Company: FVN
Filing Date: 2025-01-07
Form Type: DRS/A
Source: 0001829126-25-000092
Chunk: 225

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-01-07
Form: DRS/A
Chunk 225
---
 |    (38,329 | ) |     |                       |           - |   |     |     |     |               |    (38,329 | ) |
| Total shareholders’ equity                                                      |     |      |  3,131,149 |   |     |               |  6,674,336 |     |                       |  51,154,348 |   |     |     |     |               | 60,959,833 |   |     |                       |  (1,500,000 | ) |     |     |     |               |  8,305,485 |   |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY                                      |     |      | 14,431,001 |   |     |               | 59,409,351 |     |                       |  (2,155,667 | ) |     |     |     |               | 71,684,685 |   |     |                       | (54,810,015 | ) |     |     |     |               | 19,030,337 |   |
| 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 |     |                       |             |   |     |     |     |               |       3.36 |   |     |                       |             |   |     |     |     |               |       0.67 |   |

<div align='center'>143</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)