Company: FVN
Filing Date: 2025-05-02
Form Type: S-4
Source: 0001829126-25-003304
Chunk: 84

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-02
Form: S-4
Chunk 84
---
 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. The weighted-average number of shares outstanding in the two scenarios, no redemption and maximum redemption, were determined as below:

| (In US$, except for share, or otherwise noted)                                                                                               |     | Pro Forma         
 Combined Assuming 
 No Redemptions    
 into Cash         |            |     | Pro Forma           
 Combined Assuming   
 Maximum Redemptions 
 into Cash           |            |
| Future Vision’s Ordinary shares issue to VIWO security holders                                                                               |     |                   |  9,950,250 |     |                     |  9,950,250 |
| Future Vision’s Ordinary shares, already issued to the Sponsor, and issue for conversion of Future Vision Private Rights                     |     |                   |  1,766,400 |     |                     |  1,766,400 |
| Future Vision’s Ordinary shares, already issued at IPO                                                                                       |     |                   |  5,750,000 |     |                     |          - |
| Future Vision’s Ordinary shares issue for conversion of Future Vision Public Rights                                                          |     |                   |    575,000 |     |                     |    575,000 |
| Future Vision’s representative shares                                                                                                        |     |                   |     86,250 |     |                     |     86,250 |
| New VIWO’s Weighted-average number of shares outstanding for the net income per share attributable to common shareholders, basic and diluted |     |                   | 18,127,900 |     |                     | 12,377,900 |

Any potentially dilutive outstanding shares were excluded from the computation of diluted net income per share for the periods presented because including them would have had an anti-dilutive effect, or issuance of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the periods.

<div align='center'>44</div>

The following table sets forth, with respect to each material transaction reasonably likely to occur in connection with the Business Combination while excluding the Business Combination itself, across potential redemption levels.

|                                                                                                                                          |     | No Redemption Scenario |            |   |     | 25% Redemption Scenario |             |   |     | 50% Redemption Scenario |             |   |     | 75% Redemption Scenario |             |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------|:----|:----------------