Groowe Groowe BETA / Newsroom
⏱ News is delayed by 15 minutes. Sign in for real-time access. Sign in

Form 8-K

sec.gov

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