Company: FVN
Filing Date: 2025-02-14
Form Type: DRS/A
Source: 0001829126-25-000945
Chunk: 230

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-02-14
Form: DRS/A
Chunk 230
---
, 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'>139</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            |             |   |     |     |     |               |            |   |     | Scenario 2            |             |   |     |     |     |               |            |   |
|                                                                                 |     |      |            |   |     |               |            |     | Assuming No           |             |   |     |     |     |               |            |   |     | Assuming Maximum      |             |   |     |     |     |               |            |   |
|                                                                                 |     |      |            |   |     |               |            |     | Redemptions into Cash |             |   |     |     |     |               |            |   |     | Redemptions into Cash |             |   |     |     |     |               |            |   |
|                                                                                 |     | (A)  
 VIWO |            |   |     | (B)           
 Future Vision |            |     | Pro Forma             
 Adjustments           |             |   |     |     |     | Pro Forma     
 Balance Sheet |            |   |     | Pro Forma             
 Adjustments           |             |   |     |     |     | Pro Forma     
 Balance Sheet |            |   |
| ASSETS                                                                          |     |      |            |   |     |               |            |