Company: PFSA
Filing Date: 2025-05-13
Form Type: S-4/A
Source: 0001213900-25-042224
Chunk: 364

Company: Profusa, Inc.
Filing Date: 2025-05-13
Form: S-4/A
Chunk 364
---
 to be issued to the holders of Profusa’s junior convertible notes and senior convertible notes, and 380,354shares reserved for Profusa option holders under each redemption scenario. (4)Includes 1,897,500shares issuable pursuant to outstanding NorthView Rights. (5)Represents $1,575,000 of transaction costs being paid in shares of New Profusa Common Stock at $10 per share. (6)Assumes 1,000,000shares issuable upon conversion of the $10 million first tranche of the PIPE Investor convertible note facility ($22.22 million total) at $10 per share. (7)Senior secured convertible note which includes 710,220 Sponsor shares that were utilized as inducement shares for the notes. (8)Represents 1,385,901shares issued upon the conversion and exchange of Profusa bridge notes and 2,899,111shares issued in exchange for the shares issued pursuant to the Bridge Note Buyout Agreement. (9)Represents shares from the conversion of the NorthView working capital convertible loan at a $2.22 per share.

187

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF DECEMBER 31, 2024 (in thousands)

| ASSETS                                                                                  
 Current assets:                                                                         |     | Profusa, Inc. 
 (Historical)  |        |     | NorthView    
 (Historical) |        |     | Assuming No         
 Redemption Scenario 
 Pro Forma           
 Transaction         
 Accounting          
 Adjustments         |         |   |     |   |     | Pro Forma 
 Combined  |        |     | Assuming Maximum    
 Redemption Scenario 
 Additional          
 Pro Forma           
 Accounting          
 Adjustments         |      |   |     |   |     | Pro Forma 
 Combined  |        |
|:----------------------------------------------------------------------------------------|:----|:--------------|-------:|:----|:-------------|-------:|:----|:--------------------|--------:|:--|:----|:--|:----|:----------|-------:|:----|:--------------------|:-----|:--|:----|:--|:----|:----------|-------:|
| Cash and cash equivalents                                                               |     | $             |    191 |     | $            |     16 |     | $                   |   8,331 |   |     | B |     | $         |  9,071 |     | $