Company: VEEAW
Filing Date: 2025-01-15
Form Type: 424B3
Source: 0001213900-25-003888
Chunk: 272

Company: VEEA INC.
Filing Date: 2025-01-15
Form: 424B3
Chunk 272
---
, 2024:

|                       |     |   | September 30, 
          2024 |   |     |   | September 13, 
          2024 |   |
|:----------------------|:----|:--|--------------:|:--|:----|:--|--------------:|:--|
| Stock Price           |     | $ |          6.50 |   |     | $ |         12.00 |   |
| Expected term (years) |     |   |            10 |   |     |   |            10 |   |
| Volatility            |     |   |          75.0 | % |     |   |          70.0 | % |
| Risk-Free Rate        |     |   |          3.81 | % |     |   |          3.66 | % |

14 - EARNINGS PER
SHARE

The computation of basic and dilutive
net loss per share attributable to common stockholders for the three and nine months ended September 30, 2024 and 2023 are as follows:

| Numerator:                                                     |     | Nine Months ended 
 September 30,     
 2024              |             |   |     | 2023 |            |   |
|:---------------------------------------------------------------|:----|:------------------|------------:|:--|:----|:-----|-----------:|:--|
| Net loss                                                       |     | $                 | (46,620,619 | ) |     | $    | (9,409,208 | ) |
| Denominator:                                                   |     |                   |             |   |     |      |            |   |
| Weighted-average common shares outstanding - basic and diluted |     |                   |  20,217,081 |   |     |      | 16,065,664 |   |
| Earnings per share - basic and diluted:                        |     |                   |             |   |     |      |            |   |
| Net loss                                                       |     | $                 |       (2.31 | ) |     | $    |      (0.59 | ) |

<div align='center'>F-64

Veea Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

For the Three and Nine Months Ended September 30, 2024 and 2023</div>

| Numerator:                                         |     | Three Months ended