Company: FVN
Filing Date: 2025-04-14
Form Type: DRS/A
Source: 0001829126-25-002616
Chunk: 234

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-04-14
Form: DRS/A
Chunk 234
---
div>

Notes and adjustment to Unaudited Pro Forma Condensed Combined Statement of Income

The notes and pro forma adjustments to the unaudited condensed combined pro forma statements of operations consist of the following:

| ● 
 ● | A. Derived from VIWO’s audited consolidated statement of operations for the year ended September 30, 2024, combining the unaudited condensed statements of operations for the three months ended December 31, 2024, and excluding the unaudited condensed statements of operations for the three months ended December 31, 2023.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
 B. Derived from Future Vision’s audited statement of operations for the period from January 30, 2024 (inception) through December 31, 2024.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |
|:--|:-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|   | (10) Reflects the payment of transaction expenses of $1.5 million upon consummation of the Business Combination                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |
|   | (11) The calculation of weighted average shares outstanding for basic and diluted net income per share assumes that the business combination occurred as of the earliest period presented. 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. This calculation is retroactively adjusted to eliminate the number of shares redeemed in the Business Combinations for the entire period. The calculation of weighted average shares outstanding for the year ended December 31, 2024, assuming no redemption into cash and maximum redemption into cash, is set forth in below table: |

The pro forma shares of the New VIWO’s ordinary shares issued and outstanding immediately after the Merger under the two redemption scenarios are as below:

|                                                                                |     | Assuming No 
 Redemptions 
 into Cash   |            |     | Assuming    
 Maximum     
 Redemptions 
 into Cash   |            |
| Future Vision’s public shares                                                  |     |             |  5,750,000 |     |             |          - |
| Future Vision’s shares converted from public rights                            |     |             |    575,000 |     |             |    575,000 |
| Future Vision’s representative shares                                          |     |             |     86,250 |     |             |     86,250 |
| Future Vision