on the Grant Date;
and (b) the number of shares of Common Stock with respect to which the SAR is settled. Payment for SARs shall be in cash, shares of Common
Stock of equivalent value, or in a combination thereof. As of December 31, 2025, the Company has not issued any SARs.
F-29
Stock
Grant Awards:
Stock
Grant Awards grant the Participant the right to receive (or purchase at such price as previously determined in the award) a designated
number of shares of Common Stock free of any vesting restrictions. The purchase price, if any, shall be payable in cash or other form
of consideration. Stock Grant Awards may be granted or sold in respect of past services or other valid consideration, or in lieu of any
cash compensation due to the Participant. As of December 31, 2025 and December 31, 2024, respectively, the Company has not issued any
Stock Grant Awards.
Restricted
Stock Units (RSUs):
Restricted
Stock Unit awards may be subject to transfer and other restrictions including, without limitation, continued employment, performance
conditions, or limitations on voting and/or dividend rights. Restricted Stock awards will be forfeited if the restrictions imposed on
the Grant Date have not expired at the time of termination of employment or service in the case of a non-employee director or consultant.
As of December 31, 2025 and December 31, 2024, the Company had granted (net of forfeitures) 127,936,350 and 173,571,508 Restricted
Stock Units, respectively, which are subject to time and performance vesting conditions.
Stock
Options:
Under
the Plan, Stock Options may be granted to Eligible Participants at a per-share exercise price, no less than 100% of the Fair Market Value
of one share of Common Stock as of the Grant Date. The Administrator shall determine when the Stock Option may be exercised, including
any performance, vesting or other conditions, provided the term does not exceed ten (10) years from the Grant Date. If the Participant’s
employment or service is terminated for cause, their unexercised Stock Options immediately lapse, including any vested Stock Options.
Incentive Stock Options (“ISOs”) may only be granted to Participants who are also employees. The exercise price of ISOs shall
equal the Fair Market Value of one share of Common Stock as of the Grant Date and shall expire upon the earlier of ten (10) years from
the Grant Date (unless a shorter time is set in the Participant’s award agreement), provided that, ISOs granted to an employee
who owns stock possessing more than 10% of the total combined voting power of all classes of stock of the Company must have a per-share
exercise price of no less than 110% of the Fair Market Value of one share of Common Stock as of the Grant Date and cannot have a term
exceeding five (5) years from the Grant Date. The vested portion of a Stock Option lapses three (3) months following the effective date
of the Participant’s termination of employment or twelve (12) months following the effective date of the Participant’s termination
of employment due to death or disability, as defined in the Plan (in each case, unless a shorter time is set in the Participant’s
award agreement) but in no event later than the expiration of the Stock Option.
A
summary of Stock Option activity as of December 31, 2025 and December 31, 2024 is as follows:
SCHEDULE OF STOCK OPTIONS ACTIVITY
Weighted Average Exercise Price per Share
(In Thousands except for per share price)
Stock Options
Exercise Price per Share
Term (in years)
Outstanding as of December 31, 2023
55,236
0.13
7.90
Granted
507
$ 0.07
Exercised
-
-
Forfeited/cancelled
(5,547 )
0.30
Outstanding as of December 31, 2024
50,196
$ 0.17
7.65
Granted
-
-
Exercised
-
-
Forfeited/cancelled
(6,379 )
0.33
Outstanding as of December 31, 2025
43,817
0.44
6.45
Exercisable as of December 31, 2025
43,531
$ 0.44
6.44
The
Company accounts for share-based compensation arrangements using a fair value method which requires the recognition of compensation expense
for costs related to all share-based payments, including stock options. The fair value method requires the Company to estimate the fair
value of share-based payment awards on the date of grant using an option pricing model. The Company uses the Black-Scholes pricing model
to estimate the fair value of Stock Options granted that are then expensed on a straight-line basis over the vesting period. The Company
accounts for forfeitures as they occur in the year of forfeiture and share-based compensation expense adjusted accordingly. Option valuation
models, including the Black-Scholes option-pricing model, require the input of highly subjective assumptions, and changes in the assumptions
used can materially affect the grant-date fair value of an award. These assumptions include the risk-free rate of interest, expected
dividend yield, expected volatility, and the expected life of the award.
F-30
The
Company uses the Black-Scholes option pricing model to estimate the fair value of the Stock Options on the date of grant under the following
assumptions:
SCHEDULE OF OPTIONS VALUATION ASSUMPTIONS
Expected
life (years) (1)
5.0
- 6.5
Risk-free
interest rate (2)
1.03
- 4.34
%
Expected
volatility (3)
50.3
- 54.9
%
Annual
dividend yield
0
%
Weighted
average fair value of options granted
$
0.14
(1)
In
accordance with SAB Topic 14, the expected life of employee stock options was estimated using the “simplified method,”
as the Company has no historical information to develop reasonable expectations about future exercise patterns and employment duration
for its stock option grants. The simplified method is based on the average of the vesting tranches and the contractual life of each
grant. The Company believes the use of the simplified method is appropriate due to the employee stock options qualifying as “plain-vanilla”
options under the criteria established by SAB Topic 14.
(2)
The
risk-free rate was based on the United States bond yield rate at the time of grant of the award, whose term is consistent with expected
life of the stock options.
(3)
Based
on historical experience over a term consistent with the expected life of the stock options.
(4)
Expected
annual rate of dividends is based on the fact that the Company has never paid cash dividends and does not expect to pay any cash
dividends in the foreseeable future.
Share-based
compensation expense is not adjusted for estimated forfeitures but instead adjusted upon an actual forfeiture of a stock option. Amounts
recorded for forfeited or expired unexercised options are accounted for in the year of forfeiture.
Restricted
Stock Units:
Restricted
Stock Units (“RSUs”) grant the Participant the right to receive a certain number of shares of Common Stock, a cash payment
equal to the Fair Market Value of that number of shares of Common Stock (determined as of a specified date), or a combination thereof,
based on the terms and conditions of the award, as determined by the Plan Administrator. Upon termination of employment (or service as
a non-employee director or consultant), unvested RSUs shall be forfeited.
RSUs
represent a right to receive a single common share. Vesting of RSU awards is generally subject to a 3-year service period and effective
October 18, 2024, also subject to a performance condition. Accordingly, stock-based compensation is recognized upon satisfaction of the
service and performance condition.
The
Company granted 14,003 thousand 126,500 thousand RSUs during the years ended December 31, 2025 and 2024, respectively.
F-31
A
summary of RSU activity as of December 31, 2025 and December 31, 2024 is as follows:
SUMMARY OF RSU ACTIVITY
Weighted-Average
Grant Date
(In Thousands except for per share amounts)
RSU’s
Fair Value per
Share
Outstanding as of December 31, 2023
60,500
$ 0.51
Awarded
126,500
0.80
Vested
-
Cancelled
(13,429 )
0.80
Outstanding as of December 31, 2024
173,572
$ 0.79
Awarded
14,003
0.80
Vested
-
-
Cancelled
(59,639 )
0.80
Outstanding as of December 31, 2025
127,936
$ 0.79
During
the years ended December 31, 2025 and 2024, respectively, the Company recognized stock compensation expense related to stock options
and RSU’s, as follows:
SCHEDULE OF RECOGNIZED STOCK COMPENSATION EXPENSE RELATED TO STOCK OPTIONS AND RSU
(In Thousands)
2025
2024
For the Years Ended
December 31
(In Thousands)
2025
2024
Cost of Goods Sold
$ (1,752 )
$ 2,458
General and Administrative
(887 )
1,972
Sales and Marketing
(119 )
1,468
Research and Development
(1,006 )
1,350
Total Stock-Based Compensation Expense
$ (3,764 )
$ 7,248
The
expected life of employee stock options was estimated using the “simplified method,” as the Company has no historical information
to develop reasonable expectations about future exercise patterns and employment duration for its stock option grants. The simplified
method is based on the average of the vesting tranches and the contractual life of each grant. The expected life of awards that vest
immediately use the contractual maturity since they are vested when issued. For stock price volatility, the Company uses public company
compatibles as a basis for its expected volatility to calculate the fair value of option grants. The risk-free interest rate is based
on U.S. Treasury notes with a term approximating the expected life of the option at the grant-date.
The
Company recognizes stock option forfeitures as they occur as there is insufficient historical data to accurately determine an estimate
of future forfeiture rates.
During
the year ended December 31, 2025, no
new expense was recognized for RSU awards based on the Company’s conclusion that the performance condition for the RSUs was
not probable of being satisfied at such time, as discussed below. However, forfeitures of previously granted RSUs resulted in a
reversal, net of expense, of $3,764
thousand in stock-based compensation expense, respectively, for the year ended December 31, 2025. The amount of future stock-based
compensation expense may be impacted by additional option or RSU grants, or further forfeitures.
Stock-based
compensation expense for all stock-based awards, including stock options and restricted stock units (“RSUs”), is measured
at fair value on the date of grant. The fair value of stock options is estimated on the date of grant using a Black-Scholes option-pricing
model. The fair value of RSUs is estimated on the date of grant based on the fair value of the underlying common stock.
The
Company has elected to recognize compensation expense for stock options granted to employees on a straight-line basis over the requisite
service period, which is generally the vesting period. Compensation expense for RSUs is amortized using the accelerated attribution approach
over the requisite service period as long as the performance condition in the form of a specified liquidity event is probable to occur.
The
fair value of stock options granted to non-employees is calculated at each grant date and re-measured at each reporting date using the
Black-Scholes option-pricing model and the resulting change in value, if any, is recognized in the consolidated statements of operations
and comprehensive loss for the periods in which the related services are rendered.
F-32
During
the year ended December 31, 2025, the Company granted Restricted Stock Units (RSUs) that vest upon the satisfaction of both a service-based
and a performance-based requirement. The service condition is a stated service period generally requiring 36 months of service, with
the total number of RSUs awarded vesting on a cliff basis after the 36-month anniversary date of the grant. The performance-based condition
is an event-based criteria that will be satisfied as to any then-outstanding RSUs on the first to occur of a ‘Qualifying Transaction”
defined as: (1) the closing date of a transaction resulting in a change in control; or (2) the effective date of an IPO.
The
RSUs vest on the date upon which both the service-based and performance-based requirements are satisfied. If a Qualifying Transaction
occurs prior to the Vesting Date, the RSUs shall fully (100%) vest effective immediately prior to and contingent upon the Qualifying
Transaction. If the Grantee’s employment by the Company terminates for any reason prior to a Qualifying Transaction, such termination
shall result in the immediate forfeiture and cancellation of the RSUs, which means the Grantee will not be entitled to any payment pursuant
to this Agreement after the date of such termination. If the RSUs vest, the Company will deliver one share of common stock for each vested
RSU on the settlement date. The unvested RSUs expire ten years from the grant date.
As
of December 31, 2025 and December 31, 2024, respectively, the Company concluded that the performance condition described above for the
RSUs was not probable of being satisfied at such time. As a result, the Company has not recognized any compensation cost to date for
any RSUs outstanding. In the period in which the performance-based condition is achieved, the Company will accelerate all vesting and
record the stock-based compensation expense using the accelerated attribution method, based on the grant date fair value of the RSUs.
SCHEDULE
OF GRANT DATE FAIR VALUE OF RSU
(In Thousands)
Number of Units
Grant Date
Fair Value
Outstanding and unvested at December 31, 2024
173,572
$ 125,840
RSUs Granted
14,003
$ 11,202
RSUs Forfeited
(59,639 )
$ (47,711 )
Outstanding and unvested at December 31, 2025
127,936
$ 89,331
As
of December 31, 2025 and December 31, 2024, respectively, all stock-based compensation expenses related to the Company’s RSUs remained
unrecognized because the performance-based condition was not satisfied. No RSUs had met their service-based vesting condition as of December
31, 2024; also, no RSUs had met the performance vesting condition as of December 31, 2024 or December 31, 2025.
If
the performance vesting condition had been satisfied on December 31, 2025, the Company would have recorded $89 million of stock-based compensation expense using the accelerated attribution
method related to RSUs and options. Due to the nature of the acceleration clause, upon a Qualified Transaction, 100% of the stock-based
compensation expense on these RSUs and options will be recognized.
NOTE
13- REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS
The Company had previously incorrectly omitted issuances,
net of offering costs, of $2,221 thousand of Preferred A-3 Stock and omitted issuances, net of offering costs, of $90 thousand of A-2
Preferred Stock from its December 31, 2024 Consolidated Financial Statements on Form 10-K and incorrectly reported these issuances in
its March 31, 2025 Consolidated Financial Statements on Form 10-Q. These issuances and associated activity were omitted from preferred
stock, net of offering costs and Escrow Receivable in the Company’s Consolidated Balance Sheet, Statement of Stockholders Equity and Consolidated
Statement of Cash Flows on the Company’s December 31, 2024 Form 10-K. The Company has evaluated and concluded that these misstatements
were not material, either individually, nor in the aggregate, to its previously issued consolidated financial statements. However, the
Company has revised its previously issued consolidated financial statements to correct for such immaterial misstatements.
The Company has summarized the impact of this revision to its previously
issued financial statements, including the impacts to specific financial statement line items, and related footnotes, as follows:
SCHEDULE
OF REVISION ON THE PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS
Statement of Cash Flows- For the Year Ended December 31, 2024 (In Thousands)
As Reported
Adjusted
As Revised
Non cash investing and financing activities:
Preferred
shares issuances held in escrow
$ 0
$ 2,311
$ 2,311
Consolidated Statements of Stockholders’ Equity- For the Year Ended December 31, 2024 (In Thousands)
As Reported
Adjusted
As Revised
Issuance of Preferred Stock (Shares)- A-3 Preferred Stock
20,763
2,957
23,630
Issuance of Preferred Stock ($ Amount)- A-3 Preferred Stock
$ 14,914
$ 2,331
$ 17,245
Offering Costs- A-3 Preferred Stock ($ Amount)
$ (712 )
$ (110 )
$ (822 )
Balance as of December 31, 2024 (Shares) - A-3 Preferred Stock
29,016
2,957
31,973
Balance as of December 31, 2024 ($ Amount)- A-3 Preferred Stock
$ 18,222
$ 2,221
$ 20,443
Issuance of Preferred Stock (Shares)- A-2 Preferred Stock
207
118
325
Issuance of Preferred Stock ($ Amount)- A-2 Preferred Stock
$ 166
$ 94
$ 260
Offering Costs- A-2 Preferred Stock ($ Amount)
$ (57 )
$ (4 )
$ (61 )
Balance as of December 31, 2024 (Shares)- A-2 Preferred Stock
174,160
118
174,278
Balance as of December 31, 2024 ($ Amount)- A-2 Preferred Stock
$ 100,879
$ 90
$ 100,969
Consolidated Balance Sheet For the Year Ended December 31, 2024 (In Thousands)
As Reported
Adjusted
As Revised
Stockholders’ equity -A-3 Preferred Stock issued and outstanding as of December 31, 2024 (Shares)
29,016
2,957
31,973
Stockholders’ equity -A-3 Preferred Stock issued and outstanding as of December 31, 2024 ($ Amount), net of offering costs
$ 18,222
$ 2,221
$ 20,443
Stockholders’ equity -A-2 Preferred Stock issued and outstanding as of December 31, 2024 (Shares)
174,160
118
174,278
Stockholders’ equity -A-2 Preferred Stock issued and outstanding as of December 31, 2024 $ Amount
$ 100,879
$ 90
$ 100,969
Total Stockholders’ Equity
$ 53,124
$ 2,311
$ 55,435
Escrow Receivable
$ 365
$ 2,311
$ 2,676
Total Current Assets
$ 47,018
$ 2,311
$ 49,329
Total Assets
$ 72,736
$ 2,311
$ 75,047
F-33
NOTE
14- REVISION OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
In
connection with the revision of previously issued consolidated financial statements discussed in Note 13— Revision of Previously
Issued Consolidated Financial Statements, the Company determined that the revision adjustments had an impact on the previously issued
unaudited financial statements for the period ended March 31, 2025.
The
Company has summarized the impact of this revision to its previously issued financial statements, including the impacts to specific financial
statement line items, and related footnotes, as follows:
SCHEDULE OF REVISION
PREVIOUSLY ISSUED FINANCIAL STATEMENTS
Statement of Cash Flows – For the Three Months Ended March 31, 2025 (In Thousands)
As Reported
Adjusted
As Revised
Proceeds from sale of preferred stock, net of offering costs
$ 9,696
$ 2,311
$ 12,007
Net cash provided by financing activities
$ 9,455
$ 2,311
$ 11,766
Non cash investing and financing activities:
Preferred shares issuance held in escrow
$ 4,039
$ (2,311 )
$ 1,728
Consolidated Statements of Stockholders’ Equity – For the Three Months Ended March 31, 2025 (In Thousands)
As Reported
Adjusted
As Revised
Balance as of January 1, 2025 (Shares) - A-3 Preferred Stock
29,016
2,957
31,973
Issuance of Preferred Stock (Shares) - A-3 Preferred Stock
18,667
(2,957 )
15,710
Balance of Preferred Stock ($ Amount) - A-3 Preferred Stock
$ 18,222
2,221
$ 20,443
Issuance of Preferred Stock ($ Amount) - A-3 Preferred Stock
$ 14,530
$ (2,331 )
$ 12,199
Offering Costs – A-3 Preferred Stock ($ Amount)
$ (885 )
$ 110
$ (775 )
Balance as of January 1, 2025 (Shares)- A-2 Preferred Stock
174,160
118
174,278
Issuance of Preferred Stock (Shares)- A-2 Preferred Stock
118
$ (118 )
0
Balance as of January 1, 2025 ($ Amount)- A-2 Preferred Stock
$ 100,879
$ 90
$ 100,969
Issuance of Preferred Stock ($ Amount)- A-2 Preferred Stock
$ 94
$ (94 )
0
Offering Costs- A-2 Preferred Stock ($ Amount)
$ (4 )
$ 4
$ 0
NOTE
15 – COMMITMENTS AND CONTINGENCIES
In
the ordinary course of business, the Company enters into contractual agreements with third parties that include non-cancelable payment
obligations, for which it is liable in future periods. These arrangements can include terms binding the Company to minimum payments and/or
penalties if it terminates the agreement for any reason other than an event of default as described in the agreement.
F-34
In
the course of business, the Company is party to various legal proceedings and claims from time to time. A liability will be accrued when
a loss is both probable and can be reasonably estimated. Management believes that the probability of a material loss is remote. However,
litigation is inherently uncertain, and it is not possible to predict the ultimate disposition of these proceedings. There are no legal
proceedings which the Company believes will have a material adverse effect on the Company’s financial position.
In
2025, the U.S. government implemented new tariff measures affecting a broad range of imported materials. The Company has evaluated the
potential impact of these actions on its operations and supply chain and does not expect them to have a material impact on its financial
position or results of operations in the near term. The Company’s operations are currently supported by a substantial inventory
of completed units manufactured prior to the effective dates of the tariff adjustments, which reduces our near-term exposure to increased
costs associated with imported materials. Additionally, as the Company transitions into the next phase of its product development, including
Phase 2, its sourcing strategy reflects a greater emphasis on domestic procurement. This shift is expected to further mitigate exposure
to international trade disruptions and tariff-related cost volatility. The Company will continue to monitor developments in U.S. trade
policy and adjust its supply chain strategy as necessary.
Legal
Proceedings
Claims
filed by the Company
(i)
The
Company initiated legal action against former employees who violated their agreements post-termination. Specifically, the Company
filed two lawsuits against former employees alleging claims including breach of contract, violations of the Computer Fraud &
Abuse Act, violations of the Defend Trade Secrets Act, conversion, unjust enrichment, breach of covenant of good faith and fair dealing,
and demand for temporary and permanent injunctive relief. One of these litigation matters remain pending, and the other matter reached
a mutual settlement and release. Management does not anticipate the remaining matters will have a material impact on the Company’s
results of operations or financial condition. Quantifying the resulting harm is complex and ongoing. The Company anticipates that
judgment will be entered in its favor for a sum less than $250 thousand.
(ii)
The
Company engaged in litigation with an Internet Blogger who posted defamatory information regarding the Company. On August 5, 2024,
the court entered a default judgment in favor of the Company, awarding $50 thousand in damages. A judgment lien has been placed on
property owned by the defendant and the Company filed a foreclosure action against the property, and the Company obtained title to
this land in December 2025.
(iii)
On
April 30, 2024, the Company filed a lawsuit against Brave Control Solutions, Inc. and individual Brent McPhail in US District Court.
The Company seeks damages equal to all amounts paid under the contracts, among other relief, to recover from these breaches and misrepresentations.
The Company anticipates a judgment in its favor, but recovery of these assets is uncertain.
(iv)
In
September 2025, the Company filed suit against the State of Arizona Department of Housing seeking a declaration from the Court that
the Department of Housing has no authority to regulate or interfere with BOXABL’s sale of PMRV units in the State of Arizona.
The lawsuit is pending.
Claims
filed against the Company
(i)
The
Company received notifications of employment-related charges filed by former employees with the Equal Employment Opportunity Commission
(“EEOC”) and the National Labor Relations Board (“NLRB”). The allegations involve various issues such as
discrimination and interference with employee rights. The Company provided responses to both agencies and is awaiting further developments.
The Company does not expect a material impact to its financial position.
(ii)
The
Company’s former Chief Operating Officer, terminated for cause after seven months of employment, filed a civil complaint in
Nevada alleging various claims against the Company and its directors. The Company settled this matter in March 2025 without a material
impact to its financial position. The Company paid $105 thousand to this former employee in exchange for the surrender of 5,882,353
shares of the Company’s Preferred A Stock.
(iii)
Leader
Capital is a shareholder of the Company and has filed suit against the Company and its previous transfer agent, Transfer Online,
Inc. After the Company filed its motion for summary judgement, Leader dismissed all claims against the Company. In February 2026, the Court granted the Company’s motion
for attorneys’ fees awarding the Company approximately $260,000 in fees and costs. Leader will have 30 days from the final order
date to file an appeal.
F-35
(iv)
Ro-Matt
International Inc. and Electra-Tech Manufacturing Inc. (“Applicants”) filed a lawsuit seeking to declare its rights in
certain collateral naming Brave Control Solutions, Inc., BOXABL Inc., and Royal Bank of Canada in Ontario, Canada, in the Superior
Court of Justice. This case was dismissed, with no damages asserted against BOXABL.
(v)
The
Company has received claims from various parties alleging that BOXABL violated certain California Laws, including the Trap and Trace
Law and California Privacy Laws relating to its Facebook postings. The Company does not expect a material impact to its financial
position.
(vi)
Pronghorn
Homes, LLC, a party to the Arizona mining project, filed a lawsuit against the Company in the State of Arizona, which has a potential
loss exposure of up to $250 thousand. The Company denies liability and intends to defend against this claim. Accordingly, the Company
has not accrued a loss contingency for this matter.
(vii)
The
Company entered into an agreement with an RV Park for the sale of certain PMRV units. It appears that the RV Park did not obtain required
zoning and land use permits to install and use the units at their site in Arizona. The State of Arizona ‘red tagged’
the units and the RV Park asserted claims against the Company, demanding that the Company immediately remove the units. The Company
has denied all liability and is negotiating a resolution of the dispute with the RV Park. The Company also has an outstanding receivable
from the RV Park in the amount of $270,000. The Company has not accrued a loss contingency for this legal matter, but has recorded
a CECL credit loss allowance for the outstanding receivable balance.
Other
Matters
The
Company uncovered potential misconduct by a former employee related to a stock scheme, the impact of which is challenging to
measure. The Company anticipates that judgment will be entered in its favor for a sum less than $1
million against the former employee, but the investigation and extent of damages is ongoing. After discovering the misconduct, the
Company was named as a defendant in a lawsuit by a plaintiff that purchased fraudulent shares of the Company’s stock from the
former employee of the Company, at a discounted price, incurring a loss of approximately $144
thousand. The Plaintiff claims that he purchased shares by writing a check to an entity that was controlled by the former employee
and alleges negligence and violations of Nevada Revised Statute (NRS) 90.9570. The Company denied liability and the claim was
recently settled by the Company’s issuance of 218,182
shares of Preferred A-1 stock to the plaintiff.
In September 2025, Freeport-McMoRan
Bagdad, Inc., a party to the Arizona mining project, asserted a claim against the Company (not yet in suit) for payment under a certain
settlement agreement between the parties relating to the sale of certain units to Pronghorn Homes, LLC, which were installed upon Freeport’s
property. Freeport has demanded $1.17 million from the Company. The Company is in the process of negotiating a resolution with Freeport.
No lawsuit has been filed.
Separate
from this claim, the Company has also entered into settlement agreements with various parties who may have been impacted by the former
employee. This resulted in the recognition of $4.2 million of legal settlement expenses recorded in General and administrative expenses,
settled with 5,264,068 shares of the Company’s Preferred A-1 Stock, during the year ended December 31, 2025.
NOTE
16 – INCOME TAXES
For
financial reporting purposes, Income (Loss) before provision for income taxes, includes the following components (in thousands):
Provision
(Benefit) for Income Taxes
The
Company has not recorded any income tax expense for the years ended December 31, 2025 and 2024.
SCHEDULE OF INCOME TAX EXPENSE
Year Ended December 31,
U.S. Federal provision (benefit)
2025
2024
At federal statutory income tax rate
$ (12,085 )
21.0 %
$ (10,626 )
21.0 %
State income taxes, net of federal effect
-
0.0 %
-
0.0 %
Change in valuation allowance
12,065
-21.0 %
10,324
-20.4 %
Nontaxable or Nondeductible Items
Other permanent differences
206
-0.4 %
151
-0.3 %
Changes in tax laws or rates
-
0.0 %
-
0.0 %
Tax Credits
Research credits
(191 )
0.3 %
151
-0.3 %
Cross-border tax laws
-
0.0 %
-
0.0 %
Worldwide changes in UTB
5
0.0 %
(6 )
0.0 %
Foreign tax effects
-
0.0 %
-
0.0 %
Rounding
0
0.0 %
-
0.0 %
Total
$ 0
0.0 %
$ (6 )
0.0 %
Effective Tax Rate
0.00 %
0.01 %
F-36
Deferred
Tax Assets and Liabilities
Deferred
income taxes reflect the net tax effects of loss and credit carryforwards and temporary differences between the carrying amounts of assets
and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of our deferred
tax assets for federal and state income taxes are as follows (in thousands):
SCHEDULE
OF DEFERRED TAX ASSETS AND LIABILITIES
2025
2024
Year Ended December 31,
2025
2024
Deferred Tax Assets:
Federal & State NOL Carryforward
31,930
21,429
Research & Other Credits
559
425
Capitalized R&D
1,827
2,611
Accruals, Reserve and Other
335
131
Lease Liability
1,696
2,359
Stock Based Compensation
1,623
2,325
Other Intangibles
3
-
Other DTA
6,549
2,171
Total Gross DTA
44,522
31,450
Less:Val. Allowance
(42,542 )
(28,854 )
Total Deferred Tax Assets
1,979
2,596
Deferred Tax Liabilities:
Fixed Assets
(407 )
(340 )
ROU Assets
(1,573 )
(2,219 )
Other DTL
-
(38 )
Total Gross DTL
(1,979 )
(2,596 )
Net Deferred Tax Assets
0
-
A
valuation allowance is required to be established when it is more likely than not that all or a portion of a deferred tax asset will
not be realized. Realization of deferred tax assets is dependent upon future earnings, the timing and amount of which are uncertain.
A full review of all positive and negative evidence needs to be considered. The Company has established a full valuation allowance
against the net deferred tax assets as of December 31, 2025 due to historical losses and uncertainty surrounding the use of such
assets. The valuation allowance increased by $13.7
million between December 31, 2025 and December 31, 2024, primarily due to the generation of net operating losses.
F-37
Net
Operating Loss and Tax Credit Carryforwards
As
of December 31, 2025, the Company has net operating loss carryforwards for federal income tax purposes of approximately $145.2 million.
The federal net operating losses were all generated after 2017 and are not subject to expiration. The Company does not have any state
net operating loss carryforwards.
The
Company has research credit carryforwards for federal income tax purposes of approximately $698.6 thousand as of December 31, 2025. The
federal credits begin to expire in 2041. The Company does not have any state credit carryforwards.
Utilization
of some of the federal net operating loss and credit carryforwards may be subject to annual limitations due to the “change in ownership”
provisions of the Internal Revenue Code of 1986 and similar state provisions. The annual limitations may result in the expiration of
net operating losses and credits before utilization. The Company has not performed a Section 382 study as of December 31, 2025.
The
Company files tax returns in the U.S. The Company is not currently under examination in any jurisdictions and all its tax years remain
effectively open to examination due to net operating loss carryforwards.
The
Company has the following activity relating to the gross amount of unrecognized tax benefits (in thousands):
SCHEDULE OF UNRECOGNIZED TAX BENEFITS
2025
2024
Year Ended December 31,
2025
2024
Beginning Balance
100
94
Gross increase - Tax Positions in Prior Periods
5
-
Gross Decreases - Tax Positions in Prior Periods
-
(6 )
Gross Increases - Tax Position in Current Period
29
12
Settlements
-
Lapses in Statutes of Limitations
-
Ending Balance
134
100
During
the years ended December 31, 2025 and 2024, no interest or penalties were required to be recognized relating for unrecognized tax benefits.
In the event the Company should need to recognize interest and penalties related to unrecognized income tax liabilities, this amount
will be recorded as an accrued liability and an increase to income tax expense.
F-38
NOTE
17 — SEGMENTS
The
Company operates as one reportable segment. The Company’s chief operating decision maker (“CODM”) is its Chief
Financial Officer, who organizes the Company, manages resource allocations and measures performance as one operating and reportable
segment. The CODM performs quarterly reviews of financial information presented on a consolidated basis. The CODM uses the loss from operations as the primary measure of segment profit or loss when assessing performance and making
decisions about the allocation of resources. When reviewing expense information, the CODM is regularly provided with
expense categories for the Company’s single operating segment that are the same as the expense captions presented in the Company’s
consolidated statement of comprehensive loss.
Because the Company has a single reportable segment, the measure of the
segment’s total assets are the same as the Company’s consolidated total assets. The Company has no significant long-lived
assets recognized on the Consolidated Balance Sheets outside of the US jurisdiction.
The Company’s consolidated statements of comprehensive loss for the years
ended December 31, 2025 and 2024, are shown below. The specific line items that the CODM reviews are marked as Significant
in the income statement below.
