Company: LIMN
Filing Date: 2025-01-16
Form Type: POS AM
Source: 0001104659-25-003835
Chunk: 206

Company: Liminatus Pharma, Inc.
Filing Date: 2025-01-16
Form: POS AM
Chunk 206
---
 | ​ | -19,111 | ​ | ​ | ​ | ​                | ​ | -16,707 | ​ | ​ | ​ | ​                                                                          | ​ |  26,738 | ​ | ​ | ​ | ​ | ​ | ​  | ​ | ​ | ​ | ​                                                   | ​ |  -9,080 | ​ | ​ | ​ | ​                                                                              | ​ | -1,954 | ​ | ​ | ​ | ​ | ​ | ​  | ​ | ​ | ​ | ​                                             | ​ | -11,034 | ​ | ​ |
| Total liabilities and stockholders’ equity/ Members’ deficit | ​ | ​ | ​                     | $ |   4,511 | ​ | ​ | ​ | ​                | $ |   3,068 | ​ | ​ | ​ | ​                                                                          | $ |  -2,486 | ​ | ​ | ​ | ​ | ​ | ​  | ​ | ​ | ​ | ​                                                   | $ |   5,093 | ​ | ​ | ​ | ​                                                                              | $ | -1,935 | ​ | ​ | ​ | ​ | ​ | ​  | ​ | ​ | ​ | ​                                             | $ |   3,158 | ​ | ​ |

91

TABLE OF CONTENTS

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024
(Dollars In Thousands, Except Share and Per Share Amounts)

| ​                                                                     
 Operating expenses:                                                   | ​ 
 ​ | ​ 
 ​ | Liminatus(Historical) 
 ​                     | ​ |          ​ | ​ | ​ 
 ​ | ​ 
 ​ | Iris(Historical) 
 ​                | ​ |         ​ | ​ | ​ 
 ​ | ​ 
 ​ | TransactionAccountingAdjustments(Assuming NoAdditionalRedemptions)(Note 3) 
 ​                                                                          | ​ |    ​ | ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | ​   
 ​   | ​ 
 ​ | ​ 
 ​ | ​ 
 ​ | Pro FormaCombined(AssumingNo AdditionalRedemptions) 
 ​                                                   | ​ |          ​ | ​ | ​ 
 ​ | ​ 
 ​ | TransactionAccountingAdjustments(AssumingMaximumRedemptions)(Note 3) 
 ​                                                                    | ​ | ​ | ​ | ​ 
 ​ | ​ 
 ​ | Pro Form