Company: VEEAW
Filing Date: 2025-08-06
Form Type: S-1/A
Source: 0001213900-25-072342
Chunk: 86

Company: VEEA INC.
Filing Date: 2025-08-06
Form: S-1/A
Chunk 86
---
 in net tangible book value per share to new investors on a pro forma                       
 as adjusted basis                                                                                   |     |   |       |   |     | $ |  1.69 |   |

45 Each $0.25 increase (decrease) in the assumed public offering price of $1.45 per share, would increase (decrease) our pro forma as adjusted net tangible book value per share to existing investors by $0.03, and would increase (decrease) dilution per share to new investors in this offering by $0.22, assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same, and after deducting the estimated placement agent fees and estimated offering expenses payable by us. We may also increase or decrease the number of securities to be issued in this offering. Each increase of one (1) million shares offered by us would increase our pro forma as adjusted net tangible book value per share by $0.04 and would decrease the dilution per share to new investors purchasing securities in this offering by $0.04 assuming that the assumed public offering price remains the same, and after deducting placement agent fees and estimated offering expenses payable by us. Each decrease of one (1) million shares offered by us would decrease our pro forma as adjusted net tangible book value per share by $0.04 and would increase the dilution per share to new investors purchasing securities in this offering by $0.04, assuming that the assumed public offering price remains the same, and after deducting placement agent fees and estimated offering expenses payable by us. The information discussed above is illustrative only and will 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;                                                            |

| ● | 3,807,890 shares of common stock underlying                               
 outstanding options, of which 3,746,