Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 190

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 190
---
     |                               |  17,885,966 |   |     |       |     |          |   6,744,626 |   |     |                               |   8,339,520 |   |     |                     |     |          |  (2,801,820 | ) |
| Total liabilities,                                                                                                                  
 temporary equity and stockholders’ (deficit) equity                                                                                 |     | $                    | 28,495,653 |   |     | $         |     909,097 |   |     | $           | - |     |       |     | $                             | (14,705,149 | ) |     |       |     | $        |  14,699,601 |   |     | $                             | (24,577,536 | ) |     |                     |     | $        |   4,827,214 |   |

<div align='center'>The accompanying notes are an integral part of these financial statements.</div>

| 88 |

<div align='center'>UNAUDITED
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024</div>

| Operating Expenses:                                                        |     | FutureTech II Acquisition Corp. 
 Historical                      |           |   |     | Longevity 
 Pro Forma |            |   |     | Other       
 Adjustments |         |     | Notes |     | No Redemptions Scenario                
 Business Combination and Other Related 
 Events                                 |            |   |     | Notes |     | Pro Forma 
 Combined  |            |   |     | Maximum Redemption Scenario            
 Business Combination and Other Related 
 Events                                 |            |   |     | Notes |     | Pro Forma 
 Combined  |            |   |
|:---------------------------------------------------------------------------|:----|:--------------------------------|----------:|:--|:----|:----------|-----------:|:--|:----|:------------|--------:|:----|:------|:----|:---------------------------------------|-----------:|:--|:----|:------|:----|:----------|-----------:|:--|:----|:---------------------------------------|-----------:|:--|:----|:------|:----|:----------|-----------:|:--|
| Research and development                                                   |     | $                               |         - |   |     | $         |    533,147 |