FG Merger (FGMC)
Blank-check company pursuing a business combination with BOXABL.
$8.30
At close0.00 (0.00%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 6 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of revenue | 1 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross profit | 1 | 5 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 4 | 10 | 5 | 9 | 3 | 0 | 0 | 0 | 1 | 0 | 0 | 5 | |
| 4 | 10 | 5 | 9 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 5 | |
| Selling & marketing | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & administrative | 0 | 2 | 5 | 9 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 5 |
| Other expenses | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating income | −2 | −6 | −3 | −7 | −2 | 0 | 0 | 0 | −1 | 0 | 0 | −5 |
| −1 | −6 | −2 | −4 | −4 | 0 | 1 | 1 | 1 | 1 | 1 | −9 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Interest expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other non-operating income | 2 | 6 | 2 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income before tax | −4 | −12 | −5 | −11 | −7 | 0 | 0 | 1 | 0 | 1 | 0 | −14 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income from continuing operations | −4 | −12 | −5 | −11 | −7 | 0 | 0 | 1 | 0 | 0 | 0 | −14 |
| Net income | −4 | −12 | −5 | −11 | −7 | 0 | 0 | 1 | 0 | 0 | 0 | −14 |
| EPS, basic | −$0.54 | −$1.62 | −$0.51 | −$1.10 | −$0.61 | −$0.00 | $0.04 | $0.06 | $0.01 | $0.06 | $0.03 | −$1.38 |
| EPS, diluted | −$0.54 | −$1.62 | −$0.51 | −$1.10 | −$0.61 | −$0.00 | $0.04 | $0.05 | $0.01 | $0.13 | $0.03 | −$1.38 |
| Weighted average shares, basic | 7 | 7 | 10 | 10 | 11 | 11 | 8 | 10 | 8 | 7 | 8 | 8 |
| Weighted average shares, diluted | 7 | 7 | 10 | 10 | 11 | 11 | 8 | 11 | 9 | 8 | 9 | 8 |
| EBITDA | −2 | −12 | −5 | −7 | 1 | 0 | 0 | 0 | −1 | 0 | 0 | −5 |
| Depreciation & amortization | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | −4 | −12 | −5 | −12 | 0 | 0 | 0 | 0 | −1 | 0 | 0 | 0 |
