Company: FVN
Filing Date: 2025-05-02
Form Type: S-4
Source: 0001829126-25-003304
Chunk: 81

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-02
Form: S-4
Chunk 81
---
 and |

| ● | Scenario 2 — Assuming the maximum number of Future Vision public shares of 5,750,000 shares subject to redemption are redeemed for cash by Future Vision shareholders, cash required at approximately $58 million would be paid out in cash at the closing of the Business Combination. |

| (In US$, except for share, or otherwise noted)                                                                   
 Summary Unaudited Pro Forma Condensed Combined Statement of Operations Data for the Year Ended December 31, 2024 |     | Pro Forma Combined 
 Scenario 1         
 Assuming No        
 Redemptions        |            |     | Scenario 2       
 Assuming Maximum 
 Redemptions*     |            |   |
|:-----------------------------------------------------------------------------------------------------------------|:----|:-------------------|-----------:|:----|:-----------------|-----------:|:--|
| Income for the year                                                                                              |     | $                  |  2,590,415 |     | $                |  2,590,415 |   |
| Pro forma basic and diluted net income per redeemable ordinary shares                                            |     |                    |       0.27 |     |                  |          - |   |
| Pro forma basic and diluted net income/(loss) per non-redeemable ordinary shares                                 |     |                    |       0.08 |     |                  |      (0.25 | ) |
| Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data as of December 31, 2024                        |     |                    |            |     |                  |            |   |
| Total assets                                                                                                     |     |                    | 73,267,436 |     |                  | 15,479,936 |   |
| Total liabilities                                                                                                |     |                    | 11,382,166 |     |                  | 11,382,166 |   |
| Total equity                                                                                                     |     | $                  | 61,885,270 |     | $                |  4,097,770 |   |

| * | In the maximum redemption scenario, net tangible assets of Future Vision will be less than $5,000,001, Future Vision’s failure to maintain compliance with the net tangible assets requirement will result in termination of the Merger. |

When the redemption ratio exceeds 98.4% (assuming no other influencing factors), it would result in the net tangible assets of the post-merger company dropping below $5,000,001. To mitigate the impact of potential high redemption