Company: VEEAW
Filing Date: 2025-07-23
Form Type: S-1
Source: 0001213900-25-066815
Chunk: 86

Company: VEEA INC.
Filing Date: 2025-07-23
Form: S-1
Chunk 86
---
 be adjusted based on the actual public offering price and other terms of this offering as determined between us, the placement agents and the investors at pricing. The number of shares of common stock to be outstanding after this is based on 36,541,882 shares of common stock outstanding as of March 31, 2025, and excludes:

| ● | 6,384,284 shares of common stock underlying outstanding 6,384,284 public warrants; |

| ● | 5,256,218 shares of common stock underlying outstanding 5,256,218 SPAC Private Placement Warrants; |

| ● | 156,307 shares of common stock underlying outstanding 156,307Assumed 
 Warrants;                                                            |

| ● | 3,784,037 shares of common stock underlying outstanding options, of 
 which 3,744,271 are fully vested and exercisable;                   |

| ● | 1,259,370 shares available for future issuance under the Company’s 
 2024 Incentive Award Plan.                                         |

| ● | the shares of common stock issuable upon exercise of the Investor Warrants issued in this offering. |

Except as otherwise indicated, the information in this prospectus assumes no exercise of any existing options or exercise of any existing warrants. The discussion and table above assume no exercise of the common warrants. To the extent that the Investor Warrants are exercised, you may experience further dilution. In addition, we may choose to raise additional capital due to market conditions or strategic considerations even if we believe we have sufficient funds for our current or future operating plans. To the extent that additional capital is raised through the sale of equity or convertible debt securities, the issuance of these securities could result in further dilution to our stockholders. 46 CAPITALIZATION The following table sets forth our cash and cash equivalents and capitalization as of March 31, 2025:

| ● | on an actual basis; |

| ● | [on a pro forma basis to give effect to 4,390,706 shares of common                                                                         
 issued subsequent to March 31, 2025, including the 4,065,689 shares issued to Crowdkeep (as defined below), 117,500 shares sold under      
 the ELOC Purchase Agreement for gross proceeds of $232,340, 100,000 shares issued to a service provider to the Company, 26,666 shares      
 to certain directors and officers, 46,667 shares issued to a holder of a convertible note issued by the Company