Company: FVN
Filing Date: 2025-01-07
Form Type: DRS/A
Source: 0001829126-25-000092
Chunk: 77

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-01-07
Form: DRS/A
Chunk 77
---
 forma condensed combined balance sheet gives pro forma effect to the Transactions as if they had been consummated on September 30, 2024. The unaudited pro forma condensed combined statement of operations for the twelve months ended September 30, 2024 gives effect to the Transactions as if they had occurred on October 1, 2023, the beginning of the earliest period presented. The Summary Pro Forma Information has been derived from, and should be read in conjunction with, the more detailed unaudited pro forma condensed combined financial information included in the section titled “ Unaudited Pro Forma Condensed Combined Financial Statements” in this proxy statement/prospectus and the accompanying notes thereto. The unaudited pro forma condensed combined financial information is based upon, and should be read in conjunction with, the historical financial statements and related notes of Future Vision and VIWO for the applicable periods included in this proxy statement/prospectus. The Summary Pro Forma Information has been presented for informational purposes only and is not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the Business Combination and related transactions been completed as of the dates indicated. In addition, the Summary Pro Forma Information does not purport to project the future financial position or operating results of the combined company’s following the reverse recapitalization. The unaudited pro forma condensed combined financial information has been prepared using the assumptions below with respect to the potential redemption into cash of Future Vision ordinary shares:

| ● | Scenario 1 — Assuming no other Future Vision shareholders exercise their redemption rights, all Future Vision shares previously subject to redemption for cash amounting to approximately $53 million would be transferred to shareholders’ equity; and |

| ● | Scenario 2 — Assuming the maximum number of Future Vision shares of 5,750,000 shares subject to redemption are redeemed for cash by Future Vision shareholders, cash required at approximately $53 million would be paid out in cash at the closing of the Business Combination. |

| (In US$, except for share, or otherwise noted)                                                                    
 Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data for the Year Ended September 30, 2024 |     | Pro Forma Combined 
 Scenario 1         
 Assuming No        
 Redemptions        |            |     | Scenario 2       
 Assuming Maximum 
 Redemptions      |            |
|:------------------------------------------------------------------------------------------------------------------|:----|:-------------------|-----------:|:----|:-----------------|-----------:|
| Income