Company: PFSA
Filing Date: 2025-02-12
Form Type: S-4/A
Source: 0001213900-25-012354
Chunk: 39

Company: Profusa, Inc.
Filing Date: 2025-02-12
Form: S-4/A
Chunk 39
---
.22million 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 1,267,255shares issued upon the conversion and exchange of Profusa bridge notes and 2,901,833shares issued in exchange for the shares issued pursuant to the Bridge Note Buyout Agreement. (9)Representation shares from the conversion of the NorthView working capital convertible loan at a $2.22 per share.

xvii

The table below presents the trust account value per share to NorthView public stockholders that elects not to redeem its shares across a range of varying redemption scenarios. This trust account value per share includes the per share cost of the Business Combination Marketing Fee.

|                                      |     | As of         
 September 30, 
 2024          |           |
|:-------------------------------------|:----|:--------------|----------:|
| Trust Account Value                  |     | $             | 8,140,225 |
| Total Public Shares                  |     |               |   687,519 |
| Trust Account value per Public Share |     | $             |     11.84 |

| Redemptions (shares)                                                               |     | Assuming No 
 Redemptions |         — |   |     | Assuming       
 Maximum        
 Redemptions(1) |   265,222 |   |
|:-----------------------------------------------------------------------------------|:----|:------------|----------:|:--|:----|:---------------|----------:|:--|
| Redemptions ($)                                                                    |     | $           |         — |   |     | $              | 3,140,224 |   |
| Cash Portion of Business Combination Marketing Fee                                 |     | $           | 2,000,000 |   |     | $              | 2,000,000 |   |
| Cash Remaining in the Trust Account less Business Combination Marketing Fee        |     | $           | 6,140,225 |   |     | $              | 3,000,001 |   |
| Public Shares post redemptions                                                     |     |             |   687,519 |   |     |                |   422,297 |   |
| Business Combination Marketing Fee as a % of Trust Account Value After Redemptions |     |             |      24.6 | % |     |                |      40.0 | % |
| Trust