Company: PFSA
Filing Date: 2025-10-09
Form Type: S-1
Source: 0001213900-25-097860
Chunk: 138

Company: Profusa, Inc.
Filing Date: 2025-10-09
Form: S-1
Chunk 138
---
 22,193,371 shares issuable upon conversion of the                                                                           
 $10 million first tranche of the PIPE Investor convertible note facility ($22.22M total) and 4,931,860 shares issuable upon conversion 
 of the $2.22 million 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 1,277,502 shares issued upon the conversion and exchange                                                                 
 of Profusa bridge notes and 2,893,430 shares issued in exchange for the shares issued pursuant to the Bridge Note Buyout Agreement. |

| (8) | Represents shares from the conversion of the NorthView working 
 capital convertible loan at a $2.22 per share.                 |

| (9) | The Ascent ELOC Commitment shares represent 900,000 warrants issued for common stock with an exercise price of $0.01 which are issued and expected to be exercised, and the total shares registered under the ELOC agreement through the filing of our last Form S-1 of 8,970,830 shares with an additional 42,211,548 shares which are probable to be issued |

The following unaudited pro forma condensed combined balance sheet as of June 30, 2025 and the unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2025 and for the year ended December 31, 2024 are based on the unaudited and audited historical financial statements of NorthView and Profusa. The unaudited pro forma adjustments are based on information currently available, and assumptions and estimates underlying the unaudited pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined financial information. 79 UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET As of June 30, 2025 (in thousands, except share and per share data)

| ASSETS                                                                                  
 Current assets:                                                                         |     | Profusa, Inc. 
 (Historical)  |