Company: FVN
Filing Date: 2025-05-02
Form Type: S-4
Source: 0001829126-25-003304
Chunk: 233

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-02
Form: S-4
Chunk 233
---
144 |
| Accumulated other comprehensive loss                                                                                                                   |     |      |      27,721 |     |               |          - |     |                       |           - |   |     |     |     |               |     27,721 |     |                       |           - |   |     |     |     |               |     27,721 |
| Total shareholders’ equity                                                                                                                             |     |      |   4,128,421 |     |               |  7,694,207 |     |                       |  50,062,642 |   |     |     |     |               | 61,885,270 |     |                       |  (7,724,858 | ) |     |     |     |               |  4,097,770 |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY                                                                                                             |     |      |  15,510,587 |     |               | 59,943,182 |     |                       |  (2,186,333 | ) |     |     |     |               | 73,267,436 |     |                       | (59,973,833 | ) |     |     |     |               | 15,479,936 |
| Shares outstanding as of December 31, 2024                                                                                                             |     |      | 100,000,000 |     |               |  7,544,000 |     |                       |             |   |     |     |     |               | 18,127,900 |     |                       |             |   |     |     |     |               | 12,377,900 |
| Book value per share or Pro Forma book value per share as of December 31, 2024 (include temporary equity associated with the redeemable public shares) |     |      |        0.04 |     |               |       7.93 |     |                       |             |   |     |     |     |               |       3.41 |     |                       |             |   |     |     |     |               |       0.33 |

<div align='center'>138</div>

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

| ● 
 ● | (A) Derived from the unaudited condensed balance sheet of VIWO as of December 31, 2024.                                                                                                                                                                                                                                                                                                                 
 (B) Derived from