Company: FVN
Filing Date: 2025-01-07
Form Type: DRS/A
Source: 0001829126-25-000092
Chunk: 224

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-01-07
Form: DRS/A
Chunk 224
---
9,950,250 ordinary shares to be issued to the VIWO’s shareholders, such amount calculated using estimated consideration of $100 million paid to the VIWO’s shareholders.

Upon the completion of the Business Combination, assuming, among other things, that no Future Vision’s public shareholder exercises redemption rights (assuming automatic conversion of rights into ordinary shares), Future Vision’s public shareholders, the Sponsor, and VIWO’s shareholders will own approximately 34.89%, 9.74% and 54.89% of the outstanding shares of New VIWO, respectively.

If 5,750,000 ordinary shares of Future Vision subject to redemption are ultimately fully redeemed, Future Vision’s public shareholders, the Sponsor and VIWO’s shareholders are expected to own approximately 4.65%, 14.27%, and 80.39% of New VIWO, respectively, of the ordinary shares following the consummation of the Business Combination assuming that the closing will take place no later than March 13, 2026. As such, Future Vision’s shareholders who do not redeem their ordinary shares of Future Vision will experience immediate and material dilution following the consummation of the Business Combination.

<div align='center'>142</div>

<div align='center'>UNAUDITED PRO FORMA COMBINED BALANCE SHEET

AS OF SEPTEMBER 30, 2024

(In US$, except for share, or otherwise noted)</div>

|                                                                                 |     |      |            |   |     |               |            |     | Scenario 1            
 Assuming No           
 Redemptions into Cash |             |   |     |     |     |               |            |   |     | Scenario 2            
 Assuming Maximum      
 Redemptions into Cash |             |   |     |     |     |               |            |   |
|                                                                                 |     | (A)  
 VIWO |            |   |     | (B)           
 Future Vision |            |     | Pro Forma             
 Adjustments           |             |   |     |     |     | Pro Forma     
 Balance Sheet |            |   |     | Pro Forma             
 Adjustments           |             |   |     |     |     | Pro Forma     
 Balance Sheet |            |   |
| ASSETS                                                                          |     |      |            |   |     |               |            |     |                       |             |   |     |     |     |               |            |   |     |                       |             |   |     |     |