Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 199

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 199
---
 $37,744 deposited into the Trust Account on December 18, 2024 associated with the one month extension; 
 and                                                                                                    |

| ● | $37,744 deposited into the Trust Account on January 18, 2025 associated with the one month extension. |

| (J) | Reflects the conversion of 2,875,000 Class B Common Stock to Class A Common Stock on a one-for-one basis. |

| (K) | Reflects the conversion of the FTII Extension Loans into 356,323 shares of Class A Common Stock at closing. |

Adjustments to Unaudited Pro Forma Condensed Combined Statements of Operations

The adjustments
related to the Statement of Operations for the nine months ended September 30, 2024 and the year ended December 31, 2023 are as follows:

| (L) | Reflects the elimination of Longevity’s interest expense historically recorded related to payment 
 of Longevity’s debt.                                                                              |

| 94 |

Note 6 — Business Combination
Net Loss per Share

Represents the net loss per
share calculated using the historical weighted average shares outstanding, and the issuance of additional shares in connection with the
Business Combination, assuming the shares were outstanding since January 1, 2023. As the Business Combination, related equity transactions,
the issuance of shares to FutureTech’s Sponsor, and FutureTech’s initial public offering are being reflected as if they had
occurred at the beginning of the period presented, the calculation of weighted average shares outstanding for basic and diluted net loss
per share assumes that the shares issuable relating to the Business Combination and related transactions, and the shares issued to FutureTech’s
Sponsor and in connection with FutureTech’s initial public offering have been outstanding for the entirety of the period presented.
If the maximum number of shares are redeemed, this calculation is retroactively adjusted to eliminate such shares for the entire period.

The unaudited pro forma Assuming No Redemptionsscenarios as follows:

|                                                     |     |                         | For the Nine Months Ended September 30, 2024 |   |     |                              |            |   |     |                         | For the Year Ended December 31, 2023 |   |     |                              |             |   |
|:----------------------------------------------------|:----|:------------------------|---------------------------------------------:|:--|:----|:-----------------------------|-----------:|:--|:----|:------------------------|-------------------------------------:|:--|:----