Company: PFSA
Filing Date: 2025-10-09
Form Type: S-1
Source: 0001213900-25-097860
Chunk: 401

Company: Profusa, Inc.
Filing Date: 2025-10-09
Form: S-1
Chunk 401
---
 |   |     0.05 |   |     |   |         0.27 |   |
| Expected volatility        |     |   |       De 
  minimis | % |     |   |   De minimis | % |
| Exercise price             |     | $ |    11.50 |   |     | $ |        11.50 |   |
| Fair value of Common stock |     | $ |    12.52 |   |     | $ |        12.12 |   |

The key inputs into the Monte
Carlo simulation model for the securities purchase agreement were as follows at June 30, 2025 and December 31, 2024:

|                            |     | June 30, 
 2025     |       |   |     | December 31, 
 2024         |   |
|:---------------------------|:----|:---------|------:|:--|:----|:-------------|:--|
| Input                      |     |          |       |   |     |              |   |
| Risk-free interest rate    |     |          |  3.83 | % |     |              | — |
| Expected term (years)      |     |          |  1.59 |   |     |              | — |
| Expected volatility        |     |          |  4.84 | % |     |              | — |
| Exercise price             |     | $        | 11.50 |   |     |              | — |
| Fair value of Common stock |     | $        | 12.52 |   |     |              | — |

F-105 NORTHVIEW ACQUISITION CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Note 8 — Fair Value Measurements(cont.)

The following table provides
a summary of the changes in the fair value of the Company’s Level 3 financial instruments that are measured at fair value on a recurring
basis for the three and six months ended June 30, 2025 and 2024:

|                                             |     | Private   
 Placement 
 Warrants  |           |     | Representative’s 
 Warrants         |         |     | Warrant   
 Liability |           |
|:--------------------------------------------|:----|:----------|----------:|:----|:-----------------|--------:|:----|:----------|----------:|
| Fair value at December