Company: FVN
Filing Date: 2025-02-14
Form Type: DRS/A
Source: 0001829126-25-000945
Chunk: 231

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-02-14
Form: DRS/A
Chunk 231
---
,131,149 |   |     |               |  6,674,336 |     |                       |  50,579,348 |   |     |     |     |               | 60,384,833 |   |     |                       |  (7,208,152 | ) |     |     |     |               |  2,597,333 |   |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY                                      |     |      | 14,431,001 |   |     |               | 59,409,351 |     |                       |  (2,155,667 | ) |     |     |     |               | 71,684,685 |   |     |                       | (59,943,167 | ) |     |     |     |               | 13,897,185 |   |
| Shares outstanding as of September 30, 2024                                     |     |      |            |   |     |               |  1,794,000 |     |                       |             |   |     |     |     |               | 18,127,900 |   |     |                       |             |   |     |     |     |               | 12,377,900 |   |
| Book value per share or Pro Forma book value per share as of September 30, 2024 |     |      |            |   |     |               |       3.72 |     |                       |             |   |     |     |     |               |       3.33 |   |     |                       |             |   |     |     |     |               |       0.21 |   |

<div align='center'>140</div>

The pro forma adjustment to the unaudited combined pro forma balance sheet consists of the following:

| ● 
 ● | (A) Derived from the audited consolidated balance sheet of VIWO as of September 30, 2024.                                                                                                                                                                                                                                                                                                                
 (B) Derived from the unaudited condensed balance sheet of Future Vision as of September 30, 2024.                                                                                                                                                                                                                                                                                                        |
|:--|:---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|   | (1) Reflects the release of cash from marketable securities held in the trust account.                                                                                                                                                                                                                                                                                                                   |
|   | (2) Reflects the payment of Future Vision’s accrued liabilities.                                                                                                                                                                                                                                                                                                                                         |
|   | (3) Reflect