Company: PFSA
Filing Date: 2025-08-29
Form Type: S-1
Source: 0001213900-25-082672
Chunk: 125

Company: Profusa, Inc.
Filing Date: 2025-08-29
Form: S-1
Chunk 125
---
 |     |            182,500 |     |   0.3 |
| Senior secured convertible note(6)                                    |     |          5,542,261 |     |   8.0 |
| Profusa bridge notes(7)                                               |     |          4,170,932 |     |   6.0 |
| Northview working capital loan(8)                                     |     |            863,908 |     |   1.2 |
| PIPE Subscription(5)                                                  |     |         27,125,231 |     |  39.2 |
| Ascent ELOC Commitment shares(9)                                      |     |          9,870,830 |     |  14.4 |
| Total Common Stock shares on closing date of the Business Combination |     |         69,157,219 |     | 100.0 |

____________ (1)Includes Sponsor and Representative shares in NorthView and has been reduced by the 710,220 sponsor shares allocated to the senior secured convertible note holders. (2)Includes 8,593,991shares issued to existing Profusa common and preferred shareholders, 6,699,365shares issued to the holders of Profusa’s junior convertible notes and senior convertible notes, and 206,644shares reserved for Profusa option holders.

73 (3)Includes 1,897,500shares issuable pursuant to outstanding NorthView Rights. (4)Represents $1,825,000 of transaction costs paid in shares of New Profusa Common Stock at $10 per share. (5)Represents 22,193,371shares issuable upon conversion of the $10million first tranche of the PIPE Investor convertible note facility ($22.22M total) and 4,931,860shares issuable upon conversion of the $2.22million second tranche of the PIPE Investor convertible note facility. Both tranches are estimated to convert at a price of $0.4506 per share which is calculated based on 95% of the VWAP rate on August 26, 2025 of $0.4743 per share. (6)Senior secured convertible note which includes 710,220 Sponsor shares that were utilized as inducement shares for the notes. (7)Represents 1,277,502shares issued upon the conversion and exchange of Profusa bridge notes and 2,893,430shares issued in exchange for the shares issued pursuant to the Bridge