Company: RGNT
Filing Date: 2025-05-19
Form Type: F-1/A
Source: 0001213900-25-045479
Chunk: 105

Company: REGENTIS BIOMATERIALS LTD.
Filing Date: 2025-05-19
Form: F-1/A
Chunk 105
---
 Ordinary Share remains the same, after deducting the estimated underwriting discounts and commissions
and estimated offering expenses payable by us.

If the underwriters exercise
in full their option to purchase additional Ordinary Shares and/or additional Warrants, the pro forma as adjusted net tangible book value
will increase to $1.71 per Ordinary Share, representing an immediate increase in pro forma as adjusted net tangible book value to
existing shareholders of $1.98 per Ordinary Share and an immediate dilution of $9.29 per Ordinary Share to new investors participating
in this offering.

<div align='center'>61</div>

The following table shows,
as of December 31, 2024, on a pro forma as adjusted basis, the number of Ordinary Shares purchased from us, the total consideration paid
to us and the average price paid per share by existing shareholders and by new investors purchasing Ordinary Shares in this offering
at an assumed initial public offering price of $11.00 per Ordinary Share, which is the midpoint of the price range set forth on the cover
page of this prospectus, before deducting the estimated underwriting discounts and commissions and estimated offering expenses payable
by us:

|                       |     | Shares 
 Number |           |     | Percent |       |   |     | Total         
 Consideration 
 Amount        |            |     | Percent |       |   |     | Average            
 Price Per Ordinary 
 Share              |      |
|:----------------------|:----|:-------|----------:|:----|:--------|------:|:--|:----|:--------------|-----------:|:----|:--------|------:|:--|:----|:-------------------|-----:|
| Existing shareholders |     |        | 3,929,378 |     |         |  79.7 | % |     | $             | 36,197,100 |     |         |  76.7 | % |     | $                  | 9.21 |
| New investors         |     |        | 1,000,000 |     |         |  20.3 | % |     | $             | 11,000,000 |     |         |  23.3 | % |     | $                  | 11.0 |
| Total                 |     |        | 4,929,378 |     |         | 100.0 | % |     |               | 47,197,100 |     | $       |