Company: PFSA
Filing Date: 2025-10-29
Form Type: 424B3
Source: 0001213900-25-103174
Chunk: 145

Company: Profusa, Inc.
Filing Date: 2025-10-29
Form: 424B3
Chunk 145
---
111,250,017 |     |   | 100.0 |

| (1) | Includes Sponsor and Representative shares in NorthView and                                              
 has been reduced by the 710,220 sponsor shares allocated to the senior secured convertible note holders. |

| (2) | Includes 8,593,991 shares issued to existing Profusa common                                                                     
 and preferred shareholders, 6,699,365 shares issued to the holders of Profusa’s junior convertible notes and senior convertible 
 notes, and 206,644 shares reserved for Profusa option holders.                                                                  |

| (3) | Includes 1,897,500 shares issuable pursuant to outstanding NorthView 
 Rights.                                                              |

| (4) | Represents $1,325,000 of transaction costs paid in shares of New Profusa Common Stock at $10 per share to H.C. Wainwright & Co. and $500,000 of transaction costs paid in shares of New Profusa Common Stock at $2 per share to The Benchmark Company LLC. |

| (5) | Represents 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,