Company: FVN
Filing Date: 2025-02-14
Form Type: DRS/A
Source: 0001829126-25-000945
Chunk: 82

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-02-14
Form: DRS/A
Chunk 82
---
) assuming that Future Vision’s shareholders exercise their redemption rights with respect to a maximum of 5,750,000 ordinary shares upon consummation of the Business Combination, in each instance assuming the conversion of the outstanding Future Vision Public Rights and Private Rights into an aggregate of 604,900 ordinary shares.

The historical information should be read in conjunction with the information in the historical financial statements of Future Vision and VIWO included elsewhere in this proxy statement. The unaudited pro forma condensed combined per share information is derived from, and should be read in conjunction with, the information contained in the section of this proxy statement entitled “Unaudited Pro Forma Condensed Combined Financial Information.”

The unaudited pro forma combined share information below does not purport to represent what the actual results of operations or the earnings per share would been had the companies been combined during the periods presented, nor to project the Company’s results of operations or earnings per share for any future date or period. The unaudited pro forma combined shareholders’ equity per share information below does not purport to represent what the value of Future Vision and VIWO would have been had the companies been combined during the periods presented. Except for per share data and as otherwise indicated, all amounts set out herein are in U.S dollar.

| (In US$, except for share, or otherwise noted)                         
 September 30, 2024, book value per share                               
 Year ended September 30, 2024                                          |     | Future Vision |      3.72 |     | VIWO |        0.03 |     | Pro Forma      
 Combined       
 Assuming       
 No Redemptions 
 into Cash      |       3.33 |     | Pro Forma   
 Combined    
 Assuming    
 Maximum     
 Redemptions 
 into Cash   |       0.21 |
|:-----------------------------------------------------------------------|:----|:--------------|----------:|:----|:-----|------------:|:----|:---------------|-----------:|:----|:------------|-----------:|
| Weighted average non-redeemable shares outstanding – basic and diluted |     |               | 1,794,000 |     |      | 100,000,000 |     |                | 12,377,900 |     |             | 12,377,900 |
| Weighted average redeemable shares outstanding – basic and diluted     |     |               | 5,750,000 |     |      |           - |     |                |  5,750