Company: PFSA
Filing Date: 2025-09-17
Form Type: S-1/A
Source: 0001213900-25-088333
Chunk: 125

Company: Profusa, Inc.
Filing Date: 2025-09-17
Form: S-1/A
Chunk 125
---
 August 26, 2025 of $0.4743 per share. (6)Senior secured convertible note which includes 710,220 Sponsor shares that were utilized as inducement shares for the notes. (7)Represents 1,277,502shares issued upon the conversion and exchange of Profusa bridge notes and 2,893,430shares issued in exchange for the shares issued pursuant to the Bridge Note Buyout Agreement. (8)Represents shares from the conversion of the NorthView working capital convertible loan at a $2.22 per share. (9)The Ascent ELOC Commitment shares represent 900,000 warrants issued for common stock with an exercise price of $0.01 which are issued and expected to be exercised, and the total shares registered under the ELOC agreement through the filing of a Form S -1of 8,970,830shares which are highly probable to be issued in full. The following unaudited pro forma condensed combined balance sheet as of June30, 2025 and the unaudited pro forma condensed combined statements of operations for the six months ended June30, 2025 and for the year ended December 31, 2024 are based on the unaudited and audited historical financial statements of NorthView and Profusa. The unaudited pro forma adjustments are based on information currently available, and assumptions and estimates underlying the unaudited pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined financial information. 74

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET As of June 30, 2025 (in thousands, except share and per share data)

| ASSETS                                                                                  
 Current assets:                                                                         |     | Profusa, Inc. 
 (Historical)  |        |     | NorthView    
 (Historical) |        |     | Transaction 
 Accounting  
 Adjustments |         |   |     |   |     | Pro Forma 
 Combined  |        |
|:----------------------------------------------------------------------------------------|:----|:--------------|-------:|:----|:-------------|-------:|:----|:------------|--------:|:--|:----|:--|:----|:----------|-------:|
| Cash and cash equivalents                                                               |     | $             |     44 |     | $            |      — |     | $           |   1,277