Company: FVN
Filing Date: 2025-03-27
Form Type: DRS/A
Source: 0001829126-25-002094
Chunk: 82

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-03-27
Form: DRS/A
Chunk 82
---
 |            |
| Shareholder’s equity as of December 31, 2024                           |     |        | 7,694,207 |     |      |   4,128,421 |     |                | 61,885,270 |     |             |  4,097,770 |
| Weighted average non-redeemable shares outstanding – basic and diluted |     |        | 1,426,476 |     |      | 100,000,000 |     |                | 12,377,900 |     |             | 12,377,900 |
| Weighted average redeemable shares outstanding – basic and diluted     |     |        | 1,865,327 |     |      |           - |     |                |  1,865,327 |     |             |          - |
| Post-Combination weighted average ordinary shares outstanding          |     |        |         - |     |      |           - |     |                | 18,127,900 |     |             | 12,377,900 |
| December 31, 2024, book value per ordinary shares                      |     |        |      2.34 |     |      |           - |     |                |       4.34 |     |             |       0.33 |
| December 31, 2024, book value per ordinary shares post combination     |     |        |         - |     |      |           - |     |                |       3.41 |     |             |       0.33 |

<div align='center'>43</div>

Weighted average shares outstanding — basic and diluted

We calculated the weighted-average
number of shares outstanding for the net income per share attributable to common shareholders, basic and diluted, assumes that the business
combination occurred as of the December 31, 2024. In addition, as the Business Combination is being reflected as if it had occurred on
this date, the calculation of weighted average shares outstanding for basic and diluted net income per share assumes that the shares
have been outstanding for the entire period presented. The weighted-average number of shares outstanding in the two scenarios, no redemption
and maximum redemption, were determined as below:

| (In US$, except for share, or otherwise noted)                                                                                               |     | Pro Forma         
 Combined Assuming 
 No Redemptions    
 into Cash         |            |     | Pro Forma           
 Combined Assuming   
 Maximum Redem