Company: FVN
Filing Date: 2025-03-10
Form Type: DRS/A
Source: 0001829126-25-001610
Chunk: 82

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-03-10
Form: DRS/A
Chunk 82
---
 Maximum     
 Redemptions 
 into        
 Cash        |            |
| 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               |     |        | 1,766,400 |     |      | 100,000,000 |     |             | 12,377,900 |     |             | 12,377,900 |
| Weighted average                                                    
 redeemable shares outstanding – basic and diluted                   |     |        | 5,750,000 |     |      |           - |     |             |  5,750,000 |     |             |          - |
| Post-Combination                                                    
 weighted average ordinary shares outstanding                        |     |        |         - |     |      |           - |     |             | 18,127,900 |     |             | 12,377,900 |
| December 31,                                                        
 2024, book value per ordinary shares subject to possible redemption |     |        |      1.02 |     |      |           - |     |             |       3.41 |     |             |       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