Company: FVN
Filing Date: 2025-04-14
Form Type: DRS/A
Source: 0001829126-25-002616
Chunk: 84

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-04-14
Form: DRS/A
Chunk 84
---
 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 |             |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------|:----|:-----------------------|-----------:|:--|:----|:------------------------|------------:|:--|:----|:------------------------|------------:|:--|:----|:------------------------|------------:|:--|
| Net tangible book value of Future Vision as of December 31, 2024 (include temporary equity associated with the redeemable public shares) |     | $                      | 59,831,849 |   |     | $                       |  59,831,849 |   |     | $                       |  59,831,849 |   |     | $                       |  59,831,849 |   |
| Decrease in net tangible book value for payment of offering cost(1)                                                                      |     |                        | (1,500,000 | ) |     |                         |  (1,500,000 | ) |     |                         |  (1,500,000 | ) |