Company: RGNT
Filing Date: 2025-10-24
Form Type: F-1/A
Source: 0001213900-25-101900
Chunk: 97

Company: REGENTIS BIOMATERIALS LTD.
Filing Date: 2025-10-24
Form: F-1/A
Chunk 97
---
 of the       
 loan under the 2025 Loan Agreements in the total amount of $200,000 plus accrued interest       
 and an aggregate risk premium in the amount of $100,000; and (vi) total payment of $430,000     
 to CSL in connection with the CSL Settlement.                                                   |

The
pro forma as adjusted information set forth in the table below is illustrative only and will be adjusted based on the actual public offering
price and other terms of this offering determined at pricing.

You should read this table
in conjunction with the sections titled “Use of Proceeds”, “Selected Financial Data”, “Management’s
Discussion and Analysis of Financial Condition and Results of Operations” and our financial statements and related notes included
elsewhere in this prospectus.

|                                 |     | As of June 30, 2025 |         |   |     |           |        |   |     |                |       |
|:--------------------------------|:----|:--------------------|--------:|:--|:----|:----------|-------:|:--|:----|:---------------|------:|
| U.S. dollars in thousands       |     | Actual              |         |   |     | Pro Forma |        |   |     | Pro            
 Forma          
 As Adjusted(1) |       |
| Cash and cash equivalents       |     |                     |     189 |   |     |           |    189 |   |     |                | 7,522 |
| Short term loan                 |     |                     |   1,052 |   |     |           |  1,052 |   |     |                |     - |
| Convertible note                |     |                     |   7,112 |   |     |           |      - |   |     |                |     - |
| Other current liabilities       |     |                     |   1,545 |   |     |           |  1,545 |   |     |                | 1,365 |
|                                 |     |                     |   9,709 |   |     |           |  2,597 |   |     |                | 1,365 |
| Long term liabilities           |     |                     |       - |   |     |           |      - |   |     |                |     - |
| Total Temporary equity          |     |                     |  35,098 |   |     |           |      - |   |     |