Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 189

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 189
---
 |            |   |
| Basic                                             |     |                                       |          1 |   |     |                                   |  1,976,201 |   |     |                                    | 8,924,201 |   |     |                                    | (1,683,203 | ) |     | 3(E)  |     |                              |  9,217,200 |   |
| Diluted                                           |     |                                       |          1 |   |     |                                   |  2,458,729 |   |     |                                    | 8,924,201 |   |     |                                    |            |   |     |       |     |                              |            |   |

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

| 86 |

<div align='center'>UNAUDITED
PRO FORMA COMBINED LONGEVITY STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2023</div>

| Operating expenses                                |     | Longevity Biomedical, Inc. Historical |            |   |     | Cerevast Medical, Inc. Historical |            |   |     | Aegeria Soft Tissue LLC Historical |           |   |     | Transaction Accounting Adjustments |             |   |     | Notes |     | Pro Forma Combined Longevity |             |   |
|:--------------------------------------------------|:----|:--------------------------------------|-----------:|:--|:----|:----------------------------------|-----------:|:--|:----|:-----------------------------------|----------:|:--|:----|:-----------------------------------|------------:|:--|:----|:------|:----|:-----------------------------|------------:|:--|
| Research and development                          |     | $                                     |          - |   |     | $                                 |    724,320 |   |     | $                                  |    30,287 |   |     | $                                  |  45,455,950 |   |     | 3(F)  |     | $                            |  46,210,557 |   |
| General and administrative                        |     |                                       |  2,823,796 |   |     |                                   |    686,212 |   |     |                                    |    10,432 |   |     |                                    |  (1,440,000 | ) |     | 3(G)  |     |                              |