Company: PFSA
Filing Date: 2025-10-29
Form Type: 424B3
Source: 0001213900-25-103174
Chunk: 154

Company: Profusa, Inc.
Filing Date: 2025-10-29
Form: 424B3
Chunk 154
---
 and $4.2 million is expected to be paid in cash, including   
 the Business Combination Marketing Fee of $2.0 million. These costs will not affect the Company’s combined statements of operations 
 and comprehensive loss beyond 12 months after the acquisition date.                                                                 |

| G. | Represents reclassification of Profusa’s deferred offering costs to permanent equity and payment 
 of the respective accrued and unpaid portion of the deferred offering costs.                     |

| H. | Represents payment of Northview accrued offering costs and expenses. |

| I. | Represents payment of direct and incremental transaction costs incurred by NorthView of approximately                             
 $1.6 million in advisory, banking, printing, legal, and accounting fees and other transaction related expenses in connection with 
 the Merger and PIPE Subscription Agreement.                                                                                       |

| J. | Elimination of transactions between the two companies. |

| K. | Reflects exchange of Profusa’s Series A Convertible Preferred Stock for common stock of Profusa 
 with $0.0001 par value.                                                                         |

| L. | Reflects exchange of Profusa’s Series B Convertible Preferred Stock for common stock of Profusa 
 with $0.0001 par value.                                                                         |

| M. | Reflects exchange of Profusa’s Series C/C1 Convertible Preferred Stock for common stock of 
 Profusa with $0.0001 par value.                                                            |

| N. | Reflects conversion of Senior Notes and Senior Bridge Notes into 6,819,763 shares of Profusa in accordance 
 with their terms.                                                                                          |

| O. | Reflects conversion of Junior Notes into 2,801,697 shares of Profusa in accordance with their terms. |

| P. | Reflects the remaining redemptions in the trust to settle all balances due to redeeming shareholders. |

| Q. | Represents reclassification of Profusa’s transaction costs incurred in excess of proceeds received 
 from additional paid-in capital to accumulated deficit.                                            |

| R. | Represents issuance of shares in New Profusa upon conversion of Northview’s convertible loan at                                            
 the Closing of the Merger. The balance of the note was $1,919,796, which was fair value adjusted on the balance sheet to $10,288,111 is    
 included in the pro forma at the current balance as no interest accrues on this note and was converted into 863,908 shares of New Profusa, 
 at an as converted price of $2.22 per share.                                                                                               |

| S