SCHEDULE OF
SIGNIFICANT INCOME STATEMENT
For The Years Ended
(In Thousands, except per share amounts)
December 31, 2025
December 31, 2024
Revenues (Significant)
$ 1,514
$
3,376
Cost of goods sold (Significant)
17,314
14,966
Gross loss
15,800
11,590
Operating expenses:
General and administrative (Significant)
14,675
12,213
Sales and marketing (Significant)
25,428
9,895
Research and development (Significant)
3,297
6,592
Impairment loss
-
12,427
Total operating expenses
43,400
41,127
Loss from operations (Significant)
$ 59,200
$
52,717
Other income:
Interest income
(1,397 )
(1,583
)
Other income
(254 )
(184
)
Total other income:
(1,651 )
(1,767
)
Net loss attributed to common stockholders
$ 57,549
$
50,950
Weighted average common shares outstanding -basic and diluted
3,000,000
3,000,000
Net loss per common share - basic and diluted
$ (0.02 )
$
(0.02
)
Net Loss
$ 57,549
$
50,950
Unrealized loss (gain) on investments
$ 170
$
(170
)
Comprehensive Loss
$ 57,719
$
50,780
General
and administrative, sales and marketing, and research and development costs are all considered significant in the aggregate. There are
no specific line items within these categories that the CODM considers significant and regularly reviews. However, for cost of goods
sold (COGS), the CODM specifically reviews one of the expenses within this category, rather than COGS as an aggregate- this significant
expense is the Cost of Casitas Sold. See the disclosure below:
SCHEDULE
OF COST OF GOODS SOLD
For
The Years Ended
December
31, 2025
December 31, 2024
Cost of Casitas Sold (Significant)
2,262
5,422
All other line items within COGS (1)
15,052
9,544
COGS
17,314
14,966
(1)
All
other line items within COGS include obsolete inventory, inventory adjustment, scrapped inventory, warranty expense, and allocations
to COGS such as stock-based compensation expense.
NOTE
18– SUBSEQUENT EVENTS
The
Company has evaluated subsequent events from December 31, 2025 through March 27, 2026, the issuance date of these consolidated financial
statements.
Sales
Activity
Between
January 1, 2026 and March 27, 2026, the Company shipped 19 units. As of March 27, 2026, there are 374 units that are under contract
for a monetary value of $25.7 million.
Merger
On September 18, 2025, the Company filed a Registration
Statement on Form S-4 (as amended, the “Registration Statement”) in connection with its proposed merger. The Company subsequently
filed Amendment No. 1 to the Registration Statement on December 30, 2025 and Amendment No. 2 to the Registration Statement on February
5, 2026. The Company has received comments from the staff of the Securities and Exchange Commission (the “SEC”) on Amendment
No. 2 and expects to file a further amendment to the Registration Statement in response to such comments.
Hiring
of Key Staff
On
February 16, 2026, the Company appointed both a Chief Technology Officer, Shanmugan Palanappian and General Counsel, Thomas A. Wilczek.
Equity
Events
For
awards previously issued under the Company’s Amended 2021 Stock Incentive Plan, the Company recognized employee forfeitures of
5,062,501
RSUs and 87,720
Stock Options subsequent to December 31, 2025. No additional
RSUs or Stock Option grants were made under the Plan subsequent to December 31, 2025.
In
connection with the issuance of certain A-3 shares in 2024 and 2023, the Company had issued warrants that are exercisable for shares
of Series A-3 Preferred Stock at a price of $0.80
per share. The Company may call the warrants, in its sole discretion, at any time
upon 30 days written notice to the shareholders. If redeemed, each warrant shall be redeemed for one share of A-3 Preferred Stock. On
January 30, 2026, the Company sent a notice of cancellation to its warrant holders, effective March 1, 2026. Subsequent to December 31,
2025 and through March 27, 2026, 677,750 warrants were exercised, resulting in the issuance of 677,750 shares of Series A-3 Preferred
Stock. All other outstanding warrants were deemed cancelled as of March 1, 2026.
F-39
EX-99.3
EX-99.3
Filename: ex99-3.htm · Sequence: 11
Exhibit
99.3
UNAUDITED
PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
The
following unaudited pro forma condensed combined financial information presents the combination of the financial information of
FGMC and BOXABL adjusted to give effect to the Business Combination and other transactions. The following unaudited pro forma condensed
combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule,
Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.”
On
August 4, 2025, BOXABL entered into the Merger Agreement, by and among FGMC, Merger Sub and BOXABL.
Description
of the Business Combination
On
August 4, 2025, FGMC, BOXABL and FG Merger Sub II Inc., a Nevada corporation and wholly-owned subsidiary of FGMC (“Merger
Sub”) entered into an Agreement and Plan of Merger (the “Merger Agreement”). The Merger Agreement
provides for a two-step merger transaction (the “Mergers”) in which, first, Merger Sub will merge with and
into BOXABL (the “First Merger”), with BOXABL surviving as a wholly-owned subsidiary of FGMC, and, immediately
thereafter, BOXABL (as the surviving company in the First Merger) will merge with and into FGMC (the “Second Merger”),
with FGMC continuing as the surviving public company (the “Combined Company”). By virtue of the consummation
of the Mergers, the Combined Company will change its name to BOXABL Inc. The Boards of Directors of BOXABL, FGMC, and Merger Sub have
unanimously approved the Merger Agreement and the transactions contemplated thereby.
Consideration
The
aggregate merger consideration to be received by BOXABL stockholders is equal to a combination of preferred and common shares of FGMC
that equals a total of $3,500,000,000, each at a deemed value of $10 per share. There is no minimum cash required to close the Merger.
Pursuant
to the Merger Agreement each share of BOXABL common share and preferred shares issued and outstanding immediately prior to the First
Merger shall be converted into the right to receive common share and preferred shares, respectively of the Combined Company pursuant
to exchange ratio defined in the Merger Agreement. The Combined Company common shares and preferred shares will be issued at the closing
of the Second Merger.
The
following summarizes the aggregated value of the Business Combination consideration
Common
Stock(1)
246,524,760
Preferred
stock(2)
103,475,240
Value
per share
$ 10
Total
share consideration
$ 3,500,000,000
(1)
Represents
the shares of common stock of the Combined Company that will be issued and exchanged with the BOXABL common shares outstanding. This
includes shares of common stock of the Combined Company underlying the convertible securities including stock option, restricted
stock units and warrants of BOXABL.
(2)
Represents
the Combined Company Merger Preferred Stock that will be issued and exchanged with the BOXABL Preferred Stock outstanding.
Closing
Conditions
The
closing of the Mergers is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of BOXABL and FGMC, effectiveness of a registration statement on Form S-4 to be filed by FGMC with the SEC in connection with the transaction,
expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act, accuracy of representations
and warranties, approval for listing of the Combined Company Common Stock on Nasdaq or NYSE, absence of any law or order prohibiting
the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either BOXABL or FGMC may terminate the agreement by written notice if the closing has not occurred on or before
July 31, 2026 (the “Agreement End Date”), provided that the right to terminate on this basis is not available
to any party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. Termination is also
permitted by mutual written consent of the parties, or by either party if a governmental authority enacts a law or order that makes consummation
of the transactions illegal or otherwise prohibits the transaction, so long as the terminating party or its subsidiaries did not cause
such prohibition by their own breach.
On
November 3, 2025, Company entered into an amendment (the “Amendment”) to the Merger Agreement with BOXABL.
Pursuant to the Amendment, the parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from
December 31, 2025, to March 31, 2026.
On
April 6, 2026, FGMC and BOXABL entered into an amendment to the Merger Agreement:
(A)
to
extend the Agreement End Date for the Merger Agreement from March 31, 2026 to July 31, 2026;
(B)
that
the Company and the Acquiror shall jointly enter into agreements, subject to any consent needed from ThinkEquity LLC, or amendments
to existing agreements, providing for the release of any lock-up provisions applicable to the Acquiror Securities owned by the Sponsor
Parties, Paolo Tiramani, Galiano Tiramani, or any of their respective Affiliates, such that such lock-up provisions shall automatically
expire if the Acquiror Common Stock trades at or above $20.00 at any time, including during intraday trading;
(C)
to
clarify that the definition of Acquiror Securities includes the 8,295,800 rights (for the issuance of 829,580 shares of Acquiror
Common Stock), each right entitling the holder thereof to receive one-tenth (1/10) of a share of Acquirer Common Stock upon the consummation
of an initial business combination; and
(D)
to
provide that either the Company or the Acquiror has the right to terminate the Merger Agreement if either party has made a written
request of the other party pursuant to the Merger Agreement and five Business Days have passed, and the requesting party has not
received a response.
On
May 6, 2026, FGMC and BOXABL entered into an amendment to the forms of Company Lock-Up Agreement and Sponsor Lock-Up Agreement in the
Merger Agreement in order to implement the above-mentioned lock-up provisions.
Termination
Provisions
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either BOXABL or FGMC
are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
Certain
Related Agreements
Sponsor
Support Agreement
Concurrently
with the execution of the Merger Agreement, FGMC, the Sponsor and BOXABL entered into the Sponsor Support Agreement. Pursuant to the
Sponsor Support Agreement, the Sponsor agreed, among other things, (i) to vote in favor of the proposals presented at the FGMC Special
Meeting, (ii) not to redeem any FGMC Common Shares owned by it in connection with the transactions contemplated by the Merger Agreement,
and (iii) waive, to the fullest extent permitted by applicable law and FGMC’s governing documents, any rights to adjustment
or other anti-dilution protections available under the FGMC Charter with respect to the rate at which shares of FGMC Preferred Stock
held by the Sponsor convert into shares of FGMC Common Stock in connection with the transactions contemplated by the Merger Agreement.
The Sponsor Support Agreement also includes a provision with respect to the payment by the Sponsor of expenses incurred by FGMC in connection
with the Business Combination in excess of the FGMC Expense Cap. The Sponsor Support Agreement also provides that if there are any amounts
outstanding under any working capital loan extended to FGMC by the Sponsor as of the Closing, then notwithstanding the terms of any such
working capital loan, FGMC will repay such outstanding amounts to the Sponsor at the Closing solely in cash, and not in the form of FGMC
Common Shares or any other form
BOXABL
Support Agreement
Concurrently
with the execution of the Merger Agreement, FGMC, BOXABL and certain stockholders of BOXABL entered into the BOXABL Support Agreement.
Pursuant to the BOXABL Support Agreement, certain BOXABL stockholders agreed to, among other things, at any meeting of the stockholders
of BOXABL and in any action by written consent of the stockholders of BOXABL, with respect to the outstanding shares of BOXABL capital
stock held by them, vote in favor of and consent to adopting the Merger Agreement and all other documents and transactions contemplated
thereby, subject to the terms and conditions of the BOXABL Support Agreement. As of the record date for the BOXABL Special Meeting, such
BOXABL stockholders accounted for approximately 73.79% of the number of then-outstanding shares of BOXABL Common Stock and approximately
73.79% of the voting power of the then-outstanding shares of BOXABL Common Stock.
Lock-Up
Agreement
The
Merger Agreement contemplates that, at the Closing, the Combined Company, the Sponsor and certain of the former stockholders of BOXABL
will enter into the Lock-Up Agreements, pursuant to which the parties thereto will agree to restrictions on transfer for up to one year
following the Closing Date with respect to the Lock-Up Shares (as defined in the Lock-Up Agreement), which lock-up, subject to certain
exceptions, will end on the earlier of (i) with respect to 50% of the Lock-up Shares, the earlier of (A) twelve (12) months
following the Closing Date and (B) the date on which the closing price of the Combined Company’s Common Shares equals or exceeds
$12.00 per share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations) for any twenty (20) trading days
within any thirty (30) trading day period commencing after the Closing Date, and (ii) with respect to the remaining 50% of the Lock-up
Shares, twelve (12) months following the Closing Date, or earlier, in each case, if subsequent to the Closing Date, FGMC consummates
a subsequent liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in all of FGMC’s
stockholders having the right to exchange their shares of Common Stock for cash, securities or other property. Notwithstanding the foregoing,
such lock-up provisions shall automatically expire if the Combined Company’s Common Stock trades at or above $20.00 at any time,
including during intraday trading.
Anticipated
Accounting Treatment
The
Business Combination will be accounted for as a reverse recapitalization in accordance with GAAP. Under this method of accounting, FGMC,
who is the legal acquirer, will be treated as the “acquired” company for accounting purposes and BOXABL will be treated as
the accounting acquirer. Accordingly, the Business Combination will be treated as the equivalent of BOXABL issuing shares at the closing
of the Business Combination for the net assets of FGMC as of the closing date, accompanied by a recapitalization. The net assets of FGMC
will be stated at historical cost, with no goodwill or other intangible assets recorded.
BOXABL
has been determined to be the accounting acquirer based on evaluation of the following facts and circumstances:
●
BOXABL
stockholders will have the majority voting interest in the Combined Company.
●
The
Combined Company board of directors will be composed as follows: BOXABL will have the right to designate four (4) directors
and FGMC will have the right to designate one (1) director (a majority of the board who will qualify as independent directors
under the Securities Act and the Nasdaq rules);
●
BOXABL
senior management will be the senior management of the Combined Company post-merger;
●
The
business of Combined Company will comprise the ongoing operations of BOXABL; and
●
BOXABL
is the larger entity, in terms of substantive assets.
Basis
of Pro Forma Presentation
The
unaudited pro forma condensed combined financial information has been prepared reflecting the actual redemption of 3,466,086
shares of FGMC Public Shares in connection with the Closing, as follows:
●
Scenario
1 — Actual Redemption Scenario: The “Actual Redemption Scenario” reflects
the actual redemption of 3,466,086 shares of FGMC Public Shares in connection with the Closing, resulting in an aggregate
cash payment of approximately $36.0 million out of the Trust Account based on a redemption price of approximately
$10.40 per share.
The
pro forma condensed financial statements have been prepared assuming no PIPE financing since there is no minimum cash closing condition
in the transaction
The
pro forma condensed financial statements have been prepared assuming all common shares of BOXABL including the convertible securities
of BOXABL which includes, stock options, warrants and restricted stock units will exchange into common share of Combined Company
at Business Combination closing and all series of preferred shares of BOXABL will exchange in to preferred shares of Combined Company
at Business Combination closing.
Pro
Forma Ownership
The
table below summarizes the pro forma ownership of Combined Company Common Stock following the Business Combination,
reflecting the actual redemption of 3,466,086 shares of FGMC Public Shares in connection with the Closing:
●
Actual
Redemption Scenario: The “Actual Redemption Scenario” reflects the actual redemption of 3,466,086 shares
of FGMC Public Shares in connection with the Closing, resulting in an aggregate cash payment of approximately $36.0
million out of the Trust Account based on a redemption price of approximately $10.40 per share.
The
ownership percentages reflected in the tables below are based upon the number of shares of BOXABL Common Stock issued and outstanding
as of December 31, 2025, and are subject to the following additional assumptions:
●
the
total shares of Combined Company Common Stock to be issued to holders of BOXABL Common Stock will be 246,524,760; assuming all Convertible
Securities of BOXABL are also converted into Combined Company Common Stock
●
the
total shares of Combined Company preferred shares to be issued to holders of BOXABL preferred stock will be 103,475,240;
●
the beneficial ownership of the
Sponsor of 2,000,000 shares FGMC common stock were acquired for an aggregate investment of
$25,000 prior to the IPO. Such shares would become worthless if FGMC does not complete a
business combination by July 31, 2026 or during any extension period, as the Sponsor waived
any redemption right with respect to those shares. At the Closing, the Sponsor and affliates
would own a total of 2,273,130 shares of Combined Company Common stock. Such shares have
an aggregate market value of approximately $23.1 million based on the closing price of FGMC
common stock of $10.18 on May 1, 2026, the most recent practicable date prior to the date
of the accompanying joint proxy statement/prospectus on which trading data for FGMC common
stock was available;
●
the
beneficial ownership of the Sponsor of 248,300 private placement units, which were acquired for an aggregate investment of $2,483,000 million
at the time of the IPO. 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.
Such units
would expire and be worthless if FGMC does not complete a business combination by July 31, 2026 or during any extension period;
●
The
beneficial ownership of the Sponsor of 1,000,000 $15 Private Warrants which were acquired for an aggregate investment of $100,000
at the time of the IPO. 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. Such units would expire and be worthless if FGMC does not complete a business combination by July 31, 2026
or during any extension period.
If
any of these assumptions are not correct, these percentages will be different.
Actual
Redemption Scenario
Shares
Percentage
Shares
of Combined Company Common Stock held by BOXABL stockholders(1)
246,524,760
68.93 %
Shares
of Combined Company Preferred Stock held by BOXABL stockholders(2)
103,475,240
28.93 %
Shares
of Combined Company Common Shares held by Sponsor and affiliates(3)
2,273,130
0.64 %
Shares
of Combined Company Common Stock held by FGMC public stockholders(4)
5,333,914
1.49 %
Shares
of Combined Company Common Stock held by FGMC
Underwriter and Advisor(5)
52,250
0.01 %
Total
357,659,294
100.00 %
(1)
Consist
of 246,524,760 common shares of Combined Company received by BOXABL shareholder. This includes 233,833,072 shares
exchanged for common shares holder and 12,691,688 common shares of Combined Company exchanged for convertible
securities of BOXABL.
(2)
Represent
the preferred shares of Combined Company received by BOXABL preferred shareholder.
(3)
Consist
of 1,402,910 common shares held by Sponsor, 85,390 common shares held by Ramnarain Joseph Jaigobind and 760,000 common shares held
by directors, officers and advisors. Also, include 22,330 and 2,500 common shares held by Sponsor and Ramnarain Joseph Jaigobind,
respectively underlying the Private Unit Rights.
(4)
Represents
4,533,914 FGMC Public Shares remaining following the actual redemption of 3,466,086 shares in connection with the Closing,
and 800,000 common shares underlying Public Rights
(5)
Consist
of 47,500 common shares underlying Underwriter and Advisor Unit. Also includes 4,750 common shares converted from rights underlying
the Underwriter and Advisor Units.
The
following unaudited Pro Forma condensed combined balance sheet as of March 31, 2026, and the unaudited Pro Forma condensed
combined statements of operations for the three months ended March 31, 2026 and for the year ended December 31,
2025, are based on the historical financial statements of FGMC and BOXABL, and the related notes for the period ended December 31,
2024 and 2025. The unaudited Pro Forma adjustments are based on information currently available, assumptions, and estimates underlying
the Pro Forma adjustments and are described in the accompanying notes. Actual results may differ materially from the assumptions used
to present the accompanying unaudited Pro Forma condensed combined financial statements.
BOXABL
and FGMC
UNAUDITED
PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS
OF MARCH 31, 2026
(In Thousands, except share amounts)
BOXABL
FGMC
Actual Redemption Scenario
(Historical)
(Historical)
Transaction Accounting Adjustments
Pro Forma Combined
ASSETS
Current assets:
Cash and cash equivalents
22,256
243
6,293
A
28,793
Short-term investments
—
—
—
—
Cash, cash equivalents and short-term investments
22,256
243
6,293
28,793
Accounts receivable
1,127
—
—
1,127
Prepaid expenses
—
75
3,688
B
3,763
Cash held in trust account
—
82,859
(46,960 )
A
—
(35,900 )
A
Loan receivable – current
16
—
—
16
Escrow receivable
189
—
—
189
Inventories, net
18,177
—
—
18,177
Other current assets
1,026
—
31,078
H
32,104
Total current assets
42,791
83,178
(41,800 )
84,169
Non-current assets:
Long-term investments
—
—
—
—
Restricted cash
3,987
—
—
3,987
Property and equipment, net
6,864
—
—
6,864
Digital assets
696
—
—
696
Intangible assets, net
346
—
—
346
Right of use assets, net
5,773
—
—
5,773
Deposits on equipment
268
—
—
268
Loan receivable – non-current
20
—
—
20
Security deposits
854
—
—
854
Other Long Term Assets
59
—
—
59
Total non-current assets
18,867
—
—
18,867
Total assets
61,658
83,178
(41,800 )
103,036
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
1,720
64
—
1,784
Tax liability
—
299
—
299
Customer deposits
3,287
—
—
3,287
Deferred revenue
1,809
—
—
1,809
Lease liability – current
3,298
—
—
3,298
Subscription liability
26
—
—
26
Accrued expenses and other current liabilities
1,830
—
—
1,830
Total current liabilities
11,970
363
—
12,333
Long-term liabilities:
Lease liability – non-current
2,950
—
—
2,950
Total liabilities
14,920
363
—
15,283
Commitments and contingencies
—
Common stock; $0.0001 par value, subject to possible redemption, 8,000,000 shares at redemption value
—
82,859
(46,960 )
A
—
(35,900 )
A
Stockholders’ equity:
Series A Preferred Stock
2,566
—
(2,566 )
E
10
10
E
Series A-1 Preferred Stock
634,479
—
(634,479 )
E
—
Series A-2 Preferred Stock
101,003
—
(101,003 )
E
—
Series A-3 Preferred Stock
77,165
—
(77,165 )
E
—
Unclassified Preferred Stock
—
—
—
—
Common stock
30
0
0
C
25
(30 )
D
25
D
Additional paid-in capital
15,058
—
46,959
C
871,279
(5,900 )
I
815,203
E
(45 )
F
5
G
Accumulated other comprehensive income (loss)
—
—
—
—
Accumulated deficit
(783,563 )
(45 )
45
F
(783,563 )
Total stockholders’ equity
46,738
(45 )
41,059
87,752
Total liabilities and stockholders’ equity
61,658
83,178
(41,800 )
103,036
Transaction
Adjustments:
A
Reflects
the liquidation and reclassification of funds held in the Trust Account to cash that became available following the Business
Combination, reflecting the actual redemption of 3,466,086 shares of FGMC Public Shares in connection with the Closing.
B
Represents
the capitalization of $3,687,771 in directors’ and officers’ liability insurance premiums placed through HUB International in
connection with the Business Combination, to be amortized on a straight-line basis over the coverage period of the policy.
C
Represents
the reclassification of FGMC’s Common Stock subject to possible redemption to permanent equity, reflecting the actual
redemption of 3,466,086 shares in connection with the Closing.
D
Represents
the exchange of outstanding BOXABL common shares into 246,524,760 shares of Combined Company at par value of $0.0001 per share upon
the closing of Business Combination. This amount includes the BOXABL convertible securities including Stock Option, Warrants and
Restricted Stock Units being exchanged for common shares.
E
Represents
the exchange of outstanding BOXABL preferred shares into 103,475,240 shares of Combined Company preferred shares at par value of
$0.0001 per share upon the Business Combination.
F
Represents
the elimination of FGMC historical accumulated earnings.
G
Represents
the conversion of Public Rights, rights underlying the Private Units, rights underlying the Underwriter and Advisors Units into Combined
Company’s common stock upon Business Combination.
H
Represents the recognition of a
derivative asset associated with two Forward Purchase Agreements (“FPAs”) entered
into with Atsion Opportunity Fund LLC – Series 2 and FG Capital Partners LLC in connection
with the Business Combination, for an aggregate prepayment of $31,078,060. The FPAs are cash-settled
equity forwards accounted for as derivative assets under ASC 815, with settlement equal to
(i) the number of shares subject to the applicable FPA multiplied by the 15-day volume-weighted
average price, less (ii) the number of such shares multiplied by $0.80 per share, subject
to a floor of zero recovery. Each FPA has an initial maturity of 90 days following the Closing,
extendable at the Company’s election for up to two additional 90-day periods, for a
maximum term of 270 days post-Closing.
I
Represents $5,900,381 of transaction
costs directly attributable to the Business Combination, paid at Closing and recorded as
a reduction of Additional Paid-in Capital in accordance with ASC 805. These costs include
fees paid to Continental Stock Transfer & Trust Company, ThinkEquity LLC, Loeb &
Loeb LLP, Advantage Proxy, Holland & Hart LLP, Toppan Merrill, Winston & Strawn LLP,
Maxim Group LLC, and Brownstein Hyatt Farber Schreck LLP.
BOXABL
and FGMC
UNAUDITED
PRO FORMA CONDENSED COMBINED STATEMENT OF PROFIT OR LOSS
FOR
THE THREE MONTHS ENDED MARCH 31, 2026
(In thousands, except per share and weighted-average share data)
BOXABL
FGMC
Actual Redemption Scenario
(Historical)
(Historical)
Transaction Accounting Adjustments
Pro Forma Combined
Revenues
1,556
—
—
1,556
Cost of goods sold
4,909
—
—
4,909
Gross loss
(3,353 )
—
—
(3,353 )
Operating expenses:
General and administrative
3,189
273
(273 )
H
3,189
Sales and marketing
525
—
—
525
Research and development
566
—
—
566
Impairment loss
—
—
—
—
Total operating expenses
4,280
273
(273 )
4,280
Loss from operations
(7,633 )
(273 )
273
(7,633 )
Other income:
Interest income
209
—
—
209
Other income
(155 )
722
—
567
Income tax expense
—
161
(161 )
H
—
Total other income:
54
561
(161 )
776
Net (loss) income attributed to common stockholders
(7,579 )
288
112
(6,857 )
Weighted average common shares outstanding – basic and diluted
3,000,000,000
2,295,800
254,184,054
Net loss per common share – basic and diluted
(0.00 )
0.04
(0.03 )
Weighted average redeemable common shares outstanding – basic
6,674,033
Basic income per share, redeemable shares
0.207
Weighted average redeemable common shares outstanding – diluted
7,341,436
Diluted income per share, redeemable shares
0.186
Adjustments and Reclassifications
to Unaudited Pro Forma Condensed Combined Statement of Operations for the three months ended March 31, 2026
H
Reflects the elimination of non-recurring FGMC formation and operating
costs and related income tax expense, which would not have been incurred by the Combined Company had the Business Combination occurred
on January 1, 2025.
BOXABL
and FGMC
UNAUDITED
PRO FORMA CONDENSED COMBINED STATEMENT OF PROFIT OR LOSS
FOR
THE YEAR ENDED DECEMBER 31, 2025
(In thousands, except per share and weighted-average share data)
BOXABL
FGMC
Actual Redemption Scenario
(Historical)
(Historical)
Transaction Accounting Adjustments
Pro Forma Combined
Revenues
1,514
—
—
1,514
Cost of goods sold
17,314
—
—
17,314
Gross loss
(15,800 )
—
—
(15,800 )
Operating expenses:
General and administrative
14,675
972
(972 )
H
14,675
Sales and marketing
25,428
—
—
25,428
Research and development
3,297
—
—
3,297
Impairment loss
—
—
—
—
Total operating expenses
43,400
972
(972 )
43,400
Loss from operations
(59,200 )
(972 )
972
(59,200 )
Other income:
Interest income
(1,397 )
3,037
(3,037 )
I
(1,397 )
Other income
(254 )
—
—
(254 )
Income tax expense
—
638
(638 )
H
—
Total other income:
(1,651 )
2,399
(3,675 )
(1,651 )
Net (loss) income attributed to common stockholders
(57,549 )
1,427
(2,703 )
(60,851 )
Weighted average common shares outstanding – basic and diluted
3,000,000,000
254,184,054
Net loss per common share – basic and diluted
(0.02 )
(0.24 )
Weighted average redeemable common shares outstanding – basic
7,342,466
Basic income per share, redeemable shares
0.26
Weighted average redeemable common shares outstanding – diluted
8,076,712
Weighted average non-redeemable common shares outstanding – basic
2,301,899.00
Basic loss per non-redeemable share – basic
(0.21 )
Weighted average non-redeemable common shares outstanding – diluted
2,329,047.00
Basic and diluted loss per non-redeemable share
(0.20 )
Adjustments and Reclassifications
to Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2025
H
Reflects
the elimination of non recurring expense.
I
Reflects
the elimination of interest income and tax liability on interest income generated from the
investments held in the Trust Account after giving effect to the Business Combination as
if it had occurred on January 1, 2025.
NOTES
TO UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION
Note
1 — Description of the Proposed Transactions
On
August 4, 2025, FGMC, BOXABL and FG Merger Sub II Inc., a Nevada corporation and wholly-owned subsidiary of FGMC (“Merger
Sub”) entered into an Agreement and Plan of Merger (the “Merger Agreement”). The Merger Agreement
provides for a two-step merger transaction (the “Mergers”) in which, first, Merger Sub will merge with and
into BOXABL (the “First Merger”), with BOXABL surviving as a wholly-owned subsidiary of FGMC, and, immediately
thereafter, BOXABL (as the surviving company in the First Merger) will merge with and into FGMC (the “Second Merger”),
with FGMC continuing as the surviving public company (the “Combined Company”). By virtue of the consummation
of the Mergers, the Combined Company will change its name to BOXABL Inc. The Boards of Directors of BOXABL, FGMC, and Merger Sub have
unanimously approved the Merger Agreement and the transactions contemplated thereby.
Consideration
The
aggregate merger consideration to be received by BOXABL stockholders is equal to a combination of preferred and common shares of FGMC
that equals a total of $3,500,000,000, each at a deemed value of $10 per share. There is no minimum cash required to close the Merger.
Common
Stock(1)
246,524,760
Preferred
stock(2)
103,475,240
Value
per share
$ 10
Total
share consideration
$ 3,500,000,000
(1)
Represents
the Combined Company Common Stock that will be issued and exchanged with the BOXABL Common Stock outstanding. This includes shares
of common stock of the Combined Company underlying the convertible securities including stock option, restricted stock units and warrants
of BOXABL.
(2)
Represents
the Combined Company Merger Preferred Stock that will be issued and exchanged with the BOXABL Preferred Stock outstanding.
Closing
Conditions
The
closing of the Mergers is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of BOXABL and FGMC, effectiveness of a registration statement on Form S-4 to be filed by FGMC with the SEC in connection with the transaction,
expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act, accuracy of representations
and warranties, approval for listing of the Combined Company Common Stock on Nasdaq or NYSE, absence of any law or order prohibiting
the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either BOXABL or FGMC may terminate the agreement by written notice if the closing has not occurred on or before
July 31, 2026 (the “Agreement End Date”), provided that the right to terminate on this basis is not available
to any party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. Termination is also
permitted by mutual written consent of the parties, or by either party if a governmental authority enacts a law or order that makes consummation
of the transactions illegal or otherwise prohibits the transaction, so long as the terminating party or its subsidiaries did not cause
such prohibition by their own breach.
On
November 3, 2025, Company entered into an amendment (the “Amendment”) to the Merger Agreement with BOXABL.
Pursuant to the Amendment, the parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from
December 31, 2025, to March 31, 2026.
