Company: FVN
Filing Date: 2025-05-02
Form Type: S-4
Source: 0001829126-25-003304
Chunk: 83

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-05-02
Form: S-4
Chunk 83
---
 equity divided by shares outstanding. The table below shows the data used for the calculation of the book value per share as of December 31, 2024.

| (In US$, except for share, or otherwise noted)                                                                            |     | Future Vision |            |     | VIWO |             |     | Pro Forma         
 Combined Assuming 
 No Redemptions    
 into Cash         |            |     | Pro Forma           
 Combined Assuming   
 Maximum Redemptions 
 into Cash           |            |
| Shareholder’s equity as of December 31, 2024 (include temporary equity associated with the redeemable public shares)      |     |               | 59,831,849 |     |      |   4,128,421 |     |                   | 61,885,270 |     |                     |  4,097,770 |
| Non-redeemable shares outstanding – basic and diluted                                                                     |     |               |  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 |
| December 31, 2024, book value per ordinary shares (include temporary equity associated with the redeemable public shares) |     |               |       7.93 |     |      |        0.04 |     |                   |          - |     |                     |          - |
| December 31, 2024, book value per ordinary shares post combination                                                        |     |               |          - |     |      |           - |     |                   |       3.41 |     |                     |       0.33 |

<div align='center'>43</div>

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 December 31, 2024. In addition, as the Business Combination is being