Company: FVN
Filing Date: 2025-05-02
Form Type: S-4
Source: 0001829126-25-003304
Chunk: 209

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-02
Form: S-4
Chunk 209
---
 |       |        44 | % |
| Gross profit |     |                           | 113,709 |   |     |       | 147,822 |   |     |       | 214,342 |   |     |       |   342,947 |   |     |       |   492,129 |   |
| % Margin     |     |                           |    28.8 | % |     |       |    28.8 | % |     |       |    28.8 | % |     |       |      28.8 | % |     |       |      28.8 | % |
| EBITDA       |     |                           |  39,426 |   |     |       |  76,882 |   |     |       | 111,478 |   |     |       |   178,365 |   |     |       |   255,954 |   |
| % Margin     |     |                           |    10.0 | % |     |       |    15.0 | % |     |       |    15.0 | % |     |       |      15.0 | % |     |       |      15.0 | % |
| Growth Capex |     |                           |    (394 | ) |     |       |    (513 | ) |     |       |    (743 | ) |     |       |    (1,189 | ) |     |       |    (1,706 | ) |

| ● | All translations from RMB to U.S. dollars in this section were made at an exchange rate of RMB7.0074 to US$1.00. Gross profit, Gross profit margin, EBITDA and EBITDA margin are non-GAAP measures and each is an addition to, and not a substitute for or superior to, measures of financial performance prepared in accordance with GAAP and should not be considered as an alternative to net income, operating income or any other performance measure derived in accordance with GAAP or as alternative to cash flows from operating activities as a measure of liquidity. |

Assumptions and Basis for the Projected Financial Metrics Table

The VIWO Management Projections reflect numerous material estimates and assumptions made by VIWO management and believed to be reasonable with respect to expected future financial performance. Generally, VIWO’s projected revenue is based on a variety of operational assumptions, including, the timing of development