On
April 6, 2026, FGMC and BOXABL entered into an amendment to the Merger Agreement:
(A)
to
extend the Agreement End Date for the Merger Agreement from March 31, 2026 to July 31, 2026;
(B)
that
the Company and the Acquiror shall jointly enter into agreements, subject to any consent needed from ThinkEquity LLC, or amendments
to existing agreements, providing for the release of any lock-up provisions applicable to the Acquiror Securities owned by the Sponsor
Parties, Paolo Tiramani, Galiano Tiramani, or any of their respective Affiliates, such that such lock-up provisions shall automatically
expire if the Acquiror Common Stock trades at or above $20.00 at any time, including during intraday trading;
(C)
to
clarify that the definition of Acquiror Securities includes the 8,295,800 rights (for the issuance of 829,580 shares of Acquiror Common
Stock), each right entitling the holder thereof to receive one-tenth (1/10) of a share of Acquirer Common Stock upon the consummation
of an initial business combination; and
(D)
to
provide that either the Company or the Acquiror has the right to terminate the Merger Agreement if either party has made a written
request of the other party pursuant to the Merger Agreement and five Business Days have passed, and the requesting party has not received
a response.
On
May 6, 2026, FGMC and BOXABL entered into an amendment to the forms of Company Lock-Up Agreement and Sponsor Lock-Up Agreement in the
Merger Agreement in order to implement the above-mentioned lock-up provisions.
Termination
Provisions
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either BOXABL or FGMC
are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
Certain
Related Agreements
Sponsor
Support Agreement
Concurrently
with the execution of the Merger Agreement, FGMC, the Sponsor and BOXABL entered into the Sponsor Support Agreement. Pursuant to the
Sponsor Support Agreement, the Sponsor agreed, among other things, (i) to vote in favor of the proposals presented at the FGMC Special
Meeting, (ii) not to redeem any FGMC Common Shares owned by it in connection with the transactions contemplated by the Merger Agreement,
and (iii) waive, to the fullest extent permitted by applicable law and FGMC’s governing documents, any rights to adjustment or
other anti-dilution protections available under the FGMC Charter with respect to the rate at which shares of FGMC Preferred Stock held
by the Sponsor convert into shares of FGMC Common Stock in connection with the transactions contemplated by the Merger Agreement. The
Sponsor Support Agreement also includes a provision with respect to the payment by the Sponsor of expenses incurred by FGMC in connection
with the Business Combination in excess of the FGMC Expense Cap. The Sponsor Support Agreement also provides that if there are any amounts
outstanding under any working capital loan extended to FGMC by the Sponsor as of the Closing, then notwithstanding the terms of any such
working capital loan, FGMC will repay such outstanding amounts to the Sponsor at the Closing solely in cash, and not in the form of FGMC
Common Shares or any other form.
BOXABL
Support Agreement
Concurrently
with the execution of the Merger Agreement, FGMC, BOXABL and certain stockholders of BOXABL entered into the BOXABL Support Agreement.
Pursuant to the BOXABL Support Agreement, certain BOXABL stockholders agreed to, among other things, at any meeting of the stockholders
of BOXABL and in any action by written consent of the stockholders of BOXABL, with respect to the outstanding shares of BOXABL capital
stock held by them, vote in favor of and consent to adopting the Merger Agreement and all other documents and transactions contemplated
thereby, subject to the terms and conditions of the BOXABL Support Agreement. As of the record date for the BOXABL Special Meeting, such
BOXABL stockholders accounted for approximately 73.79% of the number of then-outstanding shares of BOXABL Common Stock and approximately
73.79% of the voting power of the then-outstanding shares of BOXABL Common Stock.
Lock-Up
Agreement
The
Merger Agreement contemplates that, at the Closing, the Combined Company, the Sponsor and certain of the former stockholders of BOXABL
will enter into the Lock-Up Agreements, pursuant to which the parties thereto will agree to restrictions on transfer for up to one year
following the Closing Date with respect to the Lock-Up Shares (as defined in the Lock-Up Agreement), which lock-up, subject to certain
exceptions, will end on the earlier of (i) with respect to 50% of the Lock-up Shares, the earlier of (A) twelve (12) months following
the Closing Date and (B) the date on which the closing price of the Combined Company’s Common Shares equals or exceeds $12.00 per
share (as adjusted for stock splits, stock dividends, reorganizations and recapitalizations) for any twenty (20) trading days within
any thirty (30) trading day period commencing after the Closing Date, and (ii) with respect to the remaining 50% of the Lock-up Shares,
twelve (12) months following the Closing Date, or earlier, in each case, if subsequent to the Closing Date, FGMC consummates a subsequent
liquidation, merger, capital stock exchange, reorganization or other similar transaction that results in all of FGMC’s stockholders
having the right to exchange their shares of Common Stock for cash, securities or other property. Notwithstanding the foregoing, such
lock-up provisions shall automatically expire if the Combined Company’s Common Stock trades at or above $20.00 at any time, including
during intraday trading.
Note
2 — Basis of Presentation and Accounting Policies
The
unaudited Pro Forma condensed combined financial information is for illustrative purposes only. The financial results may have been different
had the companies always been combined. You should not rely on the unaudited Pro Forma condensed combined financial information as being
indicative of the historical results that would have been achieved had the companies always been combined or the future results that
BOXABL will experience. BOXABL and FGMC did not have any historical relationship prior to the Business Combination. Accordingly, no Pro
Forma adjustments were required to eliminate activities between companies.
The
following unaudited Pro Forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation
S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.”
Release No. 33-10786 replaces the existing Pro Forma adjustment criteria with simplified Pro Forma adjustments that depict the accounting
for the transaction (“Transaction Accounting Adjustments”) and allows optional Pro Forma adjustments
that present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur.
BOXABL and FGMC have elected not to present any estimates related to potential synergies and other transaction effects that are reasonably
expected to occur or have already occurred and will only be presenting Transaction Accounting Adjustments in the unaudited Pro Forma
condensed combined financial information.
FGMC
does not meet the definition of a “business” pursuant to ASC 805-10-55 as it is an empty listed shell holding only cash raised
as part of its original equity issuance. As a result, the Business Combination does not qualify as a “business combination”
within the meaning of ASC 805, Business Combinations; rather, the Business Combination will be accounted for as a reverse merger
in accordance with U.S. GAAP. See Note 3 — Accounting for the Business Combination for more details.
The
historical financial statements of BOXABL have been prepared in accordance with U.S. GAAP. The historical financial statements of FGMC
have been prepared in accordance with U.S. GAAP. The unaudited Pro Forma condensed combined financial information reflects U.S. GAAP,
the basis of accounting used by BOXABL.
The
unaudited Pro Forma condensed combined financial information reflects the actual redemption of FGMC’s Public Shares into
cash in connection with the Closing, as more fully described below:
●
Actual
Redemption: Reflects the actual redemption of 3,466,086 shares of FGMC Public Shares in connection with the Closing, resulting
in an aggregate cash payment of approximately $36.0 million out of the Trust Account based on a redemption price of approximately
$10.40 per share.
The
following table sets out share ownership of FGMC Common Stock on a Pro Forma basis reflecting the actual redemption of 3,466,086 shares
of FGMC Public Shares in connection with the Closing:
Shares
% holding
FGMC public stockholders(1)
5,333,914
2.10 %
FGMC Sponsors and affiliates(2)
2,273,130
*
FGMC Common Stock underlying Underwriter Units(3)
44,000
*
FGMC Common Stock underlying Advisor Units(3)
8,250
*
BOXABL stockholders(4)
246,524,760
96.99 %
Total
254,184,054
100 %
*
Less
than 1%
(1)
Represents
FGMC Public Shares including the public rights converted into common shares.
(2)
Represents
Founder Shares held by Sponsor, Ramnarain Joseph Jaigobind and directors and officers pre-merger of FGMC. It also includes common
stock underlying Private Units and the rights underlying the Private Units being converted into common stock.
(3)
Represent
the common stock underlying the Underwriters and Advisors Unit including the right being converted into common shares underlying
the Underwriter and Advisor Units.
(4)
Represent
the exchange of BOXABL common shares into shares of FGMC upon closing of Business Combination. The amount includes the Convertible
Securities of BOXABL being exchanged for common shares of Combined Company.
Note
3 — Accounting for the Business Combination
The
Business Combination will be accounted for as a reverse recapitalization in accordance with GAAP. Under this method of accounting, FGMC,
who is the legal acquirer, will be treated as the “acquired” company for accounting purposes and BOXABL will be treated as
the accounting acquirer. Accordingly, the Business Combination will be treated as the equivalent of BOXABL issuing shares at the closing
of the Business Combination for the net assets of FGMC as of the closing date, accompanied by a recapitalization. The net assets of FGMC
will be stated at historical cost, with no goodwill or other intangible assets recorded.
BOXABL
has been determined to be the accounting acquirer based on evaluation of the following facts and circumstances:
● BOXABL
stockholders have the majority voting interest in BOXABL;
● The
BOXABL board will be composed as follows: BOXABL will have the right to designate four (4)
directors and FGMC will have the right to designate one (1) director (a majority of the board
who will qualify as independent directors under the Securities Act and the Nasdaq rules);
● BOXABL
senior management will be the senior management of BOXABL post-merger;
● The
business of BOXABL will comprise the ongoing operations of BOXABL; and
● BOXABL
is the larger entity, in terms of substantive assets.
Another
determining factor was that FGMC does not meet the definition of a “business” pursuant to ASC 805-10-55, Business Combinations
(“ASC 805”), and thus, for accounting purposes, the Business Combination will be accounted for as a reverse recapitalization,
within the scope of ASC 805. The net assets of FGMC will be stated at historical cost, with no goodwill or other intangible assets recorded.
Any excess of the fair value of shares issued to FGMC over the fair value of FGMC’s identifiable net assets acquired represents
compensation for the service of a stock exchange listing for its shares and is expensed as incurred.
Note
4 — Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet as of March 31, 2026
A. Reflects
the liquidation and reclassification of $82,136,888 funds held in the Trust Account to cash
that becomes available following the Business Combination.
B. Represents
preliminary estimated transaction costs expected to be incurred by FGMC and BOXABL of approximately
$14,435,350 which represents underwriter fee, legal, accounting, printing, director and officer’s
insurance and other transaction related fees incurred as part of the Business Combination.
● Total
estimated transaction cost for FGMC is approximately $5,100,000, of which approximately $394,000
is allocated as prepaid director and officer insurance premium. The remaining $4,706,000
is included as an adjustment to additional paid-in capital
● Total
estimated transaction cost for BOXABL is approximately $9,400,000, of which $2,300,000 is
allocated as prepaid director and officer insurance premium. The remaining approximately
$7,100,000 is included as an adjustment to additional paid-in capital
C. Represents
the reclassification of FGMC’s Common Stock subject to possible redemption to
permanent equity, reflecting the actual redemption of 3,466,086 FGMC shares
for an aggregate redemption payment of $36,048,175.57 at a redemption price
of approximately $10.40 per share in connection with the Closing.
D. Represents
the exchange of outstanding BOXABL common shares into 246,524,760 shares of Combined Company
at par value of $0.0001 per share upon the closing of Business Combination. This amount includes
the BOXABL convertible securities including Stock Option, Warrants and Restricted Stock Units
being exchanged for common shares.
E. Represents
the exchange of outstanding BOXABL preferred shares into 103,475,240 shares of Combined Company
Merger Preferred Stock at par value of $0.0001 per share upon the Business Combination.
F. Represents
the elimination of FGMC historical accumulated earnings.
G. Represents
the conversion of Public Rights, rights underlying the Private Units, rights underlying the
Underwriter and Advisors Units into Combined Company’s common stock upon Business Combination
Note
5 — Adjustments and Reclassifications to Unaudited Pro Forma Condensed Combined Statement of Operations for the three
months ended March 31, 2026 and for the year ended December 31, 2025
The
Pro Forma adjustments included in the unaudited Pro Forma condensed combined statement of operations for the three months ended March
31, 2026 and for the year ended December 31, 2025 are as follows:
H. Reflects
the elimination of non-recurring FGMC expenses after giving effect to the Business Combination
as if it had occurred on January 1, 2025.
I. Reflects
the elimination of interest income and lax liability on interest income generated from the
investments held in the Trust Account after giving effect to the Business Combination as
if it had occurred on January 1, 2025.
Note
6 — Net Earnings per Share
Represents
the earnings per share calculated using the historical weighted average shares outstanding, and the issuance of additional shares in
connection with the Business Combination, assuming the shares were outstanding since January 1, 2024. As the Business Combination is
being reflected as if it had occurred at the beginning of the period presented, the calculation of weighted average shares outstanding
for basic and diluted earnings per share assumes that the shares issued in connection with the Business Combination have been outstanding
for the entire period presented.
The following table sets
out the pro forma dilution of common shares reflecting the actual redemption of 3,466,086 shares of FGMC Public Shares in connection
with the Closing:
Actual Redemption
FGMC public shareholders
5,333,914
FGMC Sponsors and affiliates(1)
2,273,130
FGMC common shares underlying Underwriter Units(2)
44,000
FGMC common shares underlying Advisor Units(2)
8,250
BOXABL shareholders(3)
246,524,760
Total common shares
254,184,054
(1) Represents
Founder Shares held by Sponsor, Ramnarain Joseph Jaigobind and directors and officers pre-merger
of FGMC. It also includes the Common Stock underlying Private Units and rights underlying
the Private Units being converted into common stock.
(2) Represent
the common stock underlying the Underwriters and Advisors Unit.
(3) Represent
the exchange of BOXABL common shares into shares of FGMC upon closing of Business Combination.
The amount includes the Convertible Securities of BOXABL being exchanged for common shares
of Combined Company.
Year ended December 31, 2025
Actual Redemption
Proforma net loss
$ 60,851,000
Weighted average shares outstanding of common stock – basic and diluted
254,184,054
Net loss per share – basic and diluted
(0.24 )
EX-99.4
EX-99.4
Filename: ex99-4.htm · Sequence: 12
Exhibit
99.4
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the consolidated
financial statements and the related notes included elsewhere herein and in our consolidated financial statements.
Please
note that certain prior period amounts have been reclassified to conform to the current period presentation. See “Note 13 –
Revision of Previously Issued Consolidated Financial Statements” and “Note 14 – Revision of Unaudited Interim Condensed
Consolidated Financial Statements” for a description of these changes.
Unless
otherwise indicated, dollar amounts above $1,000 in this Report have been rounded to the nearest thousand, million or billion, as applicable.
In
addition to our consolidated financial statements, the following discussion contains forward-looking statements that reflect our plans,
estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. See above Note
About Forward-Looking Statements.
Overview
General
The
Company is a manufacturer of building systems and is in the process of aligning our production levels to match the demand for our products.
In addition to our first Nevada manufacturing facility (“Factory 1”), which we took possession of in May 2021, we expanded
our production capacity by signing leases for additional Nevada facilities (“Factory 3”) in June 2022 and (“Factory
2”) in May 2023, respectively. While our growth has mainly been funded by our capital raising activities as described below in
“Liquidity,” we anticipate our increased manufacturing capacity will allow us to build Boxes more efficiently, and, in doing
so generate additional revenue and profit in the future. We continue to improve our workforce, including the expansion of our business
development and sales teams to focus and better support the outreach to B2B, B2C, and B2G sales channels, respectively.
The
majority of US states have a statewide modular program which requires approval of a specific product prior to the product being able
to be sold and installed within the state. The requirements to obtain these approvals vary across each state, and the approval process
has resulted in delays in the Company’s ability to deliver the product across the country, which has impacted the timing and amount
of the Company’s revenues.
The
Company has obtained state modular approvals under state-wide modular housing programs in New Mexico, California, Nevada, and partially
in South Carolina. The approvals were obtained as follows:
●
During May
2024, we received approval to sell Casitas as Modular homes in California in certain climate zones.
●
During July 2024, we received
approval to sell Casitas under the Statewide Modular Program in New Mexico.
●
During January 2025, we
received approval to sell Casitas in Nevada under the Residential Building code.
●
During January 2025, we
received approval to sell Casitas under the Statewide Modular Program in all climate zones in California.
●
During June 2025, we received
approvals of plan sets for the Casita in South Carolina under the Statewide Modular Program, and our manufacturers license; factory
certification is pending and the Company expects this within the next 6 months.
●
During October 2025, we
received approvals of plan sets for the Casita in Texas under the Statewide Modular Program. Factory certification is pending.*
●
During December 2025, we
received a critical license from the State of California as a “Commercial Modular Manufacturer”.
*Our
manufacturing facility has completed all required inspections under the Texas Department of Licensing and Regulation (TDLR) Industrialized
Housing and Building program. The International Code Council’s National Technical Approval (ICC-NTA) has submitted a recommendation
for certification, and we are currently awaiting formal approval from TDLR. We anticipate that upon issuance, the certification will
authorize the facility to produce modular housing in compliance with applicable Texas codes and regulations.
1
The
Company had originally obtained approval for its Casita in Arizona in December 2023. However, the Arizona Department of Housing revoked
this approval in May 2024 due to installation issues identified at one customer site in Arizona. The Company has assessed that these
issues resulted from improper installation rather than the Company’s product and it is in active discussions with officials in
Arizona to resolve the matter. The Company has submitted plans that are under review with the State of Arizona.
New
sales within recently approved states and jurisdictions may continue to face delays due to the time needed for site preparation, arranging project funding for the purchaser, and other preparatory steps that are required to arrange delivery and installation of the units.
BOXABL
also has been focused on selling its products in multiple jurisdictions that do not have a statewide modular housing program. In these
areas, the ultimate approval is at the discretion of the local jurisdiction and is determined on a site-by-site basis. This pertains
to the following areas:
●
Oklahoma
●
Utah*
●
Wyoming
●
Kansas
●
West Virginia
●
Hawaii
●
Vermont
●
Alaska
●
Oregon
●
Connecticut
●
Delaware
●
New York
●
Tribal Lands
*Note
that in March 2024, SB 168 was signed into law, effective May 1, 2024, establishing a state-wide modular housing program in Utah.
The
Company retained multiple third-party inspection agencies to assist in achieving certification in multiples states with modular housing
legislation simultaneously.
Merger
Agreement
On
August 4, 2025, the Company entered into an Agreement and Plan of Merger (as amended, the “Merger Agreement”) by and
among the Company, FG Merger II Corp., a Nevada corporation (“FGMC”), and FG Merger Sub II Inc., a Nevada corporation
and wholly-owned subsidiary of FGMC (“Merger Sub”). The Merger Agreement provides for a two-step merger transaction
in which, first, Merger Sub will merge with and into the Company (the “First Merger”), with the Company surviving
as a wholly-owned subsidiary of FGMC, and, immediately thereafter, the Company (as the surviving company in the First Merger) will merge
with and into FGMC (the “Second Merger” and together with the First merger, the “Mergers”), with
FGMC continuing as the surviving public company (the “Surviving Pubco”). By virtue of the consummation of the Mergers,
the Surviving Pubco will change its name to BOXABL Inc. and shall reincorporate from a Nevada Corporation to a Texas Corporation in accordance
with the NRS and TBOC. The Boards of Directors of the Company, FGMC, and Merger Sub have unanimously approved the Merger Agreement and
the transactions contemplated thereby.
At
the effective time of the First Merger, each share of the Company’s common stock (other than certain excluded shares and any shares
held by stockholders who properly exercise and do not lose their dissenter’s rights under applicable Nevada law) will be converted
into the right to receive a number of shares of common stock of the Surviving Pubco, as determined by the exchange ratio set forth in
the Merger Agreement. Each share of the Company’s preferred stock will be converted into the right to receive shares of Surviving
Pubco’s preferred stock as determined by the preferred exchange ratio set forth in the Merger Agreement. Outstanding Company convertible
securities will be assumed by the Surviving Pubco and become exercisable for shares of Surviving Pubco common stock, subject to adjustment
as provided in the Merger Agreement. The aggregate merger consideration to be received by Company shareholders would be equal to a combination
of preferred and common shares of FGMC that equals a total of $3,500,000,000, each at a deemed value of $10 per share.
2
Closing
Conditions
The
business combination is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of the Company and FGMC, effectiveness of a registration statement on Form S-4 to be filed by FGMC with the SEC in connection with the
transaction, expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act, accuracy
of representations and warranties, approval for listing of the Surviving Pubco common shares on Nasdaq or NYSE, absence of any law or
order prohibiting the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
Termination
Provisions
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either the Company or FGMC may terminate the agreement by written notice if the closing has not occurred on
or before March 31, 2026 (the “Agreement End Date”), provided that the right to terminate on this basis is not available
to any party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. Termination is also
permitted by mutual written consent of the parties, or by either party if a governmental authority enacts a law or order that makes consummation
of the transactions illegal or otherwise prohibits the transaction, so long as the terminating party or its subsidiaries did not cause
such prohibition by their own breach.
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either the Company or
FGMC are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
The
foregoing description of the Merger Agreement does not purport to be complete and is qualified in its entirety by reference to the full
text of the Merger Agreement. See Exhibits 2.1 and 2.2 to this Annual Report on Form 10-K and incorporated herein by reference.
Related
Agreements
In
connection with the execution of the Merger Agreement, FG Merger Investors II LLC, the sponsor of FGMC, entered into a support agreement
pursuant to which it agreed to vote its shares of FGMC in favor of the transaction and take certain other actions in support of the Mergers
(the “Sponsor Support Agreement”). Certain stockholders of the Company entered into a support agreement pursuant to
which they agreed to vote their shares of the Company in favor of the transaction and take certain other actions in support of the Mergers
(the “Company Support Agreement”). At closing, the Company and FGMC will enter into lock-up agreements with certain
Company stockholders (the “Company Lock-Up Agreements”) and with the sponsor (the “Sponsor Lock-Up Agreement”),
restricting the transfer of certain shares for specified periods following the closing. The Company and FGMC previously entered into
a confidentiality and non-disclosure agreement in connection with the transaction.
The
foregoing description of the Sponsor Support Agreement, Company Support Agreement, Company Lock-Up Agreements, and Sponsor Lock-Up Agreement
do not purport to be complete and are qualified in their entirety by reference to the full text of the Sponsor Support Agreement, Company
Support Agreement, Company Lock-Up Agreements, and Sponsor Lock-Up Agreement, respectively, copies of which are attached as Exhibits
10.23, 10.24, 10.25, and 10.26 to this Report, respectively, and incorporated herein by reference.
3
Trend
Information
To
date through March 27, 2026, we have manufactured 795 Casitas and have completed deliveries of 312 Casitas in 10 states, including
Arizona, Nevada, California, Oklahoma, Utah, New Mexico, and South Carolina. The Company has remaining customer deposits
of $3.6 million from 7,818 potential customers ranging from $100 to $9,000. The Company currently requires a
$1,000 fee (increased from $500 beginning in Q4 of 2025) for providing a feasibility study related to a Casita order to survey the related
location where the product is intended to be installed.
Leveraging
insights from the regulatory journey, the Company has evolved its go-to-market strategy for the Casita product line to capitalize more
effectively on high-demand opportunities accelerating approvals and market development in states like California, bolstered by recent
regulatory advancements, while scaling back in areas with comparatively slower demand trajectories. This refined allocation of resources
aligns the Company with market needs.
The
Company has also initiated a faith-based vertical marketing strategy, which is benefited by favorable legislation in California allowing
for streamlined property site approvals. In 2025, the Company entered into contracts to provide a total of 105 Casitas to faith-based
organizations in California and Oklahoma.
The
Company has been developing an expanded product line, which includes a variety of sizes and configurations that extend beyond our existing
Casita model. The growing interest expressed by various external stakeholders including property developers and homebuilders have prompted
us to explore additional sales channels. In January 2025, we announced the launch of prototypes of our Next Generation Products.
This
includes the Baby Box, a 120 sq ft compact living space, on a towable trailer, designed to RV Standard NFPA 1192, and our Phase 2 Modular
Building System, comprising Boxes (modules) of varying dimensions that stack and/or connect allowing a system where homebuilder customers
are able to customize the Boxes to form different building types and floorplans.
For our BabyBox, we plan on beginning production of this product line
manually with low capital investment to start.
For
our Phase 2 Modular Building System, we have been prototyping the production over the past few months and built two model homes in our
Factory. This product will eventually need a new production line, but we expect to initially manufacture this within our existing facility
to minimize capital expenditures. We have developed various manufacturing concepts to manufacture this product in the future and expect
the design and development changes to be completed within 2026.
For
both our Phase 2 Modular Building System and Baby Box, there have been delays in development as the Company re-visits its product roadmap
to align its production resources with its expectations of product demand.
In
2025, and following feedback from our customer base, we also introduced a 2-box configuration set up of our Casita including a 1 or 2
bedroom (for a total of 722 sq. ft.) set up for the California ADU market. This new floor plan can be produced with our existing production
line, and the 2BR unit received California regulatory approval in November 2025.
Also,
in 2025, the Company introduced a product, currently in research and development, known as Sanctuary. This is a modular housing system
designed for rapid deployment of versatile shelters that can be used for emergency response and are configured in single (55 sq ft) and
double (85 sq ft) occupancy layouts, which we believe will appeal to B2G customers and other organizations. The Sanctuary models are
developed with a new proprietary panelized construction for superior thermal performance and rapid deployment. We anticipate that the
new panel designs will initially be produced at our existing production facility.
4
Tariffs
and Inflation
The
U.S. government recently implemented new tariff measures affecting a broad range of imported materials. We have evaluated the potential
impact of these actions on our operations and supply chain and do not expect them to have a material impact on our financial position
or results of operations in the near term. Our operations are currently supported by a substantial inventory of completed units manufactured
prior to the effective dates of the tariff adjustments, which reduces our near-term exposure to increased costs associated with imported
materials. Additionally, as we transition into the next phase of our product development, including Phase 2, our sourcing strategy reflects
a greater emphasis on domestic procurement. This shift is expected to further mitigate exposure to international trade disruptions and
tariff-related cost volatility.
We
believe that we are well positioned to react to potential increased costs from our suppliers in the future due to our cost-effective
building components and manufacturing process in the factory setting compared to the cost of traditional construction of stick-built
homes in the field, which would face similar cost increases. As a result, the Company believes that it would be able to pass on those
costs to end customers while keeping the BOXABL solution competitive.
However,
recent proposals to change the international trade framework have resulted in substantial regulatory uncertainty regarding international
trade and trade policy, both in the United States and abroad. The U.S. government has also raised the possibility of other initiatives
that may affect our business, including renegotiation of trade agreements with other countries and the introduction of new or increased
import duties or tariffs with respect to products from a number of different countries. In light of this uncertainty and the unknown
impact on the broader US and global economy in the future, we do not have clarity at this point over the potential medium to long term
impacts our business may face. The availability of certain goods could be affected if foreign suppliers choose to limit their exposure
to U.S. markets in response to unfavorable trade policies, which could negatively impact the ability of our suppliers to deliver materials
or manufacturing equipment to us and, therefore, delay or impede our deliveries. Furthermore, rising inflation, slower economic growth
and increases in unemployment that may result from global trade disruptions could further deflate consumer demand, which may impact the
housing market more broadly, reducing demand for our products.
Results
of Operations
Revenues
Our
gross revenues for the year ended December 31, 2025 and 2024 were $1.5
million and $3.4 million, respectively. Revenue during the year ended December 31, 2025 was generated by the sale of 23 Casitas delivered
to 15 customers as well as revenue generated mainly from the sale of parts and the sale of services to our Dealers/Installers. This is
in comparison to the sale of 51 Casitas delivered to 8 customers during the year ended December 31, 2024. The decline resulted from the
overhaul of the Company’s sales department driven by a change in the Company’s go to market strategy and to re-focus its sales
and marketing to encompass coordinating the broader installation process. This refocus led us to replace a significant number of our sales
and marketing team and employ staff with skill sets aligned to this broader focus, resulting in a decline in sales activity while the
reconstituted sales and marketing team adjusted to the transition. During the year ended December 31, 2025, revenues from Casita sales
to the 4 largest customers was approximately 45% of the Company’s total revenues. Of those customers, one customer, Hideaway Inn,
represented 25% of revenues for the year ended December 31, 2025.
Cost
of Goods Sold
Cost
of goods sold consists primarily of the cost of products used in the production of the Company’s finished products, inbound and
outbound shipping costs, the related labor and indirect overhead costs associated with that production. Cost of goods sold were $17.3 million and $15.0 million for the years ended December 31, 2025 and 2024, respectively.
Cost
of goods sold for the years ended December 31, 2025 and 2024, consist of the following:
Year Ended December 31,
(In Thousands)
2025
2024
Direct material/shipping
422
811
Direct labor
509
977
Manufacturing overhead
1,019
1,957
Stock based compensation (recapture)
(1,752 )
2,458
Inventory adjustments
17,116
8,763
Cost of goods sold
17,314
14,966
5
We
produced 73 Casitas in the year ended December 31, 2025 and 140 Casitas in the year ended December 31, 2024. Our cost of goods sold
increased significantly on a per units basis due to inventory adjustments related primarily to the write down of 68 units that
management determined were obsolete following the inventory slow movement analysis, for which the Company determined that it was not
cost effective to rework, resulting in an inventory write down of $8.4 million during 2025. In
addition, during 2025, the Company recognized $8.7 million in inventory valuation adjustments within costs of goods sold related to
adjusting the excess carrying value of its finished goods inventory to its net realizable value. See Note 5 to our audited
consolidated financial statements for more information regarding inventory valuation adjustments. We continue to work to align
production activity with delivery schedules.
Manufacturing
overhead reflects the allocation of indirect labor, rent and lease expense, indirect supplies, scrap material, maintenance costs and
depreciation of machinery and equipment. Manufacturing overhead, which was applied as an inventory valuation adjustment within cost of goods sold to adjust the excess carrying value of finished goods
inventory to net realizable value, declined due to lower consumption of indirect materials and supplies consumed during production and
lower indirect labor costs from a smaller workforce.
Reflected in the cost of goods sold in the 2025 period is the net recapture of $1.75
million of stock-based compensation expense resulting from terminations, compared to the recognition of $2.46 million of stock-based compensation
expense within cost of goods sold in the 2024 period.
Operating
Expenses
Operating
expenses for the years ended December 31, 2025 and 2024, consisted of the following:
December 31,
(In Thousands)
2025
2024
General and administrative
$ 14,675
$ 12,213
Sales and marketing
25,428
9,895
Research and development
3,297
6,592
Impairment loss
-
12,427
Total Operating expenses
$ 43,400
$ 41,127
General
and administrative expenses consist of compensation and benefits for various positions including company administration, rents, shop
supplies, and utilities. The increase in general and administrative expenses was primarily related to the addition of a non-cash charge
of $4.0 million of legal settlement expense reflecting the value of Series A-1 Preferred Stock issued in various settlements, as well as
higher third party legal costs related to the proposed Mergers and related preparatory work and higher compensation and benefits for
additional staff in IT, Legal, and Accounting. Offsetting this increase was lower compensation expense due to reduced headcount overall
as well as $887,000 of stock-based compensation recaptured in general and administrative expenses in the year ended December 31,
2025, compared to $1.9 million of stock-based compensation expense recognized in the year ended December 31, 2024.
