Company: QTIWW
Filing Date: 2025-01-31
Form Type: S-1/A
Source: 0001628280-25-003316
Chunk: 137

Company: QT IMAGING HOLDINGS, INC.
Filing Date: 2025-01-31
Form: S-1/A
Chunk 137
---
 |  -1,508,983 |     | -B3 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             | -11,511,550 |     | -B5 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |       6,389 |     | -D1 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |    -107,032 |     | -E  |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |    -926,803 |     | -I1 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |  -1,304,473 |     | -I2 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |     -48,195 |     | -I3 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |     -75,004 |     | -J1 |     |               |             |
|                                                                      |     |             |             |     |              |             |     |             |    -160,000 |     | -J4 |     |               |             |
| Total stockholders’ deficit                                          |     |             |  -5,312,079 |     |              | -12,514,886 |     |             |  -4,049,806 |     |     |     |               | -21,876,771 |
| TOTAL LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS’ DEFICIT |     | $           |   6,706,482 |     | $            |  23,398,562 |     | $           | -16,308,684 |     |     |     | $             |  13,796,360 |

<div align='center'>86

PRO FORMA COMBINED BALANCE SHEET AS OF DECEMBER 31, 2023 (CONTINUED)

(unaudited)</div>

__________________

Pro Forma Adjustments to the Unaudited Combined Balance Sheet

(A1