Company: PFSA
Filing Date: 2025-05-13
Form Type: S-4/A
Source: 0001213900-25-042224
Chunk: 298

Company: Profusa, Inc.
Filing Date: 2025-05-13
Form: S-4/A
Chunk 298
---
09 |     |  (0.09 | ) |     |  (0.16 | ) |     |   0.10 |     |   0.73 |
| Income Tax Expense             |     |   0.00 |   |     |  0.00 |   |     |  3.73 |     |  19.66 |     |  37.84 |     |  62.86 |     |  87.44 |   |     | 103.49 |   |     | 112.95 |     | 118.48 |
| Depreciation & Amortization    |     |   0.00 |   |     |  0.00 |   |     |  0.00 |     |   0.00 |     |   0.00 |     |   0.00 |     |   0.00 |   |     |   0.00 |   |     |   0.00 |     |   0.00 |
| EBITDA                         |     | (10.48 | ) |     | (9.71 | ) |     | 21.31 |     | 109.51 |     | 210.23 |     | 349.29 |     | 485.71 |   |     | 574.76 |   |     | 627.58 |     | 658.96 |
| Capital Expenditure            |     |   0.00 |   |     |  0.00 |   |     |  0.00 |     |   0.00 |     |   0.00 |     |   0.00 |     |   0.00 |   |     |   0.00 |   |     |   0.00 |     |   0.00 |
| Net Cash Flow                  |     | (10.48 | ) |     | (9.71 | ) |     | 21.31 |     | 109.51 |     | 210.23 |     | 349.29 |     | 485.71 |   |     | 574.76 |   |     | 627.58 |     | 658.96 |

146

The table below identities the projected revenue for Lumee Oxygen and Lumee Glucose revenue:

| Revenue