We
also incurred higher sales and marketing expenses in the year ended December 31, 2025 compared to the prior year. Starting in 2024
and increasing in 2025, the Company undertook significant new advertising campaigns to refine the marketing of the Company’s
products, primarily focused on generating sales activity, as well as advertising to customers and potential investors, leading to a
significant increase in sales and marketing expenses in the year ended December 31, 2025 compared to prior year. The main driver of
this increase in sales and marketing expenses was the uptick in advertising for our Regulation A and Regulation D offerings.
Advertising for these campaigns heavily increased leading up to the close of the offerings in June 2025. Consequently, upon the
close of the offerings, advertising expenses decreased: in Q3 2025, the Company reduced its advertising expense by 87% from the
prior quarter. Partially offsetting this increase was a recapture of $119,000 of stock-based compensation expense in the 2025 period compared to recognition of $1.3 million of stock-based compensation
expense in the 2024 period.
6
Testing
and developing BOXABL products involves significant costs to obtain permits and approvals. These costs included testing raw
material used in production and researching industry standards and regulations. Research
and development activity declined following our obtaining state approvals under modular housing programs in several states. Following
BOXABL obtaining California statewide approval for the studio Casita in all climate zones in January 2025, along with approval for
the 2-Bedroom Casita in California in the fourth quarter of 2025, we expect to focus future research and development efforts on expanding our product
offering (1, 2, & 3-bed versions of the Casita), our Phase 2 Modular Building System, Sanctuary, and other new products like
Baby Box. In catering to developers with our
Phase 2 Modular Building System, we expect to offer both single-family and multi-family projects. We will also consider certain developer
projects on a case-by-case basis, such as designing custom modules for commercial buildings.
During
2024, the Company recorded an impairment loss of deposits on equipment and fixed assets totaling $12.4 million related to assets and
customized equipment that had been ordered for the anticipated ramp-up of the Company’s originally planned generation 2.0 Casita.
Prompted by a key supplier of equipment failing to fulfill their obligation, the Company recognized an impairment loss for this customized
equipment which was never delivered to the Company. The Company initiated legal proceedings against
this vendor due to their failure to fulfill contractual obligations. The Company is seeking damages, specific performance, and
other remedies as a result of the vendor’s non-performance. The matter is currently pending, and while the ultimate outcome remains
uncertain, the Company does not anticipate any additional adverse impacts on its financial condition.
Stock-based
Compensation Expense
The
Company recognizes stock-based compensation expense based on fair value on the date of grant and recognized over the associated vesting
periods. Vesting of RSU awards is generally subject to a 3-year service period and, as of October 18, 2024, also subject to a performance
condition. Accordingly, stock-based compensation is recognized upon satisfaction of the service and performance condition. In the case
of options, the Company uses the Black-Scholes pricing model to estimate the fair value of options on the date of grant that are then
expensed on a straight-line basis over the vesting period. The Company accounts for forfeitures as they occur in the year of forfeiture
and share-based compensation expense is adjusted accordingly.
For
the years ended December 31, 2025 and 2024, the Company recaptured $3.8 million and recognized
$7.2 million in stock-based compensation, respectively, which are allocated within cost of goods sold and operating expenses line items, as discussed above. The decrease is attributable to employee forfeitures upon terminations in 2025,
offset by the vesting of stock options under the Company’s Amended 2021 stock incentive plan. See “Note 12. Stockholders’
Equity – Stock-based Compensation” for further discussion.
Total
Other Income
For
the years ended December 31, 2025 and 2024, our total other income was $1.7 million as compared to $1.8 million, respectively, primarily
due to interest income on interest-bearing deposits offset by mark-to-market losses of $(207,000) on digital assets (BTC).
Liquidity
and Capital Resources
Going
Concern
The
Company’s consolidated financial statements have been prepared under the assumption that the Company will be able to continue as
a going concern. The going concern assumption contemplates the realization of assets and satisfaction of liabilities in the normal course
of business. However, substantial doubt about the Company’s ability to continue as a going concern is probable. Primarily due to
slower sales associated with delays in obtaining US statewide modular approvals and customer readiness, the Company reported a net loss
of $57.5 million and an operating cash outflow of $47.2 million for the year ended December 31, 2025. At December 31, 2025, the Company
had an accumulated deficit of $776.0 million. Absent any other action, the Company will require additional liquidity to continue its
operations over the next 12 months.
7
The
continuing viability of the Company and its ability to continue as a going concern is dependent on the Company being successful in its
continued efforts in growing its revenue and/or accessing additional sources of capital. Management’s plan to address this need
includes (a) continued exercise of tight controls to conserve cash, (b) accelerating product sales, and (c) raising funds through equity
financing. The Company conducted offerings of shares of its preferred stock through Regulation A and Regulation D in the United States
and in a Canadian offering, that were finalized for settlement during the third quarter of 2025. However, there can be no assurances
that management’s plans will be achieved.
Sources
of Liquidity
To
date, our operations have been financed by our exempt offerings of securities made in reliance on Regulation A, Regulation CF and both
Rule 506(c) and Rule 506(b) of Regulation D in the United States and exempt offering regulations in Canada. For details regarding our
securities offerings, see below Sales of Securities.
At
December 31, 2025, our principal source of liquidity was our unrestricted cash and cash equivalents and short-term investments, which
we achieved through our offerings of securities as discussed above. As of December 31, 2025, the Company held $29.0 million in unrestricted
cash and cash equivalents, $893,000 in digital assets, and $0 in investments in short-term treasury notes, compared to $5.8 million in
cash and cash equivalents, and $15.9 million held in short-term treasury notes as of December 31, 2024. If the transactions contemplated
by the Merger Agreement are consummated, the Company will have access to amounts remaining in the trust account, following redemptions,
of FGMC, which we anticipate to be approximately $20 to $40 million, as outlined in, and based on the assumptions and limitations set
forth in, the Pro Forma Table in the Company’s S-4 Registration Statement included as Exhibit 99.1 hereto. Based on the Company’s
most recent burn rate of $2.4 million per month (calculated from the operating cashflow in Q4 2025) and these factors, we anticipate
that the current liquidity together with cash generated from sales of our products will be sufficient to meet our immediate cash needs
for twelve months.
The
burn rate for the fiscal year ended December 31, 2025 was $4.1 million. For the three months ended December 31, 2025, the
Company’s burn rate was $2.4 million. This decrease in burn rate reflects the Company’s having expended significant cash on the
advertising of its investment offerings in the first half of 2025, inflating the burn rate.
When
addressing our long-term liquidity requirements, we consider the next five years, from 2026 through 2030. We expect that funding for
the Company’s operations will be driven primarily from the sales of the Company’s products, as well as future debt or equity
capital raises. As of March 27, 2026, the Company had signed contracts for (but not shipped yet) 374 units. We
expect that these sales contracts will convert to revenue, providing cash flow to the Company.
Historical
Cash Flows
Years Ended
December 31,
(In Thousands)
2025
2024
Net cash used in operating activities
$ (47,175 )
$ (38,400 )
Net cash provided by investing activities
$ 14,945
$ 11,190
Net cash provided by financing activities
$ 55,590
$ 14,508
8
Operating
Activities
Cash
used in operating activities included net loss adjusted for several non-cash items such as depreciation and amortization, stock-based
compensation, inventory valuation, and other non-cash expenses, in addition to the change in working capital as inventory balances increased.
Investing
Activities
Primary
investing activities included purchase of property, equipment, leasehold improvement, payment of security deposit for our factory
and other facility, and acquisition and sales or maturities of short-term investments. The increase in cash flows provided by
investing activities in 2025 was due to significantly reduced purchases of U.S. Treasuries during the period,
offset by lower sales and maturities of U.S. Treasuries in the 2025 period compared to the 2024 period.
Financing
Activities
Primary
sources of our financing activities included net proceeds from issuance and sales of A-2 and A-3 Preferred Stock. This also includes
proceeds received in advance of security issuance, which is included within the Company’s subscription liability.
Inventory
Our
physical assets decreased with inventory of $18.8 million as of December 31, 2025, related to 367 inventory units, which is
primarily comprised of $9.6 million related to 175 Casitas in finished goods and $6.7 million related to 192 work-in-process units.
This compares to $24.3 million in inventory as of December 31, 2024, primarily comprised of 397 Casitas classified as finished
goods. During 2025, the Company decided to rework certain of its existing units to meet California modular specifications so that
these units are able to be sold in California, as discussed in Note 5 of our consolidated financial statements. In the second
quarter of 2025, approximately $7.1 million of inventory was reclassified from finished goods to work-in-process on the consolidated
balance sheet.
The
decline in the Company’s December 31, 2025 total inventory balance mainly relates to the write down of 68 units ($8.4 million)
in 2025 that had been held in inventory for an extended time period and for which the Company determined that it was not cost
effective to rework.
Property,
Plant and Equipment
Property,
Plant and Equipment decreased to $7.3 million as of December 31, 2025 compared to $8.9 million as of December 31, 2024 primarily resulting
from depreciation of machinery and equipment at our manufacturing facility.
Sales
of Securities
During
the years ended December 31, 2025 and 2024, the Company conducted offerings under Regulation A, Regulation D, and in a Canadian offering.
These offerings terminated in June 2025. The following table reflects the Company issuances of securities in these
offerings in 2025 and 2024:
(In Thousands)
Year Ended
December 31, 2025
Year Ended
December 31, 2024
Offering
Shares Sold
Gross Proceeds
Shares Sold
Gross Proceeds
Regulation A (Series A-3)
67,426
$ 52,589
18,085
$ 14,000
Regulation D (Series A-3)
9,813
7,518
5,545
3,245
Canada (Series A-2)
46
35
325
260
Total
77,286
$ 60,142
23,955
$ 17,505
The Company also issued 5,264,068 shares of Series
A-1 Preferred stock in connection with various settlements for which we received no cash proceeds but recognized $4.2 million in legal
settlement expenses.
9
In
addition, in connection with the issuance of shares of Series A-3 Preferred Stock in 2024 and 2023, the Company had issued warrants
that are exercisable for shares of Series A-3 Preferred Stock at a price of $0.80 per share. Subsequent to December 31, 2025 and
through March 27, 2026, 677,750 warrants were exercised, resulting in the issuance of 677,750 shares of Series A-3 Preferred Stock
for gross proceeds of $542,200.
Material
Commitments and Obligations
Expense
Commitments
As
of December 31, 2025, we reported current lease liabilities of $3.5 million compared to $3.5 million as of December 31, 2024. Our long-term
lease liability decreased to $3.6 million as of December 31, 2025, from $7.2 million as of December 31, 2024, due to the passage of time.
Customer
Deposits
Our
main non-lease liability is the Company’s obligation to customers who have placed deposits on the purchase of our products. As
of December 31, 2025, the Company held customer deposits in the amount of $3.6 million, which was relatively unchanged compared to $3.6
million as of December 31, 2024, with new deposits generally matching refunds and/or application
of customer deposits to customer orders that were fulfilled during 2025.
Deferred
Revenue
As
of December 31, 2025, our balance sheet carried $1.5 million of deferred revenue related primarily to advanced deposits on unfulfilled
purchase orders, with 3 customers, each representing 10% or more of these deferred revenues, constituting approximately 42% of total
deferred revenue. This compares to $2.3 million of deferred revenue as of December 31, 2024. Deferred revenue generally occurs when the
Company receives payments from the customer in advance of the Company shipping units to that customer. Pursuant to ASC 606, Revenue Recognition,
the Company records deferred revenue for paid, unfulfilled performance obligations which are represented by the Casitas or installer
training sessions that had not yet been delivered as of the date of the consolidated financial statements.
Off-Balance
Sheet Arrangements
The
Company did not have any off-balance sheet arrangements as of December 31, 2025 or December 31, 2024.
Critical
Accounting Policies and Estimates
Inventory
Valuation
Inventories
consist of raw materials, in-bound freight and duties, work in progress, and finished goods. Inventories are stated at the lower of cost
or net realizable value, with cost determined using an allocation methodology, which approximates actual cost. This valuation requires
us to make judgments, based on currently available information, about the likely method of disposition, such as through sales to individual
customers, bulk sales, and the expected recoverable values for each disposition category. On a periodic basis, the Company performs a
physical count of its inventory and records an inventory valuation allowance for inventory that has become obsolete or inventory that
has a cost basis in excess of the expected net realizable value. Damaged and obsolete inventory are valued based on specific identification
and management’s estimate of net realizable value, including consideration of whether the items are usable in current or future
production. Any difference between cost and estimated realizable value is recognized as an expense.
Stock-Based
Compensation
The
Company applies ASC 718, Stock-Based Compensation for all stock-based awards, including stock options and restricted stock units,
that are measured at fair value on the date of grant and recognized over the associated vesting periods. The fair value of stock options
is estimated on the date of grant using a Black-Scholes model. The fair value of restricted stock awards is estimated on the date of
the grant based on the fair value of the Company’s underlying common stock. The Company recognizes compensation expense for stock
options on a straight-line basis over the associated service or vesting periods. Effective October 18, 2024, restricted stock awards
became subject to a performance condition, which defers vesting of restricted stock awards until a monetization event. Accordingly, the
Company shall not recognize stock-based compensation from restricted stock awards until a monetization event becomes probable.
Determining
the grant date fair value of stock options using the Black-Scholes option-pricing model requires management to make assumptions and judgments.
These estimates involve inherent uncertainties and, if different assumptions had been used, stock-based compensation expense could have
been materially different from the amounts recorded.
10
EX-99.5
EX-99.5
Filename: ex99-5.htm · Sequence: 13
Exhibit 99.5
Unaudited Condensed Consolidated Balance Sheets as of March 31, 2026 (unaudited) and December 31, 2025 (audited)
F-2
Unaudited Condensed Consolidated Statements of Comprehensive Loss for the Three Months Ended March 31, 2026 and 2025
F-3
Unaudited Condensed Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2026 and 2025
F-4
Unaudited Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2026 and 2025
F-5
Notes to Unaudited Condensed Consolidated Financial Statements
F-6
F-1
BOXABL
INC.
Unaudited CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Audited)
As
of
(In
Thousands)
March
31, 2026
December
31, 2025
(Unaudited)
(Audited)
ASSETS
Current
assets:
Cash
and cash equivalents
$ 22,256
$ 29,022
Accounts
receivable
1,127
41
Loan
receivable – current
16
20
Escrow
receivable
189
135
Inventories,
net
18,177
18,848
Other
current assets
1,026
798
Total
current assets
42,791
48,864
Non-current
assets:
Restricted
cash
3,987
3,968
Property
and equipment, net
6,864
7,335
Digital
assets
696
893
Intangible
assets, net
346
498
Right
of use assets, net
5,773
6,646
Deposits
on equipment
268
93
Loan
receivable - non-current
20
20
Security
deposits
854
854
Other
long term assets
59
88
Total
non-current assets
18,867
20,395
Total
assets
$ 61,658
$ 69,259
LIABILITIES
AND STOCKHOLDERS’ EQUITY
Current
liabilities:
Accounts
payable
1,720
984
Customer
deposits
3,287
3,551
Deferred
revenue
1,809
1,548
Lease
liability- current
3,298
3,520
Subscription
liability
26
-
Accrued
expenses and other current liabilities
1,830
1,991
Total
current liabilities
11,970
11,594
Long-term
liabilities:
Lease
liability - non-current
2,950
3,648
Total
liabilities
$ 14,920
$ 15,242
Commitments
and contingencies – See Note 13
-
-
Stockholders’
equity:
Series
A Preferred Stock $0.00001 par, 0.25 billion shares authorized, 188,540 and 188,540 thousand shares issued and outstanding as of
March 31, 2026 and December 31, 2025, respectively
2,566
2,566
Series
A-1 Preferred Stock $0.00001 par, 1.10 billion shares authorized, 855,869 and 855,869 thousand shares issued and outstanding as of
March 31, 2026 and December 31, 2025, respectively
634,479
634,479
Series
A-2 Preferred Stock $0.00001 par, 2.05 billion shares authorized, 174,324 and 174,324 thousand shares issued and outstanding as of
March 31, 2026 and December 31, 2025, respectively
101,003
101,003
Series
A-3 Preferred Stock $0.00001 par, 8.75 billion shares authorized 109,854 and 109,209 thousand shares issued and outstanding as of
March 31, 2026 and December 31, 2025, respectively
77,165
76,649
Unclassified
Preferred Stock $0.00001 par, 2.25 billion shares authorized, 0 shares issued and outstanding as of March 31, 2026 and December 31,
2025, respectively
-
-
Preferred Stock Value
-
-
Common
Stock $0.00001 par, 17.8 billion shares authorized, 3.00 billion shares issued and outstanding as of March 31, 2026 and December
31, 2025, respectively
30
30
Additional
paid-in capital
15,058
15,274
Accumulated
deficit
(783,563 )
(775,984 )
Total
stockholders’ equity
46,738
54,017
Total
liabilities and stockholders’ equity
$ 61,658
$ 69,259
See
accompanying notes to unaudited interim condensed consolidated financial statements
F-2
BOXABL
INC.
UNAUDITED
CONDENSED CONSOLIDATED Statements of COMPREHENSIVE LOSS
(In
Thousands, except per share amounts)
March
31, 2026
March
31, 2025
For
The Three Months Ended
(In
Thousands, except per share amounts)
March
31, 2026
March
31, 2025
Revenues
$ 1,556
$ 123
Cost
of goods sold
4,909
2,118
Gross
loss
(3,353 )
(1,995 )
Operating
expenses:
General
and administrative
3,189
1,807
Sales
and marketing
525
6,350
Research
and development
566
583
Total
operating expenses
4,280
8,740
Loss
from operations
$ (7,633 )
$ (10,735 )
Other
income (expense):
Interest
income
209
302
Mark-to-market
adjustment on digital assets
(197 )
-
Other
income
42
170
Total
other income (expense), net:
54
472
Net
loss attributed to common stockholders
$ (7,579 )
$ (10,263 )
Weighted
average common shares outstanding -basic and diluted
3,000,000
3,000,000
Net
loss per common share - basic and diluted
(0.00 )
(0.00 )
Comprehensive Loss
Net
Loss
$ 7,579
$ 10,263
Unrealized
loss on investments
$ -
$ 35
Comprehensive
Loss
$ 7,579
$ 10,298
See
accompanying notes to unaudited interim condensed consolidated financial statements
F-3
BOXABL
INC.
UNAUDITED
CONDENSED CONSOLIDATED statements of stockholders’ equity
(In
Thousands)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Income
(Loss)
Equity
Series
A-3
Preferred
Stock
Series
A-2 Preferred Stock
Series
A-1 Preferred Stock
Series
A Preferred Stock
Common Stock
Paid-in
Accumulated
Accumulated
Other Comprehensive
Stockholders’
(In
Thousands)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Income
(Loss)
Equity
Balance
as of January 1, 2025
31,973
$ 20,443
174,278
$ 100,969
850,605
$ 630,265
194,423
$ 2,671
3,000,000
$ 30
$ 19,322
$ (718,435 )
170
$ 55,435
Issuance
of preferred stock
15,710
12,199
-
-
-
-
-
-
-
-
-
-
-
12,199
Shares
Retired
(4 )
(3 )
-
-
(5,882 )
(105 )
-
-
-
-
-
-
-
(108 )
Offering
costs
(775 )
-
-
-
-
-
-
-
-
-
-
-
(775 )
Stock
based compensation
-
-
-
-
-
-
-
-
-
-
(2,943 )
-
-
(2,943 )
Net
Loss
-
-
-
-
-
-
-
-
-
-
-
(10,263 )
-
(10,263 )
Net
Loss on Investments
-
-
-
-
-
-
-
-
-
-
-
-
(35 )
(35 )
Balance
as of March 31, 2025
47,679
$ 31,864
174,278
$ 100,969
844,723
$ 630,160
194,423
$ 2,671
3,000,000
$ 30
$ 16,379
$ (728,698 )
135
$ 53,510
Balance
as of January 1, 2026
109,209
$ 76,649
174,324
$ 101,003
855,869
$ 634,479
188,540
$ 2,566
3,000,000
$ 30
$ 15,274
$ (775,984 )
-
$ 54,017
Balance
109,209
$ 76,649
174,324
$ 101,003
855,869
$ 634,479
188,540
$ 2,566
3,000,000
$ 30
$ 15,274
$ (775,984 )
-
$ 54,017
Issuance
of preferred stock
645
516
-
-
-
-
-
-
-
-
-
-
-
516
Stock
based compensation
-
-
-
-
-
-
-
-
-
-
(216 )
-
-
(216 )
Shares
retired
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Shares
Retired
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Net
loss
-
-
-
-
-
-
-
-
-
-
-
(7,579 )
-
(7,579 )
Net
loss on investments
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
Balance
as of March 31, 2026
109,854
$ 77,165
174,324
$ 101,003
855,869
$ 634,479
188,540
$ 2,566
3,000,000
$ 30
$ 15,058
$ (783,563 )
-
$ 46,738
Balance
109,854
$ 77,165
174,324
$ 101,003
855,869
$ 634,479
188,540
$ 2,566
3,000,000
$ 30
$ 15,058
$ (783,563 )
-
$ 46,738
See
accompanying notes to unaudited interim condensed consolidated financial statements
F-4
BOXABL
INC.
UNAUDITED
CONDENSED CONSOLIDATED statements of cash flows
(In
Thousands)
March
31, 2026
March
31, 2025
For
the Three Months Ended
(In
Thousands)
March
31, 2026
March
31, 2025
Cash
flows from operating activities:
Net
loss
$ (7,579 )
$ (10,263 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Depreciation
and amortization
327
466
–Stock
based compensation net recapture
(216 )
(2,943 )
Provision
for credit losses (recoveries)
(93 )
52
Mark
to market on digital assets
197
-
Inventory
valuation adjustments
1,897
2,149
Reserve
for inventory obsolescence
964
-
Changes
in operating assets and liabilities:
Accounts
receivable
(990 )
53
Escrow
receivable
(55 )
(2,311 )
Inventories
(1,880 )
(1,655 )
Other
current assets
(229 )
(342 )
Loan
receivable
3
(172 )
Accounts
payable
738
(487 )
Deferred
revenue
261
359
Customer
deposits
(264 )
(132 )
Other
long term assets
29
-
Accrued
expenses and other current liabilities
(161 )
452
Right
of use assets and liabilities
(47 )
(11 )
Net
cash used in operating activities
(7,098 )
(14,785 )
Cash
flows provided by investing activities:
Purchase
of property and equipment
-
(100 )
Deposits
on equipment
(175 )
-
Purchase
of intangible assets
(16 )
(16 )
Gross
proceeds from sale and maturities of investments
-
8,798
Net
cash (used in) provided by investing activities
(191 )
8,682
Cash
flows provided by financing activities:
Proceeds
from sale of preferred stock, net of offering costs and escrows
-
12,007
Proceeds
from exercise of warrants
516
-
Proceeds
(settlements) of subscription liability
26
(241 )
Net
cash and cash equivalents provided by financing activities
542
11,766
Change
in cash, cash equivalents, and restricted cash
(6,747 )
5,663
Cash,
cash equivalents, and restricted cash beginning of year
32,990
9,630
Cash,
cash equivalents, and restricted cash end of the period
$ 26,243
$ 15,293
Non
cash investing and financing activities:
Investments
held in escrow
$ -
$ 1,728
Purchase
of assets in accounts payable
$ -
$ 68
The
following table provides a reconciliation of cash, cash equivalents and restricted cash to the amounts recorded on the Company’s
unaudited interim consolidated balance sheets
(In
Thousands)
2026
2025
March
31,
(In
Thousands)
2026
2025
Cash
and cash equivalents
$ 22,256
$ 11,392
Restricted
cash
3,987
3,901
Cash,
cash equivalents, and restricted cash end of the period
$ 26,243
$ 15,293
See
accompanying notes to unaudited interim condensed consolidated financial statements
F-5
BOXABL
INC.
notes
to UNAUDITED INTERIM CONDENSED CONSOLIDATED financial statements
(Unaudited,
all figures in thousands, except per share amounts and unit quantities unless otherwise indicated)
NOTE
1 – INCORPORATION AND NATURE OF OPERATIONS
Description
of Business
BOXABL
Inc. is a Nevada corporation originally organized as a Nevada limited liability company on December 2, 2017, and converted to a
corporation on June 16, 2020. The Company’s subsidiaries include BOXABL NV Dealer, LLC (Nevada), Build IP LLC (Nevada), and
BOXABL Developer, LLC (Texas). These unaudited interim condensed consolidated financial statements include the results of all
subsidiaries and have been prepared in accordance with GAAP. The Company’s headquarters are in Las Vegas, Nevada.
BOXABL
Inc. has developed a modular building system using advanced manufacturing processes and automotive-industry technology. Its products,
referred to as “Casitas” or “Boxes,” are sustainable, high-quality buildings that benefit from mass-production
practices. The Company has also developed patented folding and shipping technology enabling transport over existing roadways.
The
Company’s Casitas can be configured for sale as a Park Model RV under ANSI A119.5 in the majority of U.S. states, and as a modular
home in New Mexico, Nevada, California, Texas, and South Carolina, as well as in certain jurisdictions without a state-regulated modular
program.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP for interim financial
information. They do not include all information and footnotes required for complete annual financial statements. In the opinion of management,
all adjustments necessary for a fair statement have been included. All intercompany transactions and balances have been eliminated in
consolidation. Operating results for the three months ended March 31, 2026 are not necessarily indicative of results for the full year
ending December 31, 2026. Amounts are expressed in U.S. dollars, rounded to the nearest thousand. The Company’s fiscal year ends
December 31.
These
financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December
31, 2025, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 27, 2026.
The
Company is an “emerging growth company” as defined in Rule 12b-2 of the Securities Exchange Act of 1934, (the “Exchange
Act”), as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). Section 107 of the JOBS Act
provides that an emerging growth company may take advantage of the extended transition period provided in Section 13(a) of the Exchange
Act for complying with new or revised accounting standards. The Company has elected to take advantage of this extended transition period
and accordingly is not required to adopt new or revised accounting standards on the effective dates as they apply to public companies.
F-6
Proposed
Business Combination
On
August 4, 2025, the Company entered into an Agreement and Plan of Merger (as amended, the “Merger Agreement”) with FG Merger
II Corp., a Nevada corporation (“FGMC” or “Acquiror”), and FG Merger Sub II Inc., a wholly-owned FGMC subsidiary
(“Merger Sub”). The Merger Agreement provides for a two-step transaction: first, Merger Sub merges with and into the Company
(the Company surviving as a wholly-owned subsidiary of FGMC), and immediately thereafter the Company merges with and into FGMC, with
FGMC continuing as the surviving public company renamed BOXABL Inc. (“Surviving Pubco”).
At
the effective time of the First Merger, each share of the Company’s common stock (other than certain excluded shares and any shares
held by stockholders who properly exercise and do not lose their dissenter’s rights under applicable Nevada law) will be converted
into the right to receive a number of shares of common stock of the Surviving Pubco, as determined by the exchange ratio set forth in
the Merger Agreement. Each share of the Company’s preferred stock will be converted into the right to receive shares of Surviving
Pubco’s preferred stock as determined by the preferred exchange ratio set forth in the Merger Agreement. Outstanding Company convertible
securities will be assumed by the Surviving Pubco and become exercisable for shares of Surviving Pubco common stock, subject to adjustment
as provided in the Merger Agreement. The aggregate merger consideration is $3,500,000,000 in Surviving Pubco preferred and common shares
at a deemed value of $10 per share. The transaction is intended to qualify as a reorganization within the meaning of Sections 1.368-2(g)
and 1.368-3(a) of the Internal Revenue Code.
The
Merger Agreement was originally entered into with an Agreement End Date of December 31, 2025. It was amended on November 3, 2025 to extend
the Agreement End Date to March 31, 2026, and again on April 6, 2026 to, among other things: (i) extend the Agreement End Date to July
31, 2026; (ii) modify lock-up provisions applicable to the Sponsor Parties, Paolo Tiramani, Galiano Tiramani, and their respective affiliates
such that those provisions automatically expire if the surviving company’s common stock trades at or above $20.00 per share at
any time (including intraday); (iii) clarify that Acquiror Securities include 8,295,800 outstanding rights, each representing one-tenth
of one share of common stock; and (iv) provide either party the right to terminate the Merger Agreement if a written response has not
been received within five business days of a written request thereunder. The closing remains subject to SEC effectiveness of the Form
S-4 registration statement (as amended, currently filed but not yet declared effective), approval by stockholders of both the Company
and FGMC, Nasdaq listing approval, and other customary conditions. There can be no assurance the transaction will close.
Related
Agreements
In
connection with the Merger Agreement, FG Merger Investors II LLC (the “Sponsor”) entered into a support agreement to vote
its FGMC shares in favor of the transaction. Certain Company stockholders entered into support agreements to vote their shares in favor
of the transaction. At closing, the parties will enter into lock-up agreements (subject to the modifications described above). The Company
and FGMC have entered into a confidentiality and non-disclosure agreement.
Use
of Estimates
The
preparation of these financial statements in conformity with GAAP requires management to make estimates, judgments, and assumptions that
affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures. These estimates are based on information
available as of the date of the financial statements, including historical information and various assumptions that management believes
are reasonable. Actual results could differ materially from these estimates.
Risks
and Uncertainties
The
Company’s business and operations are sensitive to general business and economic conditions in the U.S. and worldwide, along with
local, state, and federal governmental policy decisions. Adverse conditions, including recession, economic downturn, or governmental
policy changes, could affect the Company’s financial condition, results of operations, and cash flows.
Fair
Value of Financial Instruments
Fair
value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. The Company uses the following hierarchy:
Level
1 – Quoted prices for identical assets and liabilities in active markets. The Company’s investments in U.S. Treasury
securities and digital assets (Bitcoin) are Level 1 instruments.
Level
2 – Observable inputs other than quoted prices included in Level 1.
Level
3 – Unobservable inputs based on the Company’s own assumptions. The Company values employee stock options (NQSOs, ISOs)
and RSUs at grant date fair value using Level 3 inputs. See Note 12.
F-7
Restricted
Cash and Deposits
On
June 1, 2023, the Company deposited $3,714 thousand as a facility lease security deposit. On January 31, 2024, the Company paid an additional
$259 thousand deposit for tenant improvements. On June 12, 2025, the Company received a partial refund of $245 thousand. As of March
31, 2026 and December 31, 2025, the Company held $3,987 thousand and $3,968 thousand, respectively, as restricted cash.
