Company: FVN
Filing Date: 2025-05-30
Form Type: S-4/A
Source: 0001829126-25-004067
Chunk: 83

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-30
Form: S-4/A
Chunk 83
---
     |               |  1,794,000 |     |      | 100,000,000 |     |                                  | 12,377,900 |     |                    | 12,377,900 |
| Redeemable shares outstanding                                                                       
 – basic and diluted                                                                                 |     |               |  5,750,000 |     |      |           - |     |                                  |  5,750,000 |     |                    |          - |
| Post-Combination ordinary shares                                                                    
 outstanding                                                                                         |     |               |          - |     |      |           - |     |                                  | 18,127,900 |     |                    | 12,377,900 |
| March 31, 2025, book value                                                                          
 per ordinary shares (include temporary equity associated with the redeemable public shares)         |     |               |       7.99 |     |      |        0.05 |     |                                  |          - |     |                    |          - |
| March 31, 2025, book value                                                                          
 per ordinary shares post combination                                                                |     |               |          - |     |      |           - |     |                                  |       3.51 |     |                    |       0.47 |

Weighted average shares outstanding — basic and diluted

We calculated the weighted-average
number of shares outstanding for the net income per share attributable to common shareholders, basic and diluted, assumes that the business
combination occurred as of the March 31, 2025. In addition, as the Business Combination is being 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                     |     |                   |