Company: CERO
Filing Date: 2025-02-07
Form Type: 424B3
Source: 0001213900-25-011071
Chunk: 318

Company: CERO THERAPEUTICS HOLDINGS, INC.
Filing Date: 2025-02-07
Form: 424B3
Chunk 318
---
 |            |       300,003 |   |     |              |        5,845 |   |     |              |         5,838 |   |

<div align='center'>See accompanying notes to the condensed consolidated
financial statements.

Reflects a 1-for-100 reverse
stock split effective January 8, 2025

F-3

CERO THERAPEUTICS HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE PREFERRED
STOCK AND STOCKHOLDERS’ DEFICIT
(Unaudited)</div>

|                                                |     | Convertible     
 Preferred Stock 
 Series          
 Seed            
 Shares          |           |     | Amount |           |     | Series 
 A      
 Shares |            |     | Amount |            |     | Common 
 Stock  
 Shares |       |     | Amount |   |     | Additional 
 Paid-in    
 Capital    |           |     | Accumulated 
 Deficit     |             |   |     | Total         
 Stockholders’ 
 Deficit       |             |   |
|:-----------------------------------------------|:----|:----------------|----------:|:----|:-------|----------:|:----|:-------|-----------:|:----|:-------|-----------:|:----|:-------|------:|:----|:-------|--:|:----|:-----------|----------:|:----|:------------|:------------|:--|:----|:--------------|------------:|:--|
| Balance                                        
 at December 31, 2022 (Predecessor)             |     |                 | 5,155,703 |     | $      | 4,077,560 |     |        | 22,764,764 |     | $      | 38,023,784 |     |        | 5,830 |     | $      | 1 |     | $          |   929,463 |     | $           | (35,800,244 | ) |     | $             | (34,870,780 | ) |
| Issuance                                       
 of common stock from exercise of stock options |     |                 |         - |     |        |         - |     |        |          - |     |        |          - |     |        |    11 |     |        | - |     |            |     5,167 |     |             | -           |   |     |               |