Accounts
Receivable
Accounts
receivable consists of amounts due from customers for Casita sales and services. The portion estimated to be uncollectible is recorded
as a credit loss provision, a contra receivable balance, in accordance with ASC 326 (ASU 2016-13), Current Expected Credit Losses (“CECL”).
As of March 31, 2026 and December 31, 2025, the allowance for credit losses associated with accounts receivable was $96 thousand and
$191 thousand, respectively.
Investments
in Marketable Debt Securities
When
held, the Company classifies its U.S. Treasury bill and note investments as available-for-sale debt securities, reported at fair value
with unrealized gains and losses recorded in other comprehensive income (loss). As of March 31, 2026 and December 31, 2025, the Company
held no short-term treasury investments.
Inventories,
net
Inventories
consist of raw materials, in-bound freight and duties, work-in-progress, consignment, and finished goods. Inventories available for sale
are valued at the lower of cost or net realizable value. Cost is determined using an allocation methodology, which approximates actual
cost. This valuation requires us to make judgments, based on currently available information, about the likely method of disposition,
such as through sales to individual customers, bulk sales, and the expected recoverable values for each disposition category.
The
Company maintains a slow-movement inventory policy under which an allowance for inventory obsolescence is established as a percentage
of net realizable value based on the age of inventory units.
Inventory
items that the Company deems to have no foreseeable use or are physically damaged are subject to a 100% allowance upon identification.
Inventory items are classified as
having no foreseeable use or as physically damaged based on a formal evaluation performed in conjunction with the Company’s quarterly
physical inventory count.
No foreseeable use is determined when inventory
units have no current or anticipated production application, have been superseded by updated component specifications or design changes,
are in excess of any reasonably foreseeable production demand based on current backlog and sales pipeline, or relate to discontinued product
configurations or supplier relationships. Such determinations are made by production and engineering personnel in coordination with purchasing
and are documented at the time of the quarterly count.
Physically damaged inventory is identified through
direct inspection during the quarterly physical count process. Units are classified as physically damaged when they exhibit structural
defects, material degradation, or other conditions that render them unsuitable for incorporation into finished goods or resale. Damaged
units are tagged, segregated from usable inventory, and documented in the Company’s inventory management system with a description of
the damage observed.
The
allowance for slow-moving or obsolete inventory is recorded as a reduction to inventory with a corresponding charge to cost of goods
sold. As of March 31, 2026 and December 31, 2025, the allowance for inventory obsolescence established under this slow-movement
policy was $964 thousand
and $0, respectively, and
inventories are presented net of the aggregate allowance on the consolidated balance sheet. This policy was adopted effective
January 1, 2026.
On
a quarterly basis, the Company performs a physical count of its inventory and records an inventory valuation allowance for specific inventory
items that have become obsolete or have a cost basis in excess of expected net realizable value. The book value of obsolete inventory
items is netted against the Company’s allowance for slow moving inventories, and any differences between cost and estimated realizable
value is recognized as an expense.
Loan
Receivables, net
Loan
receivables consist of formal credit arrangements with customers, where a portion of the sales proceeds consist of an interest-bearing
loan originated by the Company. Loan receivables are classified as current or non-current based on contractual term. A credit loss allowance
is recorded in accordance with ASC 326 (CECL). To mitigate credit losses, the Company reviews the borrower’s creditworthiness and
generally requires an unlimited personal guarantee from the borrower’s sponsor and ensures the loan is secured by the underlying
Casita asset.
F-8
Property
and Equipment, net
Property
and equipment are stated at cost, net of accumulated depreciation. Expenditures for maintenance, repairs, and minor improvements are
charged to expense as incurred. When property and equipment is retired or disposed of, the related cost and accumulated depreciation
are removed from the accounts and any gain or loss is recognized. Major improvements with economic lives greater than one year are capitalized.
Leasehold improvements are depreciated over the lesser of the lease term or estimated useful life. Depreciation is computed using the
straight-line method over the following estimated useful lives:
SCHEDULE OF ESTIMATED USEFUL LIVES OF PROPERTY AND EQUIPMENT
Computers and other peripheral equipment
3 years
Furniture and fixtures
7 years
Machinery and equipment
5-15 years
Tenant improvements
2-5 years
Vehicles
5 years
Casita fixed assets
25 years
Digital
Assets
The
Company adopted a Bitcoin (“BTC”) treasury reserve strategy in May 2025. The Company accounts for its digital assets, which
are comprised solely of BTC, under ASU 2023-08 (Intangibles – Goodwill and Other – Crypto Assets, Subtopic 350-60), which
requires BTC to be measured at fair value each reporting period with gains and losses recognized in net income. The Company determines
the fair value of its BTC based on quoted prices on the Coinbase exchange, the active exchange that the Company has determined is its
principal market for BTC (Level 1 input). Changes in fair value are recognized within other income (expense) in the statements of comprehensive
loss. The Company’s BTC is initially recorded at cost, inclusive of transaction costs and fees, and subsequently remeasured at
fair value. The Company establishes a deferred tax liability if the BTC fair value at the reporting date exceeds its average cost basis.
The
following table summarizes the Company’s digital asset purchases, gains (losses) on digital assets, for the three months ended:
SCHEDULE
OF DIGITAL ASSETS PURCHASE
(In Thousands, except number of Bitcoins)
Digital asset carrying value at January 1, 2025
-
Bitcoins Purchased
10
Digital asset purchases
$ 1,100
Mark to market
(207 )
Digital asset carrying value at December 31, 2025
$ 893
Bitcoins Purchased
-
Digital asset purchases
$ -
Mark to market
(197 )
Digital asset carrying value at March 31, 2026
$ 696
As
of March 31, 2026, the Company held 10 Bitcoin with an aggregate cost basis of $1,100 thousand and a fair value of $696 thousand, resulting
in a cumulative unrealized loss of $404 thousand.
The
Company did not sell any of its Bitcoins during the three months ended March 31, 2026. The Company did not hold any Bitcoin during the
three months ended March 31, 2025.
Intangible
Assets
The
Company has intangible assets amortized over their respective estimated lives on a straight-line basis, and reviewed for impairment whenever
events or circumstances indicate the carrying amount may not be recoverable. The Company’s intangible assets include intellectual
property associated with Patents and Trademarks (amortized over 14 years or the stated expiration date, whichever is more determinable),
implementation costs for cloud computing and hosting arrangements for SaaS arrangements (amortized over economic or legal life, whichever
is shorter), and domain names. The Company applies the following useful lives:
SCHEDULE
OF USEFUL LIVES OF INTANGIBLE ASSETS
Intellectual property
14 years
Software
1–3 years
Domain
5 years
Software
development costs for software being developed for sale or external use are recognized in research and development expenses until the
software has reached technological feasibility.
F-9
Revenue
Recognition
Revenue
is recognized under ASC 606 when performance obligations are satisfied. Control of Casitas generally transfers upon shipment. Occasionally,
performance obligations may also include delivery, installation, or other services. Customer payments received prior to the delivery
are recorded as deferred revenue and recognized when the performance obligation is satisfied. Revenue is measured at the transaction
price, net of estimated returns, discounts, and amounts collected on behalf of third parties.
Cost
of Goods Sold
Cost
of goods sold includes material costs, inbound and outbound freight, direct labor, and allocated overhead. Inventory write-downs or slow-moving
inventory allowances are charged to cost of goods sold.
Advertising
Costs
Advertising
and promotional costs are expensed as incurred. Marketing costs attributable to equity issuances are recorded as a reduction of offering
proceeds.
Research
and Development
Research
and development costs consisting of design, materials, and consultants related to prototype and process improvements and developments
are expensed as incurred.
Concentration
of Credit Risk
Cash
and Cash Equivalents:
Financial
instruments that potentially expose the Company to a concentration of credit risk consist primarily of cash and cash equivalents. The
Company classifies all highly liquid instruments with an original maturity of three months or less as cash equivalents. Due to the short
maturity of these cash equivalents, the carrying amounts of these instruments approximate their fair values. Cash and cash equivalents
are maintained at high quality financial institutions. As of March 31, 2026 and December 31, 2025, the Company’s deposits exceeded
the Federal Deposit Insurance Corporation (FDIC) limit. The Company has not experienced any losses with respect to its cash balances.
Based
upon assessment of the financial condition of these institutions, management considers that the risk of loss of any uninsured balances
does not have a significant impact on the Company’s operations.
Customers:
During
the three months ended March 31, 2026 and 2025, revenues from 1 customer made up 71%
and 48%
of the Company’s revenues, respectively. As of March 31, 2026 and December 31, 2025, loan receivables from 2 customers
represented 89%
and 89%
of the Company’s loan receivable. As of March 31, 2026 Accounts Receivable from 1 customer represented
93% of the Company’s accounts receivable. As of December 31, 2025, there were no customers with significant concentrations of Accounts
Receivable.
Stock-Based
Compensation
The
Company applies ASC 718 to all stock-based awards. Stock options are valued at the fair value on the date of the grant is issued using
Black-Scholes and recognized on a straight-line basis over the vesting period. Effective October 18, 2024, RSUs are subject to a performance
condition (a monetization event); no RSU compensation is recognized until such event becomes probable.
F-10
See
Note 12 – Stockholders’ Equity – Preferred and Common Stock for a description of the amendments to the Company’s
articles of incorporation and Note 12 – Stockholders’ Equity – Stock-based Compensation for a description of
our amended and restated Plan, each of which became effective October 18, 2024.
Determining
the grant date fair value of options using the Black-Scholes option-pricing model requires management to make assumptions and judgments.
These estimates involve inherent uncertainties and, if different assumptions had been used, stock-based compensation expense could have
been materially different from the amounts recorded.
Income
Taxes
The
Company accounts for income taxes under ASC 740 using the asset and liability method. Deferred tax assets are reduced by a valuation
allowance when it is more likely than not they will not be realized.
Contingencies
The
Company is involved in lawsuits, claims, and proceedings, which arise in the ordinary course of business. In accordance with the FASB
ASC Topic 450 Contingencies, the Company shall make a provision for a liability when it is both probable that a loss has been incurred
and the amount of the loss can be reasonably estimated.
Basic
and Diluted Net Loss Per Share
Basic
net loss per share is computed by dividing the net loss by the weighted-average number of common shares outstanding during the period,
excluding shares subject to redemption or forfeiture. Diluted net loss per share reflects the actual weighted average of common shares
issued and outstanding during the period plus potential common shares. Stock options and convertible instruments are considered potential
common shares and are included in the calculation of diluted net loss per share when their effect is dilutive. As all potentially dilutive
securities are anti-dilutive for the periods presented as a result of the net loss, diluted net loss per share is the same as basic net
loss per share for each period.
The
following table summarizes potentially dilutive securities and the resulting common share equivalents outstanding as of March 31, 2026
and December 31, 2025, respectively, that were excluded from the diluted share computation:
SCHEDULE OF POTENTIALLY DILUTIVE
SECURITIES OUTSTANDING
(In Thousands)
March 31, 2026
December 31, 2025
Balance as of
(In Thousands)
March 31, 2026
December 31, 2025
Stock options
43,641
43,817
Restricted stock units
122,266
127,936
Warrants
-
18,573
Preferred stock
1,328,587
1,327,942
Potentially dilutive shares
1,494,494
1,518,268
Potentially dilutive
securities, shares
1,494,494
1,518,268
Leases
The
Company accounts for operating leases under ASC 842. Right-of-Use (“ROU”) assets and lease liabilities are recognized at
the present value of future minimum lease payments. The Company has no finance leases.
Warranty
Provision
The
Company generally offers its customers a manufacturers’ warranty on Casita products sold for a period of one year. Management records
an expense to cost of goods sold for the costs of warranty repairs at the time of sale. Management’s estimate for warranties is
based on sales levels and historical costs of providing warranties. As of March 31, 2026 and December 31, 2025, respectively, the Company’s
reserve for warranty totaled $8 thousand and $11 thousand.
F-11
Recent
Accounting Pronouncements
Accounting Standards Update No. 2025-06, Intangibles—Goodwill
and Other—Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. Effective
for the Company for annual and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The amendments
shall be applied on a prospective basis to costs incurred on or after the date of adoption, with an option to apply to projects in process.
The Company adopted ASU 2025-06 on a prospective basis effective January 1, 2026. The adoption did not have a material impact on the
Company’s consolidated financial statements.
Accounting
Standards Update 2025-04, Compensation—Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606): Clarifications
to Share-Based Consideration Payable to a Customer.
Effective for annual periods beginning after January 1, 2026. The Company adopted ASU 2025-04 on a modified retrospective basis, effective
January 1, 2026. The adoption did not have a material impact on the Company’s consolidated financial statements.
Accounting
Standards Update 2025-03, Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the
Acquisition of a Variable Interest. Effective for annual periods beginning after December 31, 2026. The Company notes that this standard
may be relevant to the determination of the accounting acquirer in the proposed business combination with FGMC, and is evaluating its
impact.
Accounting Standards Update 2025-01, Income Statement—Reporting Comprehensive Income—Expense
Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date. Effective for the Company for annual reporting periods beginning
after December 15, 2026, and for interim reporting periods within annual reporting periods beginning after December 15, 2027. The Company
is currently evaluating the potential impact of this update on its consolidated financial statements in conjunction with Accounting Standards
Update 2024-03, discussed below.
Accounting
Standards Update 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40):
Disaggregation of Income Statement Expenses. Effective
for annual periods beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027. The Company is currently evaluating the potential impact of this update on its consolidated financial statements.
The adoption of ASU 2025-01 together with ASU 2024-03 is not expected to have a material impact on the Company’s results of operations,
financial position, or cash flows, as the amendments affect disclosures only, such as expanded expense-disaggregation disclosures designed
to provide users of the financial statements with more transparency into the nature of the Company’s expenses and cost structure.
Accounting Standards Update No.
2025-11, Interim Reporting (Topic 270):
Narrow-Scope Improvements. Effective for public entities for interim
periods within fiscal years beginning after Dec. 15, 2027 with early adoption permitted. The company is evaluating this standard.
Management
does not believe any other recently issued but not yet effective accounting standards will have a material impact on these financial
statements.
NOTE
3 – GOING CONCERN
These
unaudited interim condensed consolidated financial statements have been prepared under the assumption that the Company will continue
as a going concern. Substantial doubt about the Company’s ability to continue as a going concern exists. For the three months ended
March 31, 2026, the Company reported a net loss of $7,579 thousand and operating cash outflow of $7,098 thousand. At March 31, 2026,
the Company had an accumulated deficit of $783,563 thousand, compared to $775,984 thousand at December 31, 2025. Absent additional action,
the Company will require additional liquidity to continue operations over the next 12 months.
Management’s
plan to address this uncertainty includes: (a) continued tight controls over operating costs; (b) accelerating Casita deliveries and
sales; and (c) raising capital through equity financing, including through the proposed business combination with FGMC. The Company anticipates
that capital on hand and expected future funding will be sufficient to fund operations for more than 12 months from the date of these
financial statements. However, there can be no assurance management’s plans will be achieved.
NOTE
4 – INVESTMENTS
For
the three months ended March 31, 2025, the Company held U.S. Treasury securities classified as available-for-sale. Unrealized loss on
investments for the three months ended March 31, 2025 was $35 thousand, recognized in other comprehensive loss.
F-12
NOTE
5 – INVENTORIES, NET
As
of March 31, 2026 and December 31, 2025, inventories consist of the following:
SCHEDULE OF INVENTORY
(In Thousands)
2026
2025
Balance as of
March 31,
December 31,
(In Thousands)
2026
2025
Raw material
$ 2,373
$ 2,497
Inventory in-transit
-
-
Work-in progress
6,428
6,683
Consignment
29
29
Finished goods
10,311
9,639
Allowance for slow moving inventory
(964 )
-
Total inventory
$ 18,177
$ 18,848
For
the three months ended March 31, 2026, the Company recorded an inventory valuation adjustment of $1,897 thousand
to reduce the carrying value of finished goods inventory to net realizable value, and established a slow-movement allowance of
$964 thousand
under the policy described in Note 2, both recognized within cost of goods sold on the unaudited interim condensed consolidated
statement of comprehensive loss. For the three months ended March 31, 2025, the Company recognized $2,064 thousand
in inventory valuation adjustments within cost of goods sold related to obsolete and damaged inventory and to adjust the carrying
value of finished goods inventory to its net realizable value.
NOTE
6 – LOAN RECEIVABLES, NET
As
of March 31, 2026 and December 31, 2025, gross loan receivables totaled $1,253 thousand and $1,275 thousand, respectively. The Company
has determined that the expected credit losses on these loan receivables are substantially equal to their gross carrying amount based
on the borrowers’ historical payment patterns, the underlying collateral value, and management’s assessment of collectability.
Accordingly, the Company has established an allowance for credit losses under ASC 326 of $1,217 thousand and $1,217 thousand as of March
31, 2026 and December 31, 2025, respectively.
The following table presents the roll forward of the CECL allowance
for the three months ended March 31, 2026 and 2025:
SCHEDULE
OF ALLOWANCE OF CREDIT LOSSES
For the Three Months Ended March 31,2026
Allowance for Credit Losses
Current Loan
Receivable
Non- Current
Loan Receivable
Accounts
Receivable
Balance as of December 31, 2025
$ 379
838
189
Provision for credit losses
-
-
-
Write-offs
-
-
-
Recoveries
-
-
(93 )
Balance as of March 31, 2026
379
$ 838
96
F-13
NOTE
7 – PROPERTY AND EQUIPMENT, NET
The
Company’s property and equipment consists of the following amounts as of March 31, 2026 and December 31, 2025:
SCHEDULE OF PROPERTY AND EQUIPMENT
(In Thousands)
March 31,
2026
December 31,
2025
Balance as of
(In Thousands)
March 31,
2026
December 31,
2025
Computers and other peripheral equipment
$ 409
$ 409
Furniture and fixtures
182
182
Machinery and equipment
7,998
7,998
Tenant improvements
2,847
2,847
Vehicles
588
588
Land
58
58
Casita fixed assets
834
834
Property and equipment, gross
12,916
12,916
Less: Accumulated depreciation
(6,052 )
(5,581 )
Property, plant and equipment - net
$ 6,864
$ 7,335
Depreciation
During
the three months ended March 31, 2026 and 2025, the Company recognized $159 thousand and $466 thousand, respectively, in depreciation
expense.
Deposits
on Equipment
As
of March 31, 2026 and December 31, 2025, the Company recorded $268 thousand and $93 thousand, respectively, for deposits on equipment
which is reported within “Deposits on equipment” on the consolidated balance sheets.
NOTE
8 – INTANGIBLE ASSETS, NET
The
Company held the following intangible assets as of March 31, 2026 and December 31, 2025:
SCHEDULE
OF INTANGIBLE ASSETS
(In
thousands)
2026
2025
Balance
as of
March
31,
December
31,
(In
thousands)
2026
2025
Asset
Intellectual
property
$ 442
$ 426
Software
261
261
Domain
50
50
Finite-lived intangible assets, gross
753
737
Less:
Accumulated amortization
(407 )
(240 )
Total
$ 346
$ 497
During
the three months ended March 31, 2026 and 2025, the Company recognized $167 thousand and $155 thousand in amortization expense, respectively.
NOTE
9 – CURRENT LIABILITIES
Accounts
Payable
Accounts
payable as of March 31, 2026 and December 31, 2025 consisted of the following:
SCHEDULE
OF ACCOUNTS PAYABLE
(In thousands)
March 31, 2026
December 31, 2025
Balance as of
(In thousands)
March 31, 2026
December 31, 2025
Outstanding vendor bills
$ 1,560
$ 811
Sales tax payable
80
$ 88
Credit card balances
80
85
Total
$ 1,720
$ 984
F-14
Customer
Deposits
As
of March 31, 2026 and December 31,2025, customer deposits were $3,287
thousand and $3,551
thousand, respectively, consisting of pre-order deposits from
customers.
Deferred
Revenue
Deferred
revenue is comprised of prepayments on unfulfilled purchase orders and prepayments for site surveys. Deferred revenue consisted of the
following as of March 31, 2026 and December 31, 2025:
SCHEDULE
OF DEFERRED REVENUE
(In Thousands)
March 31,2026
December 31,2025
As of
(In Thousands)
March 31,2026
December 31,2025
Deferred revenue, beginning of period
$ 1,548
$ 2,286
Add: Payments received in advance of delivery
628
2,024
Less: Revenue recognized from beginning balance
(360 )
(945 )
Less: Adjustments
(7 )
(1,817 )
Deferred revenue, end of period
$ 1,809
$ 1,548
NOTE
10 –LEASES
On
December 29, 2020, the Company signed a 65-month lease for its 173,000 sq. ft. factory facility, commencing on May 1, 2021. As of December
31, 2020, a $525 thousand security deposit, first month’s rent, $87 thousand, and first-month’s Tenant’s Percentage
of Operating Expense Fees (“CAM”) $19 thousand, had been paid to the landlord. The monthly CAM varies from month to month.
After
December 31, 2022, the Company amended the lease agreement to obtain additional space in a neighboring warehouse for four years, with
the first month’s base rent of $116 thousand, increasing by 4% annually. During the year ended December 31, 2025, the Company performed
improvements to the leased facility. In connection with these improvements, the Company made an additional security deposit of $259 thousand
to the landlord.
On
June 10, 2022, the Company signed a 73-month lease for a 132,960 sq. ft warehouse, commencing the earlier of (a) 30 days after substantial
completion of tenant work by the landlord or (b) tenant commencing operation in the building. The lease commencement date was determined
to be February 1, 2023. The initial base rent is $104 thousand and will increase 4% every year.
In
accordance with the company’s lease contracts, in 2023 the company received a partial refund of its security deposit for $100 thousand.
Additionally, in 2025 the Company received additional partial refunds of its security deposits for $445 thousand. As of December 31,
2025 the Company has a total of $854 thousand on record for leased space security deposits.
F-15
The
Company recognizes lease expense for its operating leases on a straight-line basis over the lease term. Most leases include one or more
options to renew, with renewal terms that can extend the lease term. The Company has determined that it was reasonably certain that the
renewal options would be exercised based on previous history and knowledge, current understanding of future business needs and the level
of investment in leasehold improvements, among other considerations. The incremental borrowing rate used in the calculation of the lease
liability is based on the rate available to the Company. The depreciable life of assets and leasehold improvements are limited by the
expected lease term. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive
covenants. Certain subsidiaries of the Company rent or sublease certain office space to/from other subsidiaries of the Company.
As
of March 31, 2026 and December 31, 2025, Right of Use Assets, net, were $5,773 thousand and $6,646 thousand, respectively, current operating
lease liabilities were $3,298 thousand and $3,520 thousand, respectively, and non-current operating lease liabilities were $2,950 thousand
and $3,648 thousand, respectively.).
The
following table presents the maturity of operating lease liabilities as of March 31, 2026:
SCHEDULE
OF MATURITIES OF OPERATING LEASE LIABILITIES
Remaining lease payments
Fiscal year
2026
2,821
2027
2,102
2028
1,509
Thereafter
258
Total lease payments
$ 6,690
Less: Imputed interest
(442 )
Total lease liability
$ 6,248
As
of March 31, 2026 and December 31, 2025, the weighted average remaining lease term was 2.2 years and 2.4 years, respectively. As of March
31, 2026 and December 31, 2025, the weighted average incremental borrowing rate was 5.8% and 5.7%, respectively.
NOTE
11 – RELATED PARTY TRANSACTIONS
The
Company had the following transactions with related parties:
SCHEDULE OF RELATED PARTY TRANSACTIONS IN FINANCIAL STATEMENTS
(In Thousands)
2026
2025
Three Months Ended March 31,
(In Thousands)
2026
2025
Consolidated Statement of Operations
Rental income (1)
$ 22
$ 22
Balance as of
(In Thousands)
March 31,
2026
December 31,
2025
Consolidated Balance Sheets
Preferred Stock (2)
$ 1,719
$ 1,719
(1)
The
Company has a contract with the majority shareholder and Co-CEO to share certain costs related to office space, support staff, and
consultancy services. Refer to Exhibit 10.15 for details of lease to Supercar System. In addition, under the services agreement between
the Company and Supercar System, effective January 1, 2023, the Company receives reimbursements for the Company’s employees
who provide services to Supercar System’s business. Supercar System is controlled by the Company’s Co-CEO, Paolo Tiramani.
As of March 31, 2026 and December 31, 2025, Supercar System had a balance due to BOXABL of $0 and $5.7 thousand, respectively, related
to payroll costs funded by the Company, that were included in Accounts Receivable.
F-16
(2)
As
of March 31, 2026 and December 31, 2025, the Company had 26,726 thousand shares outstanding of Series A Preferred Stock, representing
an initial cost of $427 thousand held by certain related parties including the spouse and in-laws to the Co-Chief Executive Officer
and Chief Marketing and Strategy Officer. As of March 31, 2026 and December 31, 2025, the Company had 5,884 thousand shares outstanding
of Series A-1 Preferred Stock, representing an initial cost of $372 thousand held by certain related parties including the in-laws
to the Co-Chief Executive Officer and Chief Marketing and Strategy Officer and a former Director of the Company. As of March 31,
2026 and December 31, 2025, the Company had 12,834 thousand Nonqualified Stock Options representing an initial grant date fair value
of $920 thousand held by certain related parties including the spouse to the Co-Chief Executive Officer and Chief Marketing and Strategy
Officer of the Company. See Note 12 – Stockholders’ Equity.
NOTE
12 – STOCKHOLDERS’ EQUITY
Preferred
and Common Stock
Effective
October 21, 2024, the Company filed an amendment to the articles of incorporation which increased the authorized Common Stock from 6.6
billion shares to 17.8 billion shares of Common Stock, $0.00001 par value per share, and increased the authorized Preferred Stock from
13.4 billion shares to 14.4 billion shares of Preferred Stock, $0.00001 par value per share. The number of authorized Preferred Stock
designated as Non-Voting Series A, A-1, A-2, and A-3 did not change, but the undesignated Preferred Stock of 1.25 billion shares increased
to an authorized 2.25 billion shares of undesignated Preferred Stock, $0.00001 par value per share.
Preferred
Stock Liquidation Preference
The
following table summarizes the liquidation preferences as of March 31, 2026, in order of liquidation:
SCHEDULE OF LIQUIDATION PREFERENCES
(In Thousands)
Shares
Authorized
Shares Issued and
Outstanding
Liquidation
Preference
Balance
Series A-3 Preferred Stock
8,750,000
109,854
87,883
Series A-2 Preferred Stock
2,050,000
174,324
139,459
Series A-1 Preferred Stock
1,100,000
855,869
67,614
Series A Preferred Stock
250,000
188,540
3,205
Non-classified Preferred Stock
2,250,000
-
-
Total Series A Preferred Stock
14,400,000
1,328,587
$ 298,161
Sales
of Preferred Stock
During
the three months ended March 31, 2026 and 2025, the Company issued 645 thousand and 15,710 thousand shares of Series A-3 Preferred Stock
for gross proceeds of $516 thousand and $12.2 million, respectively.
Specifically,
during the three months ended March 31, 2025, the Company issued:
-
13,582,146
shares of Series A-3 Preferred Stock for gross proceeds of $10,593 thousand through Regulation A.
-
2,128,088
shares of Series A-3 Preferred Stock for gross proceeds of $1,607 thousand through Regulation D.
Warrants
In
connection with the issuance of certain A-3 shares, as of March 31, 2026 and December 31, 2025, respectively, the Company has issued
0 and 18,573 thousand warrants, respectively, that are exercisable at a price of $0.80 per share. Warrants are exercisable for three
years from the date of purchase (the “Exercise Period”); provided, however, that the Company may call the warrants, in its
sole discretion, at any time upon 30 days written notice to the Shareholders. Each warrant could be exercised by the holder for one share
of A-3 Preferred Stock. All unexercised warrants expired on March 1, 2026. 645,250 warrants were exercised, for which the Company issued
645,250 shares of Series A-3 Preferred Stock and recognized gross proceeds of $516,200.
F-17
Escrow
Receivable
As
of March 31, 2026 and December 31, 2025, the Company recorded $189 thousand and $135 thousand, respectively, of investment holdbacks
in escrow receivable on its consolidated balance sheets. These amounts represent cash balances held by third party custodians on behalf
of the broker-dealer associated with the Company’s equity offerings, for the benefit of BOXABL. For share sales that have closed
during the quarter, Company accrues an escrow receivable to account for the gross proceeds of the equity offering that are held by the
third-party custodian. This escrow receivable is settled when cash is received by the Company.
Offering
Costs and Deferred Offering Costs
As
of March 31, 2026 and December 31, 2025, the Company incurred offering costs of $0 thousand and $888 thousand, respectively. These costs
include legal fees, targeted marketing and other deferred costs related directly to the open offerings.
Subscription
Liability
As
of March 31, 2026 and December 31, 2025, the Company had $26 thousand and $0 thousand, respectively, in a subscription liability pertaining
to excess funds received in relation to the exercise of warrants. The funds were remitted by the warrant holder in error and will be
refunded during the second quarter.
Stock-based
Compensation
On
August 12, 2024, the Company amended and restated the Amended 2021 Stock Incentive Plan (“Plan”) to increase the number of
shares of Common Stock reserved for issuance under the Plan to 550 million shares (previously 150 million shares were reserved for issuance
under the 2021 Stock Incentive Plan), as well as certain other amendments, subject to stockholder approval and notice. The Plan, as amended
and restated, became effective on October 18, 2024.
Administration:
The
Board of Directors delegated to the Compensation Committee of the Board of Directors the authority to administer the Plan (the “Plan
Administrator”), which includes the authority to interpret the Plan, to prescribe, amend, and rescind rules and regulations relating
to the Plan, to provide for conditions and assurances deemed necessary or advisable to protect the interest of the Company, and to make
all other determinations necessary for the administration of the Plan to the extent not contrary to the express provisions of the Plan.
Eligibility:
Eligible
participants in this Plan include the employees of, non-employee directors of, and consultants to the Company. To the extent permitted
by applicable law, awards may also be granted to prospective employees and non-employee members of the Board, but no portion of any such
award shall vest, become exercisable, be issued or become effective prior to the date on which such individual begins providing services
to the Company.
The
Plan Administrator has the sole discretion to determine which participants will receive an award, including the determination of whether
an award to an eligible participant will further the Plan’s purposes of providing incentives to attract, retain and motivate eligible
persons whose present and potential contributions are important to the Company’s success by offering them an opportunity to participate
in the Company’s future performance through the grant of awards, as well as the type of any award to be granted, the number of
shares of Common Stock subject to any award, and the terms and conditions of any award.
Awards:
As
of March 31, 2026, only Stock Options and Restricted Stock Units (“RSUs”) were outstanding under the Plan.
