Company: PFSA
Filing Date: 2025-05-09
Form Type: S-4/A
Source: 0001213900-25-041151
Chunk: 93

Company: Profusa, Inc.
Filing Date: 2025-05-09
Form: S-4/A
Chunk 93
---
 of 52,159 common shares held by NorthView public stockholders in connection with the Business Combination at approximately $12.21 per share based on the trust account balance as of March 21, 2025 subsequent to the March 21, 2025 redemptions. (2)Includes Sponsor and Representative shares in NorthView and has been reduced by the 710,220 sponsor shares allocated to the senior secured convertible note holders. (3)Includes 7,152,683shares expected to be issued to existing Profusa common and preferred shareholders, 7,966,963shares expected to be issued to the holders of Profusa’s junior convertible notes and senior convertible notes, and 380,354shares reserved for Profusa option holders under each redemption scenario. (4)Includes 1,897,500shares issuable pursuant to outstanding NorthView Rights. (5)Represents $1,575,000 of transaction costs being paid in shares of New Profusa Common Stock at $10 per share. (6)Assumes 1,000,000shares issuable upon conversion of the $10 million first tranche of the PIPE Investor convertible note facility ($22.22 million total) at $10 per share. (7)Senior secured convertible note which includes 710,220 Sponsor shares that were utilized as inducement shares for the notes. (8)Represents 1,385,901shares issued upon the conversion and exchange of Profusa bridge notes and 2,899,111shares issued in exchange for the shares issued pursuant to the Bridge Note Buyout Agreement. (9)Represents shares from the conversion of the NorthView working capital convertible loan at a $2.22 per share.

25

|                                                                                         |     | Year Ended        
 December 31, 2024 |            |   |     |            |            |   |
|:----------------------------------------------------------------------------------------|:----|:------------------|-----------:|:--|:----|:-----------|-----------:|:--|
|                                                                                         |     | No                
 Redemptions       |            |   |     | Maximum    
 Redemption |            |   |
| Pro forma net loss                                                                      |     | $                 |     (3,629 | ) |     | $          |     (7,379 | ) |
| Deemed dividend                                                                         |     |                   |     (9,684 | ) |     | $          |     (9,684 | ) |
| Pro forma net loss used in calculation of weighted