Company: FVN
Filing Date: 2025-02-14
Form Type: DRS/A
Source: 0001829126-25-000945
Chunk: 81

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-02-14
Form: DRS/A
Chunk 81
---
 to redemption for cash amounting to approximately $53 million would be transferred to shareholders’ equity; 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 September 30, 2024 |     | Pro Forma Combined 
 Scenario 1         
 Assuming No        
 Redemptions        |            |     | Scenario 2       
 Assuming Maximum 
 Redemptions*     |            |
|:------------------------------------------------------------------------------------------------------------------|:----|:-------------------|-----------:|:----|:-----------------|-----------:|
| Income for the year                                                                                               |     | $                  |    805,611 |     | $                |    805,611 |
| Pro forma basic and diluted net income per share                                                                  |     |                    |       0.04 |     |                  |       0.07 |
| Summary Unaudited Pro Forma Condensed Combined Balance Sheet Data as of September 30, 2024                        |     |                    |            |     |                  |            |
| Total assets                                                                                                      |     |                    | 71,684,685 |     |                  | 13,897,185 |
| Total liabilities                                                                                                 |     |                    | 11,299,852 |     |                  | 11,299,852 |
| Total equity                                                                                                      |     | $                  | 60,384,833 |     | $                |  2,597,333 |

| * | 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. |

<div align='center'>42</div>

<div align='center'>COMPARATIVE SHARE INFORMATION</div>

The following table sets forth the historical comparative share information for VIWO and Future Vision on a stand-alone basis and the unaudited pro forma combined per share information after giving effect to the Business Combination, (1) assuming no Future Vision’s shareholders exercise redemption rights with respect to their ordinary share upon the consummation of the Business Combination; and (2