F-18
The
Plan permits the following types of awards:
Stock
Appreciation Rights:
Stock
Appreciation Rights (“SARs”) may be granted to Participants and shall have a per-share base value equal to the Fair Market
Value of a share of Common Stock on the Grant Date. SARs may be settled at such times, and subject to restrictions and conditions, which
need not be the same for all Participants; provided that no SAR shall settle later than ten (10) years from the Grant Date. Upon settlement,
the Participant shall be entitled to receive payment of an amount determined by multiplying (a) the difference, if any, between the Fair
Market Value of one share of Common Stock on the date of settlement and the base value of one share of Common Stock on the Grant Date;
and (b) the number of shares of Common Stock with respect to which the SAR is settled. Payment for SARs shall be in cash, shares of Common
Stock of equivalent value, or in a combination thereof. As of March 31, 2026, the Company has not issued any SARs.
Restricted
Stock Unit:
Restricted
Stock Unit awards may be subject to transfer and other restrictions including, without limitation, continued employment, performance
conditions, or limitations on voting and/or dividend rights. Restricted Stock awards will be forfeited if the restrictions imposed on
the Grant Date have not expired at the time of termination of employment or service in the case of a non-employee director or consultant.
As of March 31, 2026, and December 31, 2025, the Company had granted (net of forfeitures) 122,266,706 and 127,936,350 Restricted Stock
Units, respectively, which are subject to time and performance vesting conditions.
Stock
Grant Awards:
Stock
Grant Awards grant the Participant the right to receive (or purchase at such price as previously determined in the award) a designated
number of shares of Common Stock free of any vesting restrictions. The purchase price, if any, shall be payable in cash or other form
of consideration. Stock Grant Awards may be granted or sold in respect of past services or other valid consideration, or in lieu of any
cash compensation due to the Participant. As of March 31, 2026 and December 31, 2025, respectively, the Company has not issued any Stock
Grant Awards.
Stock
Options:
Under
the Plan, Stock Options may be granted to Eligible Participants at a per-share exercise no less than 100% of the Fair Market Value of
one share of Common Stock as of the Grant Date. The Administrator shall determine when the Stock Option may be exercised, including any
performance, vesting or other conditions, provided the term does not exceed ten (10) years from the Grant Date. If the Participant’s
employment or service is terminated for cause, their unexercised Stock Options immediately lapse, including any vested Stock Options.
Incentive Stock Options (“ISOs”) may only be granted to Participants who are also employees. The exercise price of ISOs shall
equal the Fair Market Value of one share of Common Stock as of the Grant Date and shall expire upon the earlier of ten (10) years from
the Grant Date (unless a shorter time is set in the Participant’s award agreement), provided that, ISOs granted to an employee
who owns stock possessing more than 10% of the total combined voting power of all classes of stock of the Company must have a per-share
exercise price of no less than 110% of the Fair Market Value of one share of Common Stock as of the Grant Date and cannot have a term
exceeding five (5) years from the Grant Date. The vested portion of a Stock Option lapses three (3) months following the effective date
of the Participant’s termination of employment or twelve (12) months following the effective date of the Participant’s termination
of employment due to death or disability, as defined in the Plan (in each case, unless a shorter time is set in the Participant’s
award agreement) but in no event later than the expiration of the Stock Option.
A
summary of Stock Option activity as of March 31, 2026 and December 31, 2025 is as follows:
SCHEDULE OF STOCK OPTIONS ACTIVITY
Weighted Average Exercise Price per Share
(In Thousands except for per share price)
Stock Options
Exercise Price per Share
Term (in years)
Outstanding as of December 31, 2024
50,196
0.17
7.65
Granted
-
-
-
Exercised
-
-
-
Forfeited/cancelled
(6,379 )
.33
Outstanding as of December 31, 2025
43,817
$ 0.44
6.45
Granted
-
-
Exercised
-
-
Forfeited/cancelled
(176 )
0.44
Outstanding as of March 31, 2026
43,641
0.44
6.20
Exercisable as of March 31, 2026
43,641
$ 0.44
6.20
The
Company accounts for share-based compensation arrangements using a fair value method which requires the recognition of compensation expense
for costs related to all share-based payments, including stock options. The fair value method requires the Company to estimate the fair
value of share-based payment awards on the date of grant using an option pricing model. The Company uses the Black-Scholes pricing model
to estimate the fair value of Stock Options granted that are then expensed on a straight-line basis over the vesting period. The Company
accounts for forfeitures as they occur in the year of forfeiture and share-based compensation expense adjusted accordingly. Option valuation
models, including the Black-Scholes option-pricing model, require the input of highly subjective assumptions, and changes in the assumptions
used can materially affect the grant-date fair value of an award. These assumptions include the risk-free rate of interest, expected
dividend yield, expected volatility, and the expected life of the award.
F-19
The
Company uses the Black-Scholes option pricing model to estimate the fair value of the Stock Options on the date of grant under the following
assumptions:
SCHEDULE OF OPTIONS VALUATION ASSUMPTIONS
Expected life (years) (1)
5.0 - 6.5
Risk-free interest rate (2)
1.03 - 4.34 %
Expected volatility (3)
50.3 - 54.9 %
Annual dividend yield (4)
0 %
Weighted average fair value of options granted
$ 0.14
(1)
In
accordance with SAB Topic 14, the expected life of employee stock options was estimated using the “simplified method,”
as the Company has no historical information to develop reasonable expectations about future exercise patterns and employment duration
for its stock option grants. The simplified method is based on the average of the vesting tranches and the contractual life of each
grant. The Company believes the use of the simplified method is appropriate due to the employee stock options qualifying as “plain-vanilla”
options under the criteria established by SAB Topic 14.
(2)
The
risk-free rate was based on the United States bond yield rate at the time of grant of the award, whose term is consistent with expected
life of the stock options.
(3)
Based
on historical experience over a term consistent with the expected life of the stock options.
(4)
Expected
annual rate of dividends is reported as 0% as the Company has never paid cash dividends and does not expect to pay any cash dividends
in the foreseeable future.
Share-based
compensation expense is not adjusted for estimated forfeitures but instead adjusted upon an actual forfeiture of a stock option. Amounts
recorded for forfeited or expired unexercised options are accounted for in the year of forfeiture.
Restricted
Stock Units:
Restricted
Stock Units (“RSUs”) grant the Participant the right to receive a certain number of shares of Common Stock, a cash payment
equal to the Fair Market Value of that number of shares of Common Stock (determined as of a specified date), or a combination thereof,
based on the terms and conditions of the award, as determined by the Plan Administrator. Upon termination of employment (or service as
a non-employee director or consultant), unvested RSUs shall be forfeited.
RSUs
represent a right to receive a single common share. Vesting of RSU awards is generally subject to a 3-year service period and effective
October 18, 2024, also subject to a performance condition. Accordingly, stock-based compensation is recognized upon satisfaction of the
service and performance condition.
The
Company granted 312,500 and zero RSUs during the three months ended March 31, 2026 and 2025, respectively.
F-20
A
summary of RSU activity as of March 31, 2026 and December 31, 2025 is as follows:
SUMMARY OF RSU ACTIVITY
Weighted-Average
Grant
Date
(In
Thousands except for per share amounts)
RSU’s
Fair
Value per Share
Outstanding
as of December 31, 2024
173,572
$
0.79
Awarded
14,003
0.80
Vested
-
Cancelled
(59,639 )
0.80
Outstanding
as of December 31, 2025
127,936
$
0.79
Awarded
312
0.80
Vested
-
-
Cancelled
(5,982 )
0.80
Outstanding
as of March 31,2026
122,266
$
0.80
During
the three months ended March 31, 2026 and 2025, respectively, the Company recognized stock compensation expense (recapture) related to
stock options and RSU’s, as follows:
SCHEDULE OF RECOGNIZED STOCK COMPENSATION EXPENSE RELATED TO STOCK OPTIONS AND RSU
(In Thousands)
2026
2025
For the Three Months Ended
March 31
(In Thousands)
2026
2025
Cost of Goods Sold
$ -
$ (59 )
General and Administrative
(216 )
(1,177 )
Sales and Marketing
-
(883 )
Research and Development
-
(824 )
Total Stock-Based Compensation Expense
$ (216 )
$ (2,943 )
The
expected life of employee stock options was estimated using the “simplified method,” as the Company has no historical information
to develop reasonable expectations about future exercise patterns and employment duration for its stock option grants. The simplified
method is based on the average of the vesting tranches and the contractual life of each grant. The expected life of awards that vest
immediately use the contractual maturity since they are vested when issued. For stock price volatility, the Company uses public company
compatibles as a basis for its expected volatility to calculate the fair value of option grants. The risk-free interest rate is based
on U.S. Treasury notes with a term approximating the expected life of the option at the grant-date.
The
Company recognizes stock option forfeitures as they occur as there is insufficient historical data to accurately determine an estimate
of future forfeiture rates.
During
the three months ended March 31, 2026, no new expense was recognized for RSU awards based on the Company’s conclusion that the
performance condition for the RSUs was not probable of being satisfied at such time, as discussed below. However, forfeitures of previously
granted Stock Options and RSUs resulted in a recapture of $224 thousand, and $8 thousand in stock-based compensation expense for the
three months ended March 31, 2026. The amount of future stock-based compensation expense may be impacted by additional option or RSU
grants, or further forfeitures.
Stock-based
compensation expense for all stock-based awards, including stock options and restricted stock units (“RSUs”), is measured
at fair value on the date of grant. The fair value of stock options is estimated on the date of grant using a Black-Scholes option-pricing
model. The fair value of RSUs is estimated on the date of grant based on the fair value of the underlying common stock.
F-21
The
Company has elected to recognize compensation expense for stock options granted to employees on a straight-line basis over the requisite
service period, which is generally the vesting period. Compensation expense for RSUs is amortized using the accelerated attribution approach
over the requisite service period as long as the performance condition in the form of a specified liquidity event is probable to occur.
The
fair value of stock options granted to non-employees is calculated at each grant date and re-measured at each reporting date using the
Black-Scholes option-pricing model and the resulting change in value, if any, is recognized in the consolidated statements of operations
and comprehensive loss for the periods in which the related services are rendered.
The
Company has granted Restricted Stock Units (RSUs) that vest upon the satisfaction of both a service-based and a performance-based requirement.
The service condition is a stated service period generally requiring 36 months of service, with the total number of RSUs awarded vesting
on a cliff basis after the 36-month anniversary date of the grant. The performance-based condition is an event-based criteria that will
be satisfied as to any then-outstanding RSUs on the first to occur of a ‘Qualifying Transaction” defined as: (1) the closing
date of a transaction resulting in a change in control; or (2) the effective date of an IPO.
The
RSUs vest on the date upon which both the service-based and performance-based requirements are satisfied. If a Qualifying Transaction
occurs prior to the Vesting Date, the RSUs shall fully (100%) vest effective immediately prior to and contingent upon the Qualifying
Transaction. If the Grantee’s employment by the Company terminates for any reason prior to a Qualifying Transaction, such termination
shall result in the immediate forfeiture and cancellation of the RSUs, which means the Grantee will not be entitled to any payment after
the date of such termination. If the RSUs vest, the Company will deliver one share of common stock for each vested RSU on the settlement
date. The unvested RSUs expire ten years from the grant date.
As
of March 31, 2026 and December 31, 2025, respectively, the Company concluded that the performance condition described above for the RSUs
was not probable of being satisfied at such time. As a result, the Company has not recognized any compensation cost to date for any RSUs
outstanding. In the period in which the performance-based condition is achieved, the Company will accelerate all vesting and record the
stock-based compensation expense using the accelerated attribution method, based on the grant date fair value of the RSUs.
SCHEDULE
OF GRANT DATE FAIR VALUE OF RSU
(In
Thousands)
Number
of
Units
Grant
Date
Fair
Value
Outstanding
and unvested at December 31, 2025
127,936
$ 89,331
RSUs Granted
312
$ 250
RSUs Forfeited
(5,982 )
$ (4,786 )
Outstanding
and unvested at March 31, 2026
122,266
$ 84,795
As
of March 31, 2026 and December 31, 2025, respectively, all stock-based compensation expenses related to the Company’s RSUs remained
unrecognized because the performance-based condition was not satisfied. No RSUs had met their service-based vesting condition as of December
31, 2025; also, no RSUs had met the performance vesting condition as of December 31, 2025 or March 31, 2026.
If
the performance vesting condition had been satisfied on March 31, 2026, the Company would have recorded $84.8 million of stock-based
compensation expense using the accelerated attribution method related to RSUs. Due to the nature of the acceleration clause, upon a Qualified
Transaction, 100% of the stock-based compensation expense on these RSUs will be recognized.
F-22
NOTE
13 – COMMITMENTS AND CONTINGENCIES
In
the ordinary course of business, the Company enters into contractual agreements with third parties that include non-cancelable payment
obligations, for which it is liable in future periods. These arrangements can include terms binding the Company to minimum payments and/or
penalties if it terminates the agreement for any reason other than an event of default as described in the agreement.
In
the ordinary course of business, the Company is occasionally party to various legal proceedings and claims. A liability will be accrued
when a loss is both probable and can be reasonably estimated. Management believes that the probability of a material loss from any of
these existing claims is remote. However, litigation is inherently uncertain, and it is not possible to predict the ultimate disposition
of these proceedings. There are no legal proceedings which the Company believes will have a material adverse effect on the Company’s
financial position.
Legal
Proceedings
Claims
filed by the Company
(i)
The
Company initiated legal action against former employees who violated their agreements post-termination. Specifically, the Company
filed two lawsuits against former employees alleging claims including breach of contract, violations of the Computer Fraud &
Abuse Act, violations of the Defend Trade Secrets Act, conversion, unjust enrichment, breach of covenant of good faith and fair dealing,
and demand for temporary and permanent injunctive relief. One of these litigation matters remain pending, and the other matter reached
a mutual settlement and release. Management does not anticipate the remaining matters will have a material impact on the Company’s
results of operations or financial condition. Quantifying the resulting harm is complex and ongoing. The Company anticipates that
judgment will be entered in its favor for a sum less than $250 thousand.
(ii)
On
April 30, 2024, the Company filed a lawsuit against Brave Control Solutions, Inc. and individual Brent McPhail in US District Court.
The Company seeks damages equal to all amounts paid under the contracts, among other relief, to recover from these breaches and misrepresentations.
The Company anticipates a judgment in its favor, but recovery of these assets is uncertain.
(iii)
In
September 2025, the Company filed suit against the State of Arizona Department of Housing seeking a declaration from the Court that
the Department of Housing has no authority to regulate or interfere with BOXABL’s sale of PMRV units in the State of Arizona.
The lawsuit is pending.
Claims
filed against the Company
(i)
The
Company received notifications of employment-related charges filed by former employees with the Equal Employment Opportunity Commission
(“EEOC”) and the National Labor Relations Board (“NLRB”). The allegations involve various issues such as
discrimination and interference with employee rights. The Company provided responses to both agencies and is awaiting further developments.
The Company does not expect a material impact to its financial position.
(ii)
The
Company’s former Chief Operating Officer, terminated for cause after seven months of employment, filed a civil complaint in
Nevada alleging various claims against the Company and its directors. The Company settled this matter in March 2025 without a material
impact to its financial position. The Company paid $105 thousand to this former employee in exchange for the surrender of 5,882,353
shares of the Company’s Preferred A Stock.
(iii)
Leader
Capital is a shareholder of the Company and has filed suit against the Company and its previous transfer agent, Transfer Online,
Inc. After the Company filed its motion for summary judgement, Leader dismissed all claims against the Company. In February 2026,
the Court granted the Company’s motion for attorneys’ fees awarding the Company approximately $260,000 in fees and costs.
Leader will have until May 15, 2026, to file an appeal.
F-23
(iv)
The
Company has received claims from various parties alleging that BOXABL violated certain California Laws, including the Trap and Trace
Law and California Privacy Laws relating to its Facebook postings. The Company does not expect a material impact to its financial
position.
(v)
Pronghorn
Homes, LLC, a party to the Arizona mining project, filed a lawsuit against the Company in the State of Arizona, which has a potential
loss exposure of up to $250 thousand. The Company denies liability and intends to defend against this claim. Accordingly, the Company
has not accrued a loss contingency for this matter.
(vi)
The
Company entered into an agreement with an RV Park for the sale of certain PMRV units. It appears that the RV Park did not obtain
required zoning and land use permits to install and use the units at their site in Arizona. The State of Arizona ‘red tagged’
the units and the RV Park asserted claims against the Company, demanding that the Company immediately remove the units. The Company
has denied all liability and is negotiating a resolution of the dispute with the RV Park. The Company also has an outstanding receivable
from the RV Park in the amount of $270,000. The Company has not accrued a loss contingency for this legal matter, but has recorded
a CECL credit loss allowance for the outstanding receivable balance.
Other
Matters
The
Company uncovered potential misconduct by a former employee related to a stock scheme, the impact of which is challenging to measure.
The Company anticipates that judgment will be entered in its favor for a sum less than $1 million against the former employee, but the
investigation and extent of damages is ongoing. After discovering the misconduct, the Company was named as a defendant in a lawsuit by
a plaintiff that purchased fraudulent shares of the Company’s stock from the former employee of the Company, at a discounted price,
incurring a loss of approximately $144 thousand. The Plaintiff claims that he purchased shares by writing a check to an entity that was
controlled by the former employee and alleges negligence and violations of Nevada Revised Statute (NRS) 90.9570. The Company denied liability
and the claim was recently settled by the Company’s issuance of 218,182 shares of Preferred A-1 stock to the plaintiff. The Company
subsequently and proactively entered into settlement agreements with a number of other individuals that had purchased shares from the
former employee, resulting in the issuance of 5,264,068 shares of Series A-1 Preferred Stock.
In
September 2025, Freeport-McMoRan Bagdad, Inc., a party to the Arizona mining project, asserted a claim against the Company (not yet in
suit) for payment under a certain settlement agreement between the parties relating to the sale of certain units to Pronghorn Homes,
LLC, which were installed upon Freeport’s property. Freeport has demanded $1.17 million from the Company. The Company is in the
process of negotiating a resolution with Freeport. No lawsuit has been filed.
In 2025, the U.S. government implemented new tariff measures affecting a broad range of imported materials. The
Company has evaluated the potential impact of these actions on its operations and supply chain and does not expect them to have a material
impact on its financial position or results of operations in the near term. The Company’s operations are currently supported by
a substantial inventory of completed units manufactured prior to the effective dates of the tariff adjustments, which reduces our near-term
exposure to increased costs associated with imported materials. Additionally, as the Company transitions into the next phase of its product
development, including Phase 2, its sourcing strategy reflects a greater emphasis on domestic procurement. This shift is expected to further
mitigate exposure to international trade disruptions and tariff-related cost volatility. The Company will continue to monitor developments
in U.S. trade policy and adjust its supply chain strategy as necessary.
NOTE
14 – INCOME TAXES
For
the three months ended March 31, 2026 and 2025, the Company incurred insignificant amounts for an income tax provision. The U.S. federal
and California deferred tax assets generated from the Company’s net operating losses have been fully reserved, as the Company believes
it is not more likely than not that the benefit will be realized.
On July 4, 2025, the U.S. government enacted the One Big Beautiful Bill Act (“OBBBA”) of 2025
which includes, among other provisions, changes to the U.S. corporate income tax system, including the allowance of 100% expensing of
qualified asset expenditures, immediate expensing of qualifying domestic research and development expenses and permanent extensions of
certain other provisions within the Tax Cuts and Jobs Act. Certain provisions are effective for 2025, beginning January 19, 2025. We
are evaluating the impact of these tax law changes on our financial statements.
Deferred
Tax Assets and Liabilities
Deferred
income taxes reflect the net tax effects of loss and credit carryforwards and temporary differences between the carrying amounts of assets
and liabilities for financial reporting purposes and the amounts used for income tax purposes.
A
valuation allowance is required to be established when it is more likely than not that all or a portion of a deferred tax asset will
not be realized. Realization of deferred tax assets is dependent upon future earnings, the timing and amount of which are uncertain.
A full review of all positive and negative evidence needs to be considered. The Company has established a full valuation allowance against
the net deferred tax assets as of March 31, 2026 and December 31, 2025 due to historical losses and uncertainty surrounding the use of
such assets.
As
of March 31, 2026, the fair value of the Company’s Bitcoin holdings ($696 thousand) is below the average cost basis ($1,099 thousand);
accordingly, no deferred tax liability related to digital assets has been established as of March 31, 2026.
F-24
NOTE
15 - SEGMENTS
The
Company operates as one operating segment. The Company’s chief operating decision maker (“CODM”) is its Chief Financial
Officer. The CFO is responsible for assessing performance and allocating resources across the Company’s single operating segment,
including approval of the annual budget, review of monthly operating results, and authorization of capital expenditures. The Co-Chief
Executive Officers focus on product development and commercial strategy, while resource allocation decisions are centralized within the
CFO function.
The
Company has no significant long-lived assets recognized on the Consolidated Balance Sheets outside of the US jurisdiction.
The Company’s consolidated statements of
comprehensive loss for the years ended March 31, 2026 and 2025, are shown below. The specific line items that the CODM reviews are marked
as Significant in the income statement below.
SCHEDULE OF OPERATING SEGMENT
(In Thousands, except per share amounts)
March 31, 2026
March 31, 2025
For The Periods Ended
(In Thousands, except per share amounts)
March 31, 2026
March 31, 2025
Revenues (Significant)
$ 1,556
$ 123
Cost of goods sold (Significant)
4,909
2118
Gross loss
3,353
1,995
Operating expenses:
General and administrative (Significant)
3,189
1,807
Sales and marketing (Significant)
525
6,350
Research and development (Significant)
566
583
Impairment loss
-
-
Total operating expenses
4,280
8,740
Loss from operations (Significant)
$ 7,633
$ 10,735
Other income:
Interest income
209
302
Other income
(155 )
170
Total other income:
54
472
Net loss attributed to common stockholders
$ 7,579
$ 10,263
Weighted average common shares outstanding -basic and diluted
3,000,000
3,000,000
Net loss per common share - basic and diluted
$ (0.00 )
$ (0.00 )
Net Loss
$ (7,579 )
$ (10,263 )
Unrealized loss (gain) on investments
$ -
$ 35
Comprehensive Loss
$ (7,579 )
$ (10,298 )
General and administrative, sales and marketing,
and research and development costs are all considered significant in the aggregate. There are no specific line items within these categories
that the CODM considers significant and regularly reviews. However, for cost of goods sold (COGS), the CODM specifically reviews one
of the expenses within this category, rather than COGS as an aggregate- this significant expense is the Cost of Casitas Sold. See the
disclosure below:
SCHEDULE OF COST OF GOODS SOLD
March 31, 2026
March 31, 2025
For The Periods Ended
March 31, 2026
March 31, 2025
Cost of Casitas Sold (Significant)
1,125
45
All other line items within COGS (1)
3,784
2,073
COGS
4,909
2,118
(1) All other line items within COGS include obsolete inventory,
inventory adjustment, scrapped inventory, warranty expense, and allocations to COGS such as stock-based compensation expense.
NOTE
16– SUBSEQUENT EVENTS
The
Company has evaluated subsequent events from March 31, 2026, through May 14, 2026, the issuance date of these unaudited interim condensed
consolidated financial statements.
Sales
Activity
Between
March 31, 2026 and May 14, 2026, the Company shipped 5 units. As of May 14, 2026, there are currently 271 units that are under contract.
State
Approvals
On
April 8, 2026, the Company received modular approval for its 1-bedroom Casita unit in California. On April 24, 2026, the Company received
authorization to produce modular housing in compliance with applicable Texas codes and regulations.
Equity
Events
For
awards previously issued under the Company’s Amended 2021 Stock Incentive Plan, the Company recognized employee forfeitures of
612,500 RSUs subsequent to March 31, 2026. No forfeitures of Stock Options were recognized subsequent to March 31, 2026. No additional
grants of RSUs or Stock Options were made under the Plan.
The
2026 Omnibus Incentive Plan is designed to support the Company’s growth and profitability by providing short- and long-term incentives
aligned with its objectives, reward strong individual performance, promote teamwork, and enhance the Company’s ability to attract
and retain key employees, directors, and consultants. The Plan authorizes grants of (i) stock options, (ii) stock appreciation rights,
(iii) restricted stock, (iv) restricted stock units, (v) performance-based awards, including performance-based restricted stock and restricted
stock units, (vi) other share-based awards, (vii) other cash-based awards, and (viii) any combination thereof.
Merger
On
September 18, 2025, the Company filed a Registration Statement on Form S-4 (as amended, the “Registration Statement”) in
connection with its proposed merger. The Company subsequently filed Amendments No. 1, 2, 3, 4, and 5 to the Registration Statement on
December 30, 2025, February 5, 2026, April 14, 2026, May 6, 2026 and May 8, 2026 respectively. On May 12, 2026, the Registration Statement was declared effective. Each of FGMC and the Company have scheduled
special stockholder meetings for June 9, 2026, at which stockholders are asked to approve the Merger Agreements and certain other related
corporate actions.
F-25
EX-99.6
EX-99.6
Filename: ex99-6.htm · Sequence: 14
Exhibit 99.6
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the unaudited
condensed consolidated financial statements and the related notes included elsewhere herein and our audited consolidated financial statements
and related notes for the year ended December 31, 2025 included in our most recent annual report on Form 10-K filed on the Securities
and Exchange Commission (“SEC”) on March 27, 2026. The condensed consolidated financial statements of the Company appearing
in this Quarterly Report on Form 10-Q are unaudited, and may not include year-end adjustments necessary to make those financial statements
comparable to audited results, although, in the opinion of management, all adjustments and disclosures necessary for a fair presentation
of the unaudited condensed consolidated financial statements have been included. The results of operations for the three months ended
March 31, 2026 are not necessarily indicative of the results that may be expected for the full year.
Unless
otherwise indicated, dollar amounts above $1,000 in this Report have been rounded to the nearest thousand, million or billion, as applicable.
In
addition to our consolidated financial statements, the following discussion contains forward-looking statements that reflect our plans,
estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. See above “Note
About Forward-Looking Statements.”
Overview
General
The
Company is a manufacturer of building systems and is in the process of aligning our production levels to match the demand for our products.
In addition to our first Nevada manufacturing facility (“Factory 1”), which we took possession of in May 2021, we expanded
our production capacity by signing leases for additional Nevada facilities (“Factory 2”) in June 2022 and (“Factory
3”) in May 2023, respectively. While our growth has mainly been funded by our capital raising activities as described below in
“Liquidity,” we anticipate our increased manufacturing capacity will allow us to build Boxes more efficiently, and, in doing
so generate additional revenue and profit in the future. We continue to right size and improve our workforce, including improving our
business development and sales teams to focus and better support the engagement with B2C customers, while continuing focus on the B2B
and B2G sales channels and enhancing our technology team.
The
majority of US states have a statewide modular program which requires approval of a specific product prior to the product being able
to be sold and installed within the state. The requirements to obtain these approvals vary across each state, and the approval process
has resulted in delays in the Company’s ability to deliver the product across the country, which has impacted the timing and amount
of the Company’s revenues.
The
Company has obtained state modular approvals under state-wide modular housing programs in New Mexico, California, Nevada, Texas and in
South Carolina. The approvals were obtained as follows:
●
During
May 2024, we received approval to sell Casitas as Modular homes in California in certain climate zones.
●
During
July 2024, we received approval to sell Casitas under the Statewide Modular Program in New Mexico.
●
During
January 2025, we received approval to sell Casitas in Nevada under the Residential Building code.
●
During
January 2025, we received approval to sell Casitas under the Statewide Modular Program in all climate zones in California.
●
During
June 2025, we received approvals of plan sets for the Casita in South Carolina under the Statewide Modular Program, and our manufacturers
license; factory certification is pending and the Company expects this within the next 6 months.
●
During
October 2025, we received approvals of plan sets for the Casita in Texas under the Statewide Modular Program. During April 2026,
we received authorization for the facility to produce modular housing in compliance with applicable Texas codes and regulations.
●
During
December 2025, we received a critical license from the State of California as a “Commercial Modular Manufacturer”.
●
In
2025, we developed one-bedroom and two-bedroom Casita configurations, connecting two Casita Boxes. In November 2025, the
Company obtained California statewide approval for the two-bedroom Casita model and, in April 2026, we received approval to sell
the 1-bedroom Casita model in California.
1
New
sales within recently approved states and jurisdictions may continue to face delays due to the time needed for site preparation, arranging
funding for the project the purchaser, and other preparatory steps that are required to arrange delivery and installation of the units.
BOXABL
also has been focused on selling its products in multiple jurisdictions that do not have a statewide modular housing program. In these
areas, the ultimate approval is at the discretion of the local jurisdiction and is determined on a site-by-site basis. This pertains
to the following areas: Oklahoma, Wyoming, Kansas, West Virginia, Hawaii, Vermont, Alaska, Oregon, Connecticut, Delaware, New York, and
Tribal Lands.
The
Company has retained multiple third-party inspection agencies to assist in achieving certification in multiples states with modular housing
legislation simultaneously.
To
date through May 14, 2026, we have manufactured 806 Casitas and have completed delivery of 318 Casitas in 10 states. As of May 14,
2026, there were currently 271 units that are under contract.
Merger
Agreement
On
August 4, 2025, the Company entered into an Agreement and Plan of Merger (as amended, the “Merger Agreement”) by and among
the Company, FG Merger II Corp., a Nevada corporation (“FGMC” or “Acquiror”), and FG Merger Sub II Inc., a Nevada
corporation and wholly-owned subsidiary of FGMC (“Merger Sub”). The Merger Agreement provides for a two-step merger transaction
in which, first, Merger Sub will merge with and into the Company (the “First Merger”), with the Company surviving as a wholly-owned
subsidiary of FGMC, and, immediately thereafter, the Company (as the surviving company in the First Merger) will merge with and into
FGMC (the “Second Merger” and together with the First merger, the “Mergers”), with FGMC continuing as the surviving
public company (the “Surviving Pubco”). By virtue of the consummation of the Mergers, the Surviving Pubco will change its
name to BOXABL Inc. and shall reincorporate from a Nevada corporation to a Texas corporation in accordance with the Nevada Revised Statute
(“NRS”) and Texas Business Corporations Code. The Boards of Directors of the Company, FGMC, and Merger Sub have unanimously
approved the Merger Agreement and the transactions contemplated thereby.
