Company: VEEAW
Filing Date: 2025-07-07
Form Type: DRS
Source: 0001213900-25-061586
Chunk: 90

Company: VEEA INC.
Filing Date: 2025-07-07
Form: DRS
Chunk 90
---
:-----|:----|:--|:-----|
| Increase in net tangible book value per share to the existing stockholders on a pro forma basis attributable 
 to this offering.                                                                                            |     | $ |      |     |   |      |
| Pro forma as adjusted net tangible book value per share after this offering                                  |     |   |      |     | $ | [__] |
| Dilution in net tangible book value per share to new investors on a pro forma as adjusted basis              |     |   |      |     | $ |      |

<div align='center'>45</div>

Each $0.25 increase (decrease)
in the assumed public offering price of $[__] per share, would increase (decrease) our pro forma as adjusted net tangible book value per
share to existing investors by $[__], and would increase (decrease) dilution per share to new investors in this offering by $[__], 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 (decrease) of one (1) million shares offered by us would increase (decrease) our pro
forma as adjusted net tangible book value per share by $[__] and the dilution per share to new investors purchasing securities in this
offering by $[__] 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 36,475,884 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; |

| ● | 156,960 shares of common stock underlying outstanding 156,960 Assumed Warrants; |

| ● | 3,947,886 shares of common