Company: VEEAW
Filing Date: 2025-05-21
Form Type: 10-Q
Source: 0001213900-25-046124
Chunk: 34

Company: VEEA INC.
Filing Date: 2025-05-21
Form: 10-Q
Item: Part I, Item 1
Chunk 34
---
)
  
    Balance, end of period 
    $5,030,000 

The key inputs for the Earn-out Share
Liability were as follows:

    March 31,  2025  
    December 31,
2024 
  
    Stock Price 
    $1.49  
    $6.5 
  
    Expected term (years) 
     9.5  
     10 
  
    Volatility 
     75% 
     75.0%
  
    Risk-Free Rate 
     4.2% 
     3.81%

20

15 - EARNINGS PER SHARE

The computation of basic and dilutive
net loss per share attributable to common stockholders for the three months ended March 31, 2025 and 2024, are as follows:

    Three Months ended
March 31,

    2025

    2024

    Basic:

    Numerator:

    Net income (loss) attributable to common shareholders
     
    $
    4,299,052

    $
    (6,547,412
    )
  
    Denominator:

    Weighted-average common shares outstanding

    36,369,224

    21,115,617

    Net income (loss) per share – basic:
     
    $
    0.12

    $
    (0.31
    )
  
    Diluted:

    Numerator:

    Net income (loss) attributable to common and common equivalent shareholders

    4,299,052

    (6,547,412
    )
  
    Denominator:

    Weighted-average common stock outstanding

    36,369,224

    21,115,617

    Stock options, warrants, Earn-Out Liability, and convertible notes outstanding to purchase shares of common stock

    214,441

    -

    Total common and common equivalent shares outstanding

    36,583,665

    21,115,617

    Net income (loss) per share – diluted:
     
    $
    0.12

    $
    (0.31
    )

The weighted average potential shares of common stock that were excluded
from the calculation of net income (loss) per share-diluted for the periods presented because including them would have been anti-dilutive
consisted of the following:

    Three Months ended March 31, 

    2025