At
the effective time of the First Merger, each share of the Company’s common stock (other than certain excluded shares and any shares
held by stockholders who properly exercise and do not lose their dissenter’s rights under applicable Nevada law) will be converted
into the right to receive a number of shares of common stock of the Surviving Pubco, as determined by the exchange ratio set forth in
the Merger Agreement. Each share of the Company’s preferred stock will be converted into the right to receive shares of Surviving
Pubco’s preferred stock as determined by the preferred exchange ratio set forth in the Merger Agreement. Outstanding Company convertible
securities will be assumed by the Surviving Pubco and become exercisable for shares of Surviving Pubco common stock, subject to adjustment
as provided in the Merger Agreement. The aggregate merger consideration to be received by Company shareholders would be equal to a combination
of preferred and common shares of FGMC that equals a total of $3,500,000,000, each at a deemed value of $10 per share. The transaction
is intended to qualify as a reorganization within the meaning of Sections 1.368-2(g) and 1.368-3(a) of the Internal Revenue Code.
The
Merger Agreement was originally entered into on August 4, 2025, with an Agreement End Date of December 31, 2025. It was amended on November
3, 2025 to extend the Agreement End Date to March 31, 2026. On April 6, 2026, the parties entered into a Second Amendment to the Merger
Agreement which, among other things: (i) extended the Agreement End Date to July 31, 2026; (ii) modified the lock-up provisions applicable
to the Sponsor Parties, Paolo Tiramani, Galiano Tiramani, and their respective affiliates;
(iii) clarified that the definition of Acquiror Securities includes the 8,295,800 outstanding rights, each entitling the holder to receive
one-tenth of one share of Acquiror common stock upon consummation of an initial business combination; and (iv) provided either party
the right to terminate the Merger Agreement if a written response has not been received within five business days of a written request
made thereunder.
The Company filed a Registration
Statement on Form S-4 (as amended to date, the “Registration Statement”) in connection with its proposed merger. On May 12, 2026,
the Registration Statement was declared effective. Each of FGMC and the Company have scheduled special stockholder meetings for June 9,
2026, at which stockholders are asked to approve the Merger Agreements and certain other related corporate actions.
2
Closing
Conditions
The
closing of the Mergers is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of the Company and FGMC, expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act, accuracy
of representations and warranties, approval for listing of the Surviving Pubco common shares on Nasdaq or NYSE, absence of any law or
order prohibiting the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
Termination
Provisions
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either the Company or FGMC may terminate the agreement by written notice if the closing has not occurred on
or before July 31, 2026. (the “Agreement End Date”), provided that the right to terminate on this basis is not available
to any party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. The Merger Agreement
may also be terminated by either party if that party has made a written request under the Merger Agreement to the other party and has
not received a response after 5 business days. Termination is also permitted by mutual written consent of the parties, or by either party
if a governmental authority enacts a law or order that makes consummation of the transactions illegal or otherwise prohibits the transaction,
so long as the terminating party or its subsidiaries did not cause such prohibition by their own breach.
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either the Company or
FGMC are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
The
foregoing description of the Merger Agreement does not purport to be complete and is qualified in its entirety by reference to the full
text of the Merger Agreement. See Exhibits 2.1, 2.2, 2.3 and 2.4 to this Quarterly Report on Form 10-Q, which are incorporated herein
by reference.
Related
Agreements
In
connection with the execution of the Merger Agreement, FG Merger Investors II LLC, the sponsor of FGMC, entered into a support agreement
pursuant to which it agreed to vote its shares of FGMC in favor of the transaction and take certain other actions in support of the Mergers
(the “Sponsor Support Agreement”). Certain stockholders of the Company entered into a support agreement pursuant to which
they agreed to vote their shares of the Company in favor of the transaction and take certain other actions in support of the Mergers
(the “Company Support Agreement”). At closing, the Company and FGMC will enter into lock-up agreements with certain Company
stockholders (the “Company Lock-Up Agreements”) and with the sponsor (the “Sponsor Lock-Up Agreement”), restricting
the transfer of certain shares for specified periods following the closing, depending on the then trading price of the Surviving Pubco’s common stock.
The
foregoing description of the Sponsor Support Agreement, Company Support Agreement, Company Lock-Up Agreements, and Sponsor Lock-Up Agreement
does not purport to be complete and is qualified in their entirety by reference to the full text of such agreements, copies of which
are herein by reference to Exhibits 10.23, 10.24, 10.25, and 10.26 to this Quarterly Report on Form 10-Q.
3
Trend
Information
To
date through May 14, 2026, we have manufactured 806 Casitas and have completed deliveries of 318 Casitas in 10 states. As of May 14, 2026, there were currently 271 units that are under contract.
Leveraging
insights from our regulatory journey and evolving market dynamics, the Company has refined its go-to-market strategy to concentrate resources
on the highest-value near-term opportunities. Our primary focus is the B2C segment, with an emphasis on the Accessory Dwelling Unit (“ADU”)
market in California, where we have obtained statewide modular approvals across all climate zones and hold a Commercial Modular Manufacturer
license. To improve sales efficiency and lead quality, the Company has made targeted investments in its sales infrastructure during the
three months ended March 31, 2026, including enhancements to its customer relationship management system, upgrades to its consumer-facing
website with improved lead qualification tools and expanded financing resources for prospective buyers, and the addition of sales personnel
to support direct customer engagement.
In
parallel, the Company continues to selectively pursue small community and multi-unit residential opportunities where the Casita product
is well-suited, including faith-based organizations, attainable communities, and workforce housing developments. The Company is also
introducing its Phase 2 Modular Building System to a select group of developers and builders. Phase 2 comprises larger Box modules, including
20’ x 30’ and 20’ x 40’ configurations, that can be stacked and connected to create a range of building types,
including single-family homes and townhomes, addressing demand for larger residential floor plans that extend beyond the Casita’s
ADU format.
Additionally,
the Company continues to selectively pursue commercial modular opportunities, leveraging its Commercial Modular Manufacturer license
in California and its established manufacturing capabilities to serve institutional and commercial customers where the Company’s
factory-built building system offers meaningful advantages over traditional construction methods.
Tariffs
and Inflation
Since
early 2025, the U.S. government has implemented a series of escalating tariff measures affecting a broad range of imported materials
relevant to the construction and manufacturing industries, including steel and aluminum (currently subject to Section 232 tariffs of
up to 50%), copper (subject to Section 232 tariffs of up to 50% effective August 2025), and timber and lumber products (subject to Section
232 tariffs effective October 2025). In February 2026, the U.S. Supreme Court struck down certain tariffs previously imposed under the
International Emergency Economic Powers Act (“IEEPA”), partially reducing the overall tariff burden; however, Section 232
and Section 301 tariffs remain in effect and were not impacted by that ruling. The overall tariff environment remains fluid and subject
to further regulatory and legal developments.
We
have evaluated the potential impact of these actions on our operations and supply chain. In the near term, we do not expect the tariffs
to have a material impact on our financial position or results of operations, primarily because our operations are currently supported
by a substantial inventory of completed units manufactured prior to many of the tariff adjustments, which reduces our immediate exposure
to increased input costs. Additionally, as we transition into the next phase of product development, including our Phase 2 Modular Building
System, our sourcing strategy reflects a greater emphasis on domestic procurement, which is expected to further reduce our exposure to
tariff-related cost volatility over time.
We
believe that our factory-based manufacturing process and cost structure provide a degree of resilience relative to traditional stick-built
construction, which would face similar or greater cost increases from tariffs on imported materials. To the extent that tariff-related
cost increases affect our supply chain, we believe we may have the ability to pass a portion of those costs on to end customers while
maintaining the competitive positioning of the BOXABL solution, although there can be no assurance that we will be able to do so.
However,
the tariff environment involves substantial and evolving uncertainty regarding U.S. and international trade policy. The U.S. government
may implement additional tariff measures, renegotiate existing trade agreements, or impose further import duties affecting materials
used in our products or manufacturing equipment. In light of this uncertainty, we do not have full clarity over the potential medium-
to long-term impacts on our business. The availability of certain imported goods could be affected if foreign suppliers reduce their
exposure to U.S. markets in response to trade policy actions, which could impair our suppliers’ ability to deliver materials or
equipment on schedule and thereby delay our deliveries. Furthermore, broader macroeconomic effects of global trade disruptions —
including rising inflation, slower economic growth, and increased unemployment — could dampen consumer demand and adversely affect
the housing market, reducing demand for our products.
4
Results
of Operations
Revenues
Our
revenues for the three months ended March 31, 2026 and 2025 were $1.6 million and $123,000, respectively. Revenue was generated
by the sale of 20 Casitas delivered to 7 customers during the three months ended March 31, 2026. This is in comparison to the sale of
1 Casitas delivered to 1 customer during the three months ended March 31, 2025. The increase in revenues year-over-year was driven by
increased unit deliveries and expanded state modular approvals, partially offset by delays associated with customer site preparation
and the transition of the Company’s go-to-market strategy to re-focus on the broader installation process. Significant customers
included The City of Henderson, Nevada, representing 71% of revenues for the three months ended March 31, 2026, respectively.
Cost
of Goods Sold
Cost
of goods sold consists primarily of the cost of products used in the production of the Company’s finished products, inbound and
outbound shipping costs, related labor and indirect overhead costs associated with that production. Cost of goods sold were $4.9 million
and $2.1 million for the three months ended March 31, 2026 and 2025, respectively.
Cost
of goods sold for the three months ended March 31, 2026 and 2025, consist of the following:
March 31,
(In Thousands)
2026
2025
Direct material/shipping
$ 774
$ 34
Direct labor
669
29
Manufacturing overhead
605
50
Inventory adjustments
1,897
2,064
Stock based compensation (recapture)
0
(59 )
Allowance for Slow-Moving and Obsolete Inventory
964
-
Cost of goods sold
$ 4,909
$ 2,118
We
produced 26 and 11 Casitas in the three months ended March 31, 2026 and 2025, respectively. We continue to work to align production activity
with delivery schedules.
Manufacturing
overhead reflects the allocation of indirect labor, rent and lease expense, indirect supplies, scrap material, maintenance costs and
depreciation of machinery and equipment.
Cost
of goods sold in the three months ended March 31, 2026 did not reflect any stock-based compensation expense or recapture resulting from
terminations whereas the company recognized a net recapture of $59,000 of stock-based compensation expense within cost of goods sold
in the three months ended March 31, 2025.
Operating
Expenses
Operating
expenses for the three months ended March 31, 2026 and 2025, consisted of the following:
March 31,
(In Thousands)
2026
2025
General and administrative
$ 3,189
$ 1,807
Sales and marketing
525
6,350
Research and development
566
583
Total Operating expenses
$ 4,280
$ 8,740
5
General
and administrative expenses consist of compensation and benefits for employees across administration, finance, legal, and investor relations
functions, as well as rent, shop supplies, and utilities. General and administrative expenses increased by $1.4 million, or approximately
76%, for the three months ended March 31, 2026 compared to the same period in 2025. The increase was primarily driven by higher professional
fees, including legal, accounting, and consulting costs, associated with the proposed merger with FGMC, and the remediation work to address
previously identified material weaknesses in internal control over financial reporting. These increases were partially offset by lower
employee compensation costs resulting from workforce restructuring initiated during 2025.
Sales
and marketing expenses decreased by $5.8 million, or approximately 92%, for the three months ended March 31, 2026 compared to the
same period in 2025. The decrease reflects a significant increase in advertising for our Regulation A and Regulation D offerings in 2025
leading up to the close of the offerings in June 2025, which were not incurred in the 2026 period. The Company has refocused its sales
and marketing efforts on targeted B2C outreach, principally in the California ADU market, and has made selective investments in its sales
infrastructure, including CRM enhancements and improved lead qualification tools, which carry a substantially lower cost profile than
broad advertising campaigns.
Research
and development expenses were relatively flat at $566,000 for the three months ended March 31, 2026, compared to $583,000 for
the same period in 2025. Research and development activities are focused on product testing, obtaining regulatory permits and approvals,
and developing next-generation building systems. During the first quarter of 2026, research and development efforts shifted toward advancing
the Company’s Phase 2 Modular Building System, which includes larger 20’ × 30’ and 20’ × 40’
Box configurations designed for multi-unit residential applications. The Company expects research and development expenditures to increase
in future periods as development of the Phase 2 product progresses.
Stock-based
Compensation Expense
The
Company recognizes stock-based compensation expense based on fair value on the date of grant and recognized over the associated vesting
periods. The fair value of RSU awards is determined based on the fair market value of the Company’s common stock on the date of
grant. Vesting of RSU awards is generally subject to a 3-year service period and, as of October 18, 2024, also subject to a performance
condition. Accordingly, stock-based compensation is recognized upon satisfaction of the service condition and when the performance condition
is probable. The Company has determined that the performance condition in its outstanding RSUs is not probable. In the case of options,
the Company uses the Black-Scholes pricing model to estimate the fair value of options on the date of grant that are then expensed on
a straight-line basis over the vesting period. The Company accounts for forfeitures as they occur in the year of forfeiture and share-based
compensation expense is adjusted accordingly.
For
the three months ended March 31, 2026 and 2025, the Company recaptured $216,000 and $2.9 million in stock-based compensation, respectively.
The decrease in recapture is attributable to fewer employee forfeitures upon terminations in the first quarter of 2026 compared to the
same period in 2025, offset by the vesting of stock options under the Company’s Amended 2021 Stock Incentive Plan. See “Note
12. Stockholders’ Equity – Stock-based Compensation” for further discussion.
Total
Other Income
For
the three months ended March 31, 2026, our total other income decreased significantly to $54,000, as compared to $472,000 for the three
months ended March 31, 2025, due to a decline in the valuation of the Company’s holdings in Bitcoin of $197,000, as well as lower balances of interest-bearing investments.
Liquidity
and Capital Resources
Going
Concern
The
Company’s unaudited interim condensed consolidated financial statements have been prepared under the assumption that the Company
will be able to continue as a going concern. The going concern assumption contemplates the realization of assets and satisfaction of
liabilities in the normal course of business. Substantial doubt about the Company’s ability to continue as a going concern exists.
For the three months ended March 31, 2026, the Company reported a net loss of $7.6 million and operating cash outflow of $7.1 million.
At March 31, 2026, the Company had an accumulated deficit of $783.6 million, compared to $776.0 million at December 31, 2025. Absent additional
action, the Company will require additional liquidity to continue operations over the next 12 months.
6
The
continuing viability of the Company and its ability to continue as a going concern is dependent on the Company being successful in its
continued efforts in growing its revenue and/or accessing additional sources of capital. Management’s plan to address this need
includes (a) continued exercise of tight controls to conserve cash, (b) accelerating product deliveries and sales, and (c) raising funds
through equity financing, including through the proposed business combination with FGMC. However, there can be no assurances that management’s
plans will be achieved.
Sources
of Liquidity
To
date, our operations have been financed by our exempt offerings of securities made in reliance on Regulation A, Regulation CF and both
Rule 506(c) and Rule 506(b) of Regulation D in the United States and exempt offering regulations in Canada. For details regarding our
securities offerings, see below Sales of Securities.
At
March 31, 2026, our principal source of liquidity was our unrestricted cash and cash equivalents and short-term investments, which
we achieved through our offerings of securities as discussed above. As of March 31, 2026, the Company held $22.3 million in
unrestricted cash and cash equivalents and $696,000 in digital assets, compared to $29.0 million in cash and cash equivalents and
$893,000 in digital assets as of December 31, 2025. If the transactions contemplated by the Merger Agreement are consummated, the
Company will have access to amounts remaining in the trust account, following redemptions, of FGMC, which we anticipate to be
approximately $20 to $40 million, as outlined in, and based on the assumptions and limitations set forth in, the pro forma financial
statements in the Company’s Definitive Proxy Statement included as Exhibit 99.1 hereto. Based on the Company’s
most recent burn rate of $2.4 million per month (calculated from the operating cashflow for the three months ended March 31, 2026 of
$7.1 million for the three months ended March 31, 2026, divided by three months) and these factors, we anticipate that the current
liquidity together with cash generated from sales of our products will be sufficient to meet our immediate cash needs for twelve
months. However, a higher level of redemptions by FGMC stockholders than those reflected in our assumptions set forth in the Pro
Forma Table could erode or even eliminate these funds.
When
addressing our long-term liquidity requirements, we consider the next five years, from 2026 through 2030. We expect that funding for
the Company’s operations over the longer term will be driven primarily from the sales of the Company’s products, as well
as future debt or equity capital raises. As of May 14, 2026, the Company had signed contracts for (but not shipped yet) 271 units.
We expect that these sales contracts will convert to revenue, providing cash flow to the Company.
Historical
Cash Flows
Three Months Ended March 31,
(In Thousands)
2026
2025
Net cash used in operating activities
$ (7,098 )
$ (14,785 )
Net cash provided by (used in) investing activities
$ (191 )
$ 8,682
Net cash provided by financing activities
$ 542
$ 11,766
Operating
Activities
Cash
used in operating activities included net loss adjusted for several non-cash items such as depreciation and amortization, stock-based
compensation, inventory valuation, and other non-cash expenses, in addition to the change in working capital as inventory balances increased.
The decline in net cash used in operating activities above generally reflects the decrease in net loss to a loss of $7.6 million in the
three months ended March 31, 2026 from $10.3 million in the three months ended March 31, 2025 combined with significantly lower non-cash
stock-based recapture in the 2026 period as compared to the 2025 period.
7
Investing
Activities
Primary
investing activities during the three months ended March 31, 2026, amounting to $191,000, include deposits on equipment purchases
and expenditures related to manufacturing patents. During the same period ending March 31, 2025, the company recognized a cash inflow
of $8.7 million mostly attributed to the proceeds received for the sale and maturities of investments which did not recur in the 2026 period.
Financing
Activities
Primary
sources of cash from our financing activities generally includes net proceeds from issuance and sales of Preferred Stock. This also includes
proceeds received in advance of security issuance, which is included within the Company’s subscription liability. The decline
in the 2026 period above reflects our termination of our offerings under Regulation A, Regulation D in June 2025, which resulted in $12.0 million in net proceeds from the sale of preferred stock in the 2025 period compared
to $516,000 in proceeds from the exercise of warrants in the 2026 period.
Inventory
Our
physical assets decreased with inventory of $16.2 million as of March 31, 2026, related to 373 inventory units, which is primarily comprised
of $10.3 million related to 186 Casitas in finished goods and $5.9 million related to 187 work-in-process units. This compares to $18.8
million in inventory as of December 31, 2025, primarily comprised of 175 Casitas classified as finished goods and 192 work-in-process
units. During 2025, the Company decided to rework certain of its existing units to meet California modular specifications so that these
units are able to be sold in California. In the second quarter of 2025,
approximately $7.1 million of inventory was reclassified from finished goods to work-in-process on the consolidated balance sheet.
During
the period ending March 31, 2026, the Company fulfilled orders for 20 casita units. During the same period, the Company also produced
26 new units and completed the re-work on 5 units previously classified as work-in-process, resulting in 31 new units classified as finished goods.
Property,
Plant and Equipment
Property,
Plant and Equipment decreased to $6.9 million as of March 31, 2026 compared to $7.3 million as of December 31, 2025, primarily resulting
from depreciation of machinery and equipment at our manufacturing facility.
Sales
of Securities
In
connection with the issuance of shares of Series A-3 Preferred Stock in 2024 and 2023, the Company had issued warrants that are exercisable
for shares of Series A-3 Preferred Stock at a price of $0.80 per share. Under the terms of the warrants, the Company had a right to terminate
the warrants, in its sole discretion, at any time upon 30 days written notice to the holders. On January 30, 2026, the Company sent a
notice to the holders that the warrants, if not exercised, would expire on March 1, 2026. Following the notice, warrants representing
645,250 shares of Series A-3 Preferred Stock were exercised, which represents gross proceeds of $516,200.00, with the remaining warrants expiring effective March 1, 2026.
Material
Commitments and Obligations
Expense
Commitments
As
of March 31, 2026, we reported current lease liabilities of $3.3 million compared to $3.5 million as of December 31, 2025. Our long-term
lease liability decreased to $3.0 million as of March 31, 2026, from $3.6 million as of December 31, 2025, due to the passage of time.
Customer
Deposits
Our
main non-lease liability is the Company’s obligation to customers who have placed deposits on the purchase of our products. As
of March 31, 2026, the Company held customer deposits in the amount of $3.3 million, which was modestly lower compared to $3.6 million
as of December 31, 2025, with new deposits generally matching refunds and/or application of customer deposits to customer orders that
were fulfilled during 2026.
8
Deferred
Revenue
As
of March 31, 2026, our balance sheet carried $1.8 million of deferred revenue related primarily to advanced deposits on unfulfilled sales
orders, with 3 customers, each representing 10% or more of these deferred revenues, constituting approximately 50% of total deferred
revenue. This compares to $1.5 million of deferred revenue as of December 31, 2025. Deferred revenue generally occurs when the Company
receives payments from the customer in advance of the Company shipping units to that customer. Pursuant to ASC 606, Revenue Recognition,
the Company records deferred revenue for paid, unfulfilled performance obligations which are represented by the Casitas that had not
yet been delivered as of the date of the consolidated financial statements.
Off-Balance
Sheet Arrangements
The
Company did not have any off-balance sheet arrangements as of March 31, 2026 or December 31, 2025.
Critical
Accounting Policies and Estimates
Inventory
Valuation
Inventories
consist of raw materials, in-bound freight and duties, work in progress, and finished goods. Inventories are stated at the lower of cost
or net realizable value, with cost determined using an allocation methodology, which approximates actual cost. This valuation requires
us to make judgments, based on currently available information, about the likely method of disposition, such as through sales to individual
customers, bulk sales, and the expected recoverable values for each disposition category.
On
a periodic basis, the Company performs a physical count of its inventory and records an inventory adjustment for inventory that has become
obsolete or inventory that has a cost basis in excess of the expected net realizable value. Damaged and obsolete inventory items are
valued based on specific identification and management’s estimate of net realizable value, including consideration of whether the
items are usable in current or future production. These items are charged against the allowance for slow moving and obsolete inventory.
Any difference between cost and estimated realizable value is recognized as an expense.
This
valuation methodology requires us to make judgments, based on currently available information, about the likely method of disposition,
such as through sales to individual customers, bulk sales, and the expected recoverable values for each disposition category.
The
Company adopted, effective January 1, 2026, a slow-movement inventory policy under which an allowance for inventory obsolescence is established
as a percentage of net realizable value based on the age of inventory units.
The
allowance is recorded as a reduction to inventory with a corresponding charge to cost of goods sold and inventories are presented net
of the aggregate allowance on the consolidated balance sheet.
Stock-Based
Compensation
The
Company applies ASC 718, Stock-Based Compensation for all stock-based awards, including stock options and restricted stock units,
that are measured at fair value on the date of grant and recognized over the associated vesting periods. The fair value of stock options
is estimated on the date of grant using a Black-Scholes model. The fair value of restricted stock awards is estimated on the date of
the grant based on the fair value of the Company’s underlying common stock. The Company recognizes compensation expense for stock
options on a straight-line basis over the associated service or vesting periods. Effective October 18, 2024, restricted stock unit awards
became subject to a performance condition, which defers vesting of restricted stock awards until a monetization event. Accordingly, the
Company does not recognize stock-based compensation from restricted stock unit awards until a monetization event becomes probable.
Determining
the grant date fair value of stock options using the Black-Scholes option-pricing model requires management to make assumptions and judgments.
These estimates involve inherent uncertainties and, if different assumptions had been used, stock-based compensation expense could have
been materially different from the amounts recorded.
9
EX-99.7
EX-99.7
Filename: ex99-7.htm · Sequence: 15
Exhibit
99.7
FG
MERGER II CORP.
Balance
Sheet
March 31,
December 31,
2026
2025
(Unaudited)
(Audited)
ASSETS
Current assets
Cash
$ 243,235
$ 486,900
Prepaid expense
75,207
97,547
Total current assets
318,442
584,447
Cash held in trust account
82,859,112
82,136,888
TOTAL ASSETS
$ 83,177,554
$ 82,721,335
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable
$ 64,464
$ 57,171
Tax liability
298,911
137,747
TOTAL LIABILITIES
$ 363,375
$ 194,918
COMMITMENTS AND CONTINGENCIES
Common stock; $0.0001 par value, subject to possible redemption, 8,000,000 shares at redemption value
$ 82,859,112
$ 82,136,888
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
$ 259
Additional paid in capital
—
—
Accumulated deficit
(45,192 )
389,170
Total Stockholders’ Equity
(44,933 )
389,529
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 83,177,554
82,721,335
The
accompanying notes are an integral part of the financial statements.
1
FG
MERGER II CORP.
Statement
of Operations
(Unaudited)
Three Months
Three Months
Ended
Ended
March 31,
March 31,
2026
2025
Operating expenses:
General and administrative expenses
$ 273,298
$ 126,856
Loss from operations
(273,298 )
(126,856 )
Other income & expenses:
Investment income on trust account
722,224
559,755
Income tax expense
161,164
117,549
Total other income
561,060
442,206
Net income (loss)
$ 287,762
$ 315,350
Weighted average redeemable common shares outstanding basic
8,000,000
5,333,333
Basic income per share, redeemable shares
$ 0.05
$ 0.15
Weighted average redeemable common shares outstanding diluted
8,800,000
5,866,667
Diluted income per share, redeemable shares
0.04
0.14
Weighted average non-redeemable common shares outstanding basic and diluted
2,295,800
2,320,533
Basic and diluted loss per non-redeemable share
$ (0.04 )
$ (0.21 )
The
accompanying notes are an integral part of the financial statements.
2
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, 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 )
(1,008,412 )
(1,039,068 )
Net Income
—
—
—
1,111,630
1,111,630
Balance at December 31, 2025 (audited)
10,295,800
259
—
389,270
389,529
Accretion of common shares subject to possible redemption
—
—
—
(722,224 )
(722,224 )
Net Income
—
—
—
287,762
287,762
Balance at March 31, 2026
10,295,800
259
—
(45,192 )
(44,933 )
The
accompanying notes are an integral part of the financial statements.
3
FG
MERGER II CORP.
Statement
of Cash Flows
(Unaudited)
Three Months
Three Months
Ended
Ended
March 31,
March 31,
2026
2025
Cash flows from operating activities
Net income (loss)
$ 287,762
315,350
Adjustments to reconcile net loss to net cash used in operating activities:
Changes in operating assets and liabilities:
Accrued offering cost
—
(20,939 )
Accounts payable
7,293
(19,900 )
Prepaid expenses
22,340
(176,656 )
Tax liability
161,164
117,549
Interest expense
—
6,303
Net cash used in operating activities
478,559
221,707
Cash flows from investing activities
Investment in trust account
(722,224 )
(81,097,820 )
Net cash used in investing activities
(722,224 )
(81,097,820 )
Cash flows from financing activities
Proceeds from promissory note
—
417,000
Repayment of promissory note
—
(261,935 )
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
—
81,379,884
Net increase in cash
(243,665 )
503,771
Cash at beginning of period
486,900
46,285
Cash at end of period
$ 243,235
$ 550,056
Supplemental disclosure for non-cash financing activities:
Offering cost
—
(1,481,032 )
The
accompanying notes are an integral part of the financial statements.
4
FG Merger II Corp.
NOTES TO THE FINANCIAL STATEMENTS
March 31, 2026 (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 March 31, 2026, the Company had not yet commenced
any operations. All activity through March 31, 2026 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 $80,800,000
($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
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 $1,000,000 annually) 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
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.
Merger Agreement
On August 4, 2025, FGMC, Boxable Inc. (“Target”
or “BOXABLE”) and FG Merger Sub II Inc., a Nevada corporation and wholly-owned subsidiary of FGMC (“Merger Sub”)
entered into an Agreement and Plan of Merger (the “Merger Agreement”). The Merger Agreement provides for a two-step merger
transaction (the “Mergers”) in which, first, Merger Sub will merge with and into BOXABL (the “First Merger”),
with BOXABL surviving as a wholly-owned subsidiary of FGMC, and, immediately thereafter, BOXABL (as the surviving company in the First
Merger) will merge with and into FGMC (the “Second Merger”), with Company continuing as the surviving public company (the
“Combined Company”). By virtue of the consummation of the Mergers, the Combined Company will change its name to BOXABL Inc.
The Boards of Directors of BOXABL, Company, and Merger Sub have unanimously approved the Merger Agreement and the transactions contemplated
thereby.
Consideration
The aggregate merger consideration to be received
by BOXABL stockholders is equal to a combination of preferred and common shares of FGMC that equals a total of $3,500,000,000, each at
a deemed value of $10 per share. There is no minimum cash required to close the Merger.
Closing Conditions
The closing of the Mergers is subject to customary
closing conditions, including, among others, approval of the transaction by the stockholders of BOXABL and FGMC, effectiveness of a registration
statement on Form S-4 to be filed by the Company with the SEC in connection with the transaction, expiration or termination of any applicable
waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act, accuracy of representations and warranties, approval for listing
of the Combined Company Common Stock on Nasdaq or NYSE, absence of any law or order prohibiting the consummation of the transaction, and
other conditions as set forth in the Merger Agreement.
The Merger Agreement may be terminated and the transactions
contemplated thereby abandoned at any time prior to the closing under certain specified circumstances. Either BOXABL or FGMC may terminate
the agreement by written notice if the closing has not occurred on or before December 31, 2025 (the “Agreement End Date”),
provided that the right to terminate on this basis is not available to any party whose breach of the agreement has proximately caused
the failure of the closing to occur by such date. Termination is also permitted by mutual written consent of the parties, or by either
party if a governmental authority enacts a law or order that makes consummation of the transactions illegal or otherwise prohibits the
transaction, so long as the terminating party or its subsidiaries did not cause such prohibition by their own breach.
On November 3, 2025, Company entered into an amendment
(the “Amendment”) to the Merger Agreement with Boxable. Pursuant to the Amendment, the parties to the Merger Agreement agreed
to extend the Agreement End Date for the Merger Agreement from December 31, 2025, to March 31, 2026.
On April 6, 2026, Company entered into an amendment
(the “Second Amendment”) to the Merger Agreement with BOXABL. Pursuant to the Second Amendment, the parties to the Merger
Agreement agreed to extend the Agreement End Date for the Merger Agreement from March 31, 2026, to July 31, 2026.
7
Termination Provisions
Additional termination rights include the ability
for either party to terminate if the required stockholder approvals from either BOXABL or FGMC are not obtained at their respective stockholder
meetings, unless the failure to obtain such approval is due to the action or inaction of the party seeking termination. The agreement
may also be terminated by one party if the other party has committed a material breach of its representations, warranties, or covenants
that would prevent the satisfaction of closing conditions, subject to a cure period of up to thirty (30) days (or any shorter period remaining
before the Agreement End Date) after notice of such breach. Upon termination, the agreement becomes void and has no further effect, except
for certain provisions that expressly survive, and subject to liability for any willful and material breach or actual fraud occurring
prior to termination. Each party is responsible for its own fees and expenses incurred in connection with the agreement and the contemplated
transactions, except as otherwise provided.
Certain Related Agreements
In connection with the execution of the Merger Agreement,
the sponsor of FGMC, entered into a support agreement pursuant to which it agreed to vote its shares of FGMC in favor of the transaction
and take certain other actions in support of the Mergers (the “Sponsor Support Agreement”). Certain stockholders of the BOXABLE
entered into a support agreement pursuant to which they agreed to vote their shares of BOAXABLE in favor of the transaction and take certain
other actions in support of the Mergers (the “BOXABLE Support Agreement”). At closing, BOXABLE and FGMC will enter into lock-up
agreements with certain BOXABLE stockholders (the “BOXABLE Lock-Up Agreements”) and with the sponsor (the “Sponsor Lock-Up
Agreement”), restricting the transfer of certain shares for specified periods following the closing.
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.
8
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 March 31, 2026.
Marketable securities held in trust account
At March 31, 2026, substantially all of the assets
held in the Trust Account were invested in a money market fund focused on U.S Treasury obligation.
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 stockholder’s
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.
Warrant and Right Instruments
The Company accounts for the Public Rights issued
in connection with the IPO, the Private Unit Rights and the $15 Private Warrants in accordance with the guidance contained in FASB ASC
815, “Derivatives and Hedging”. Under ASC 815-40, Public Rights and the Private Unit Rights and $15 Private Warrants meet
the criteria for equity treatment and as such will be recorded in shareholders’ equity. If the Public Rights, Private Unit Rights
and $15 Private Warrant no longer meet the criteria for equity treatment, they will record as a liability and remeasured each period with
changes recorded in the statement of operations.
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 March 31, 2026, 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.
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.
9
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 March 31, 2026 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 March 31, 2026, the Company has estimated $161,164
in income tax expense on the income earned in the Trust Account.
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 March 31, 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, 2026, to March 31, 2026
$ 287,762
For the
three months ended March 31, 2026
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 %
100 %
Total income allocated by
class
$ 224,454
63,308
287,762
Less: Accretion allocated
based on ownership percentage
(563,335 )
(158,889 )
(722,224 )
Plus:
Accretion applicable to the redeemable class
722,224
—
722,224
Total
income (loss) by class
$ 383,344
$ (95,582 )
287,762
Weighted average shares
8,000,000
2,295,800
—
Earnings (loss) per ordinary
share - Basic
$ 0.05
$ (0.04 )
—
For the
three months ended March 31, 2026
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
$ 227,332
60,430
287,762
Less: Accretion allocated
based on ownership percentage
(570,557 )
(151,667 )
(722,224 )
Plus:
Accretion applicable to the redeemable class
722,224
—
722,224
Total
income (loss) by class
$ 378,999
$ (91,237 )
287,762
Weighted average shares
8,800,000
2,325,380
—
Earnings (loss) per ordinary
share - Diluted
$ 0.04
$ (0.04 )
—
10
Net loss from January 1, 2025, to IPO date
$ (106 )
Net income from IPO date to March 31, 2025
315,456
Total income from January 1, 2025, to March 31, 2025
$ 315,350
For the three months ended March 31, 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
$ 246,056
$ 69,294
$ 315,350
Less: Accretion allocated based on ownership percentage
(2,011,504 )
(567,348 )
(2,578,852 )
Plus: Accretion applicable to the redeemable class
2,578,852
—
—
Total income (loss) by class
$ 813,404
$ (498,054 )
315,350
Weighted average shares
5,333,333
2,320,533
—
Earnings (loss) per ordinary share - Basic
$ 0.153
$ (0.21 )
—
For the three months ended March 31, 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
$ 249,210
$ 66,140
$ 315,350
Less: Accretion allocated based on ownership percentage
(2,037,293 )
(541,559 )
(2,578,852 )
Plus: Accretion applicable to the redeemable class
2,578,852
—
—
Total income (loss) by class
$ 790,769
$ (475,419 )
315,350
Weighted average shares
5,866,667
2,340,253
—
Earnings (loss) per ordinary share - Diluted
$ 0.135
$ (0.203 )
—
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.
11
Operating
Segments
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
that engage in business activities from which it may recognize revenues and incur expenses, and for which separate financial information
is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how to allocate
resources and assess performance.
The
Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer and the Chief
Financial Officer, who reviews the assets, operating results, and financial metrics for the Company as a whole to make decisions about
allocating resources and assessing financial performance. Accordingly, management has determined that there is only one reportable segment.
The
CODM assesses performance for the single segment and decides how to allocate resources based on net income or loss that also is reported
on the statement of operations as net income or loss. The measure of segment assets is reported on the balance sheet as total assets.
When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews several key
metrics included in net income or loss and total assets, which include the following:
March 31, 2026
March 31, 2025
General and administrative expenses
$ 273,298
$ 126,856
Interest earned in the Trust Account
$ 722,224
559,755
The
CODM reviews interest earned on the Trust Account to measure and monitor stockholder value and determine the most effective strategy
of investment with the Trust Account funds while maintaining compliance with the Trust Agreement.
General
and administrative expenses are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital is available
to complete a business combination or similar transaction within the business combination period. The CODM also reviews general and administrative
costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget. General
and administrative costs, as reported on the statement of operations, are the significant segment expenses provided to the CODM on a
regular basis.
All
other segment items included in net income or loss are reported on the statement of operations and described within their respective
disclosures.
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 for the year ended 2025. The adoption resulted in
disclosure changes only.
In
December 2023, the Financial Accounting Standards Board issued ASU 2023-09, which requires enhanced disclosures related to the effective
tax rate reconciliation and income taxes paid. The guidance is intended to improve transparency regarding the nature and magnitude of
factors contributing to differences between the statutory tax rate and the effective tax rate, as well as cash taxes paid by jurisdiction.
The
Company adopted this standard effective January 1, 2025 on a prospective basis. The adoption did not have a material impact on the Company’s
consolidated financial position, results of operations, or cash flows, as the amendments are disclosure-only in nature. Prior-period
amounts have been recast to conform to the current-period presentation, where applicable.
The
Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition,
results of operations, cash flows or disclosures.
12
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 March 31, 2026, 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. As of March 31, 2025, $125,000 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.
As of March 31, 2026, there was no outstanding balance due 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 March 31, 2026, the Company has paid $45,000
to Sponsor.
Both
executive officers of the Company serve as the managers of the Sponsor at close of the IPO.
13
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”).
NOTE
7. STOCKHOLDERS’ EQUITY
Common
Stock — The Company is authorized to issue 100,000,000 shares of common stock, par value $0.0001. On March 31, 2026, 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 March 31, 2026, 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 the date that the financial statements
were issued.
On
April 1, 2026, the Company withdrew $147,2444 from the income earned in the Trust Account to pay the tax liability.
On
April 6, 2026, Company entered into an amendment (the “Second Amendment”) to the Merger Agreement with BOXABL. Pursuant to
the Second Amendment, the parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from March
31, 2026, to July 31, 2026.
14
EX-99.8
EX-99.8
Filename: ex99-8.htm · Sequence: 16
Exhibit
99.8
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 March 31, 2026, the Company had not yet commenced any operations. All activity through March 31, 2026 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.
1
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 $80,800,000 ($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.
2
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 $1,000,000 annually) 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.
Merger
Agreement
On
August 4, 2025, FGMC, Boxable Inc. (“Target” or “BOXABLE”) and FG Merger Sub II Inc., a Nevada corporation and
wholly-owned subsidiary of FGMC (“Merger Sub”) entered into an Agreement and Plan of Merger (the “Merger Agreement”).
The Merger Agreement provides for a two-step merger transaction (the “Mergers”) in which, first, Merger Sub will merge with
and into BOXABL (the “First Merger”), with BOXABL surviving as a wholly-owned subsidiary of FGMC, and, immediately thereafter,
BOXABL (as the surviving company in the First Merger) will merge with and into FGMC (the “Second Merger”), with Company continuing
as the surviving public company (the “Combined Company”). By virtue of the consummation of the Mergers, the Combined Company
will change its name to BOXABL Inc. The Boards of Directors of BOXABL, Company, and Merger Sub have unanimously approved the Merger Agreement
and the transactions contemplated thereby.
Consideration
The
aggregate merger consideration to be received by BOXABL stockholders is equal to a combination of preferred and common shares of FGMC
that equals a total of $3,500,000,000, each at a deemed value of $10 per share. There is no minimum cash required to close the Merger.
3
Closing
Conditions
The
closing of the Mergers is subject to customary closing conditions, including, among others, approval of the transaction by the stockholders
of BOXABL and FGMC, effectiveness of a registration statement on Form S-4 to be filed by the Company with the SEC in connection with
the transaction, expiration or termination of any applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act,
accuracy of representations and warranties, approval for listing of the Combined Company Common Stock on Nasdaq or NYSE, absence of any
law or order prohibiting the consummation of the transaction, and other conditions as set forth in the Merger Agreement.
The
Merger Agreement may be terminated and the transactions contemplated thereby abandoned at any time prior to the closing under certain
specified circumstances. Either BOXABL or FGMC may terminate the agreement by written notice if the closing has not occurred on or before
December 31, 2025 (the “Agreement End Date”), provided that the right to terminate on this basis is not available to any
party whose breach of the agreement has proximately caused the failure of the closing to occur by such date. Termination is also permitted
by mutual written consent of the parties, or by either party if a governmental authority enacts a law or order that makes consummation
of the transactions illegal or otherwise prohibits the transaction, so long as the terminating party or its subsidiaries did not cause
such prohibition by their own breach.
On
November 3, 2025, Company entered into an amendment (the “Amendment”) to the Merger Agreement with Boxable. Pursuant to the
Amendment, the parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from December 31, 2025,
to March 31, 2026.
On
April 6, 2026, Company entered into an amendment (the “Second Amendment”) to the Merger Agreement with BOXABL. Pursuant to
the Second Amendment, the parties to the Merger Agreement agreed to extend the Agreement End Date for the Merger Agreement from March
31, 2026, to July 31, 2026.
Termination
Provisions
Additional
termination rights include the ability for either party to terminate if the required stockholder approvals from either BOXABL or FGMC
are not obtained at their respective stockholder meetings, unless the failure to obtain such approval is due to the action or inaction
of the party seeking termination. The agreement may also be terminated by one party if the other party has committed a material breach
of its representations, warranties, or covenants that would prevent the satisfaction of closing conditions, subject to a cure period
of up to thirty (30) days (or any shorter period remaining before the Agreement End Date) after notice of such breach. Upon termination,
the agreement becomes void and has no further effect, except for certain provisions that expressly survive, and subject to liability
for any willful and material breach or actual fraud occurring prior to termination. Each party is responsible for its own fees and expenses
incurred in connection with the agreement and the contemplated transactions, except as otherwise provided.
Certain
Related Agreements
In
connection with the execution of the Merger Agreement, the sponsor of FGMC, entered into a support agreement pursuant to which it agreed
to vote its shares of FGMC in favor of the transaction and take certain other actions in support of the Mergers (the “Sponsor Support
Agreement”). Certain stockholders of the BOXABLE entered into a support agreement pursuant to which they agreed to vote their shares
of BOAXABLE in favor of the transaction and take certain other actions in support of the Mergers (the “BOXABLE Support Agreement”).
At closing, BOXABLE and FGMC will enter into lock-up agreements with certain BOXABLE stockholders (the “BOXABLE Lock-Up Agreements”)
and with the sponsor (the “Sponsor Lock-Up Agreement”), restricting the transfer of certain shares for specified periods
following the closing.
Results
of Operations
We
have neither engaged in any operations nor generated any revenues to date. Our only activities through March 31, 2026 were organizational
activities, including those necessary to 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.
4
For
the three months ended March 31, 2026, the Company reported net income of $287,762, which consists of $722,224 in investment income earned
in Trust Account, offset by $273,298 in general and administrative expenses and $161,164 income tax expense.
For
the three months ended March 31, 2025, the Company reported a net income of $315,350 which consists of $559,755 in investment income
earned in Trust Account, offset by $126,856 in general and administrative expenses and $117,549 in income tax expense.
Liquidity
and Capital Resources
As
of March 31, 2026, we held a cash balance of $243,235. 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. As
of March 31, 2025, there was $160,000 outstanding balance in principle and $1,368 in accrued interest 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. As of March 31, 2026, we have withdrawn $1,200,000 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 March 31, 2026, 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 March 31, 2026.
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.
5
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 March 31, 2026, 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, we issued a promissory note to the Sponsor, pursuant to which we may borrow up to an aggregate principal amount of $150,000.
As of March 31, 2025, $125,000 outstanding under the Promissory Notes. The Promissory Notes are noninterest bearing and payable on the
consummation of the IPO.
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. As
of March 31, 2026, there was no balance outstanding under the promissory note.
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 March 31, 2026, we have paid $45,000 to the Sponsor.
Both
executive officers of the Company serve as the managers of the Sponsor at close of the IPO.
6
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 March 31, 2026.
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.
7
Marketable
securities held in trust account
At
March 31, 2026, substantially all of the assets held in the Trust Account were invested in a money market fund focused on U.S Treasury
obligation.
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 March 31, 2026, 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.
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 March 31, 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 March 31, 2026, the Company has estimated $161,164 in income tax expense on the income earned in the Trust Account.
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 income for the period
from January 1, 2026 to March 31, 2026 was allocated to redeemable and non-redeemable common shares. 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 March 31, 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.
8
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
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information about
operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components of an enterprise
that engage in business activities from which it may recognize revenues and incur expenses, and for which separate financial information
is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how to allocate
resources and assess performance.
The
Company’s chief operating decision maker (“CODM”) has been identified as the Chief Executive Officer and the Chief
Financial Officer, who reviews the assets, operating results, and financial metrics for the Company as a whole to make decisions about
allocating resources and assessing financial performance. Accordingly, management has determined that there is only one reportable segment.
The
CODM assesses performance for the single segment and decides how to allocate resources based on net income or loss that also is reported
on the statement of operations as net income or loss. The measure of segment assets is reported on the balance sheet as total assets.
When evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews several key
metrics included in net income or loss and total assets, which include the following:
March 31, 2026
March 31, 2025
General and administrative expenses
$ 273,298
$ 126,856
Interest earned in the Trust Account
$ 722,224
559,755
The
CODM reviews interest earned on the Trust Account to measure and monitor stockholder value and determine the most effective strategy
of investment with the Trust Account funds while maintaining compliance with the Trust Agreement.
9
General
and administrative expenses are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital is available
to complete a business combination or similar transaction within the business combination period. The CODM also reviews general and administrative
costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget. General
and administrative costs, as reported on the statement of operations, are the significant segment expenses provided to the CODM on a
regular basis.
All
other segment items included in net income or loss are reported on the statement of operations and described within their respective
disclosures.
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 for the year ended 2025. The adoption resulted in
disclosure changes only.
In
December 2023, the Financial Accounting Standards Board issued ASU 2023-09, which requires enhanced disclosures related to the effective
tax rate reconciliation and income taxes paid. The guidance is intended to improve transparency regarding the nature and magnitude of
factors contributing to differences between the statutory tax rate and the effective tax rate, as well as cash taxes paid by jurisdiction.
The
Company adopted this standard effective January 1, 2025 on a prospective basis. The adoption did not have a material impact on the Company’s
consolidated financial position, results of operations, or cash flows, as the amendments are disclosure-only in nature. Prior-period
amounts have been recast to conform to the current-period presentation, where applicable.
The
Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to its financial condition,
results of operations, cash flows or disclosures.
10
EX-99.9
EX-99.9
Filename: ex99-9.htm · Sequence: 17
Exhibit 99.9
BOXABL
Inc. (NASDAQ: BXBL) Completes Business Combination with
FG
Merger II Corp. at $3.5 Billion Valuation
Factory-Built
Housing Innovator Officially Becomes a Publicly Traded Company; Merger Closes Following Stockholder Approval Secured on June 9, 2026
Shares
will begin trading on the Nasdaq Stock Market under the ticker symbols “BXBL” on July 20, 2026
LAS
VEGAS — July 17, 2026 — BOXABL Inc. (“BOXABL” or the “Company”) today announces the successful
completion of its previously announced business combination (the “Business Combination”) with FG Merger II Corp. (NASDAQ:
FGMC) (“FGMC”), a publicly traded special purpose acquisition company. The Business Combination was approved by FGMC stockholders
at a special meeting held on June 9, 2026.
In
connection with the closing, FG Merger II Corp. has been renamed “BOXABL Inc.” and the combined company’s common stock
is expected to commence trading on the Nasdaq stock market under the ticker symbol BXBL effective Monday, July 20, 2026. Under the terms
of the merger, FGMC issued 350 million shares to BOXABL stockholders, representing the $3.5 billion valuation based on a deemed value
of $10 per share. Notably, all existing BOXABL shareholders will roll 100% of their equity into the combined company, demonstrating alignment
and long-term commitment. Additionally, the Company issued an aggregate of 800,000 shares of common stock to the holders of FGMC’s
outstanding rights pursuant to the terms of the rights, and such rights are no longer outstanding or trading on the Nasdaq stock market.
BOXABL
aims to disrupt the traditional housing construction industry by delivering affordable, high-quality homes at an accelerated pace. Its
flagship product, the 361-square-foot Casita, is a studio unit complete with a full kitchen, bathroom, and utilities, designed to unfold
on-site in under an hour. The company also offers the smaller 120-square-foot Baby Box and is developing stackable and connectable models
for larger residential structures like townhomes and multifamily units. To date, BOXABL has raised over $230 million from more than 50,000
investors, indicating substantial public interest in its vision.
BOXABL’s
founders and Co-CEOs, Paolo and Galiano Tiramani, will continue to lead the combined entity. Paolo Tiramani commented: “The housing
market is broken, and nobody was going to fix it. So, we built the factory, engineered the product, and now will have access to the public
markets. We are excited to continue working in our mission to solve the housing crisis.” The merger is anticipated to provide BOXABL
with enhanced access to capital, enabling it to scale production capabilities, invest in research and development, and address the growing
global demand for its innovative building systems.
Transaction
Background
On
August 4, 2025, BOXABL and FGMC entered into an Agreement and Plan of Merger providing for the two-step transaction. The merger was effected
through the merger of FG Merger Sub II Inc. with and into BOXABL (the “First Merger”), followed immediately by the merger
of BOXABL with and into FGMC (the “Second Merger”), with FGMC continuing as the surviving public company. Upon the consummation
of the Second Merger, the surviving public company was renamed “BOXABL Inc.”
The
registration statement on Form S-4 relating to the Business Combination was declared effective by the SEC, and FGMC’s stockholders
voted to approve all proposals necessary to effect the Business Combination at the Special Meeting held on June 9, 2026.
Advisors
ThinkEquity
served as advisor to FG Merger II Corp. in connection with the business combination. Loeb & Loeb LLP served as legal advisor to FGMC.
Maxim Group LLC served as exclusive financial advisor to BOXABL in connection with the business combination. Winston Taylor LLP served
as legal advisor to BOXABL.
About
BOXABL
BOXABL
is transforming the housing market with its modular building systems designed to deliver affordable, high-quality homes at unprecedented
speed. Founded in 2017, BOXABL’s innovative approach has attracted worldwide attention as it aims to solve housing challenges for
individuals and communities alike. BOXABL’s flagship product, the Casita, is a 361 square foot studio unit with a full kitchen,
bathroom, and utilities. The Casita unfolds on-site in less than an hour and is manufactured inside BOXABL’s facilities. BOXABL
also has announced the Baby Box, a smaller 120 square foot unit built to RV code, intended for simpler, no foundation setups. BOXABL
is also developing stackable and connectable box models that can be combined to form townhomes, multifamily units, or larger single-family
homes.
Investor
Relations: invest@boxabl.com | boxabl.com/ir
About
FG Merger II Corp.
FG
Merger II Corp. is a blank check company, also commonly referred to as a special purpose acquisition company, or SPAC, formed for the
purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with
one or more businesses or entities. https://fgmerger.com/
Forward-Looking
Statements
This
communication includes “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements
may be identified by the use of words such as “plan,” “project,” “will,” “estimate,”
“intend,” “expect,” “believe,” “target,” “continue,” “could,”
“may,” “might,” “possible,” “potential,” “predict” or similar expressions
that predict or indicate future events or trends or that are not statements of historical matters. We have based these forward-looking
statements on current expectations and projections about future events. These statements include: projections of market opportunity and
market share; estimates of customer adoption rates and usage patterns; projections of development and commercialization costs and timelines;
expectations regarding BOXABL’s ability to execute its business model and the expected financial benefits of such model; expectations
regarding BOXABL’s ability to attract, retain, and expand its customer base; BOXABL’s deployment of Casita; BOXABL’s
expectations concerning relationships with strategic partners, suppliers, governments, regulatory bodies and other third parties; future
ventures or investments in companies, products, services, or technologies; development of favorable regulations and government incentives
affecting BOXABL’s markets; the potential benefits of the proposed transaction and expectations related to its terms and timing;
and the potential for BOXABL to increase in value.
These
forward-looking statements are provided for illustrative purposes only and are not intended to serve as, and must not be relied on as,
a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult
or impossible to predict and will differ from assumptions, many of which are beyond the control of BOXABL and FGMC.
These
forward-looking statements are subject to known and unknown risks, uncertainties and assumptions that may cause our actual results, levels
of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements
expressed or implied by such statements. Such risks and uncertainties include: that BOXABL is pursuing an emerging technology, faces
significant technical challenges and may not achieve commercialization or market acceptance; BOXABL’s historical net losses and
limited operating history; BOXABL’s expectations regarding future financial performance, capital requirements and unit economics;
BOXABL’s use and reporting of business and operational metrics; BOXABL’s competitive landscape; BOXABL’s dependence
on members of its senior management and its ability to attract and retain qualified personnel; the capital requirements of BOXABL’s
business plans and the potential need for additional future financing; BOXABL’s ability to manage growth and expand its operations;
potential future acquisitions or investments in companies, products, services or technologies; BOXABL’s reliance on strategic partners
and other third parties; BOXABL’s ability to maintain, protect and defend its intellectual property rights; risks associated with
privacy, data protection or cybersecurity incidents and related regulations; the use and regulation of artificial intelligence and machine
learning; uncertainty or changes with respect to laws and regulations; uncertainty or changes with respect to taxes, trade conditions
and the macroeconomic environment; the combined company’s ability to maintain internal control over financial reporting and operate
a public company; the possibility that required regulatory approvals for the proposed transaction are delayed or are not obtained, which
could adversely affect the combined company or the expected benefits of the proposed transaction; the risk that shareholders of FGMC
could elect to have their shares redeemed, leaving the combined company with insufficient cash to execute its business plans; the occurrence
of any event, change, or other circumstance that could give rise to the termination of the merger agreement; the outcome of any legal
proceedings or government investigations that may be commenced against BOXABL or FGMC; failure to realize the anticipated benefits of
the proposed transaction; the ability of FGMC or the combined company to issue equity or equity-linked securities in connection with
the proposed transaction or in the future; and other factors described in FGMC’s filings with the SEC. Additional information concerning
these and other factors that may impact such forward-looking statements can be found in filings and potential filings by BOXABL, FGMC
or the combined company resulting from the proposed transaction with the SEC, including under the heading “Risk Factors.”
If any of these risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by
these forward-looking statements. In addition, these statements reflect the expectations, plans and forecasts of BOXABL’s and FGMC’s
management as of the date of this communication; subsequent events and developments may cause their assessments to change. While BOXABL
and FGMC may elect to update these forward-looking statements at some point in the future, they specifically disclaim any obligation
to do so. Accordingly, undue reliance should not be placed upon these statements.
In
addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These
statements are based upon information available to us as of the date of this communication, and while we believe such information forms
a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate
that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are
inherently uncertain and investors are cautioned not to unduly rely upon these statements.
An
investment in FGMC is not an investment in any of its founders’ or sponsors’ past investments, companies or affiliated funds.
The historical results of those investments are not indicative of future performance of FGMC, which may differ materially from the performance
of our founders’ or sponsors’ past investments.
No
Offer or Solicitation
This
communication does not constitute an offer to sell or the solicitation of an offer to buy any securities, or a solicitation of any vote
or approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful
prior to registration or qualification under the securities laws of any such jurisdiction. This communication is not, and under no circumstances
is to be construed as, a prospectus, an advertisement or a public offering of the securities described herein in the United States or
any other jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of
the Securities Act of 1933, as amended, or exemptions therefrom. INVESTMENT IN ANY SECURITIES DESCRIBED HEREIN HAS NOT BEEN APPROVED
BY THE SEC OR ANY OTHER REGULATORY AUTHORITY NOR HAS ANY AUTHORITY PASSED UPON OR ENDORSED THE MERITS OF THE OFFERING OR THE ACCURACY
OR ADEQUACY OF THE INFORMATION CONTAINED HEREIN. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
GRAPHIC
GRAPHIC
Filename: ex99-1_001.jpg · Sequence: 18
Binary file (5599 bytes)
Download ex99-1_001.jpg
GRAPHIC
GRAPHIC
Filename: ex99-1_002.jpg · Sequence: 19
Binary file (3394 bytes)
Download ex99-1_002.jpg
GRAPHIC
GRAPHIC
Filename: ex16-1_001.jpg · Sequence: 20
Binary file (5183 bytes)
Download ex16-1_001.jpg
GRAPHIC
GRAPHIC
Filename: ex16-1_002.jpg · Sequence: 21
Binary file (23342 bytes)
Download ex16-1_002.jpg
GRAPHIC
GRAPHIC
Filename: ex16-1_003.jpg · Sequence: 22
Binary file (33085 bytes)
Download ex16-1_003.jpg
GRAPHIC
GRAPHIC
Filename: ex16-1_004.jpg · Sequence: 23
Binary file (10327 bytes)
Download ex16-1_004.jpg
GRAPHIC
GRAPHIC
Filename: ex16-1_005.jpg · Sequence: 24
Binary file (706 bytes)
Download ex16-1_005.jpg
XML — IDEA: XBRL DOCUMENT
XML
Filename: R1.htm · Sequence: 29
v3.26.1
Cover
Jul. 17, 2026
Cover [Abstract]
Document Type
8-K
Amendment Flag
false
Document Period End Date
Jul. 17, 2026
Current Fiscal Year End Date
--12-31
Entity File Number
001-42493
Entity Registrant Name
BOXABL
INC.
Entity Central Index Key
0001906364
Entity Tax Identification Number
86-2579471
Entity Incorporation, State or Country Code
TX
Entity Address, Address Line One
5345
E. N. Belt Road
Entity Address, City or Town
North
Las Vegas
Entity Address, State or Province
NV
Entity Address, Postal Zip Code
89115
City Area Code
(702)
Local Phone Number
500-9000
Written Communications
false
Soliciting Material
false
Pre-commencement Tender Offer
false
Pre-commencement Issuer Tender Offer
false
Title of 12(b) Security
Class
A Common Stock, $0.0001 par value per share
Trading Symbol
BXBL
Security Exchange Name
NASDAQ
Entity Emerging Growth Company
true
Elected Not To Use the Extended Transition Period
false
Entity Information, Former Legal or Registered Name
FG
Merger II Corp.
X
- Definition
Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
No definition available.
+ Details
Name:
dei_AmendmentFlag
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Area code of city
+ References
No definition available.
+ Details
Name:
dei_CityAreaCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Cover page.
+ References
No definition available.
+ Details
Name:
dei_CoverAbstract
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
End date of current fiscal year in the format --MM-DD.
+ References
No definition available.
+ Details
Name:
dei_CurrentFiscalYearEndDate
Namespace Prefix:
dei_
Data Type:
xbrli:gMonthDayItemType
Balance Type:
na
Period Type:
duration
X
- Definition
For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
No definition available.
+ Details
Name:
dei_DocumentPeriodEndDate
Namespace Prefix:
dei_
Data Type:
xbrli:dateItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
No definition available.
+ Details
Name:
dei_DocumentType
Namespace Prefix:
dei_
Data Type:
dei:submissionTypeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Address Line 1 such as Attn, Building Name, Street Name
+ References
No definition available.
+ Details
Name:
dei_EntityAddressAddressLine1
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the City or Town
+ References
No definition available.
+ Details
Name:
dei_EntityAddressCityOrTown
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Code for the postal or zip code
+ References
No definition available.
+ Details
Name:
dei_EntityAddressPostalZipCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the state or province.
+ References
No definition available.
+ Details
Name:
dei_EntityAddressStateOrProvince
Namespace Prefix:
dei_
Data Type:
dei:stateOrProvinceItemType
Balance Type:
na
Period Type:
duration
X
- Definition
A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityCentralIndexKey
Namespace Prefix:
dei_
Data Type:
dei:centralIndexKeyItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if registrant meets the emerging growth company criteria.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityEmergingGrowthCompany
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if an emerging growth company has elected not to use the extended transition period for complying with any new or revised financial accounting standards.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 7A
-Section B
-Subsection 2
+ Details
Name:
dei_EntityExTransitionPeriod
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
No definition available.
+ Details
Name:
dei_EntityFileNumber
Namespace Prefix:
dei_
Data Type:
dei:fileNumberItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Two-character EDGAR code representing the state or country of incorporation.
+ References
No definition available.
+ Details
Name:
dei_EntityIncorporationStateCountryCode
Namespace Prefix:
dei_
Data Type:
dei:edgarStateCountryItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Former Legal or Registered Name of an entity
+ References
No definition available.
+ Details
Name:
dei_EntityInformationFormerLegalOrRegisteredName
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityRegistrantName
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityTaxIdentificationNumber
Namespace Prefix:
dei_
Data Type:
dei:employerIdItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Local phone number for entity.
+ References
No definition available.
+ Details
Name:
dei_LocalPhoneNumber
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
+ Details
Name:
dei_PreCommencementIssuerTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
+ Details
Name:
dei_PreCommencementTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Title of a 12(b) registered security.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
+ Details
Name:
dei_Security12bTitle
Namespace Prefix:
dei_
Data Type:
dei:securityTitleItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the Exchange on which a security is registered.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
+ Details
Name:
dei_SecurityExchangeName
Namespace Prefix:
dei_
Data Type:
dei:edgarExchangeCodeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12
+ Details
Name:
dei_SolicitingMaterial
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Trading symbol of an instrument as listed on an exchange.
+ References
No definition available.
+ Details
Name:
dei_TradingSymbol
Namespace Prefix:
dei_
Data Type:
dei:tradingSymbolItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
+ Details
Name:
dei_WrittenCommunications
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration