Company: VEEAW
Filing Date: 2025-08-12
Form Type: S-1/A
Source: 0001213900-25-074676
Chunk: 87

Company: VEEA INC.
Filing Date: 2025-08-12
Form: S-1/A
Chunk 87
---
 estimated offering expenses payable by us. Each decrease of one (1) million shares offered by us would decrease our pro forma as adjusted net tangible book value per share by $0.04 and would increase the dilution per share to new investors purchasing securities in this offering by $0.04, assuming that the assumed public offering price remains the same, and after deducting placement agent fees and estimated offering expenses payable by us. The information discussed above is illustrative only and will be adjusted based on the actual public offering price and other terms of this offering as determined between us, the placement agents and the investors at pricing. The number of shares of common stock to be outstanding after this is based on 36,541,882 shares of common stock outstanding as of March 31, 2025, and excludes:

| ● | 6,384,284 shares of common stock underlying outstanding 6,384,284 public warrants; |

| ● | 5,256,218 shares of common stock underlying outstanding 5,256,218 SPAC Private Placement Warrants; |

| ● | 156,307 shares of common stock underlying outstanding 156,307Assumed 
 Warrants;                                                            |

| ● | 3,784,037 shares of common stock underlying                               
 outstanding options, of which 3,744,271 are fully vested and exercisable; |

| ● | 1,259,370 shares available for future issuance under the 
 Company’s 2024 Incentive Award Plan.                     |

| ● | the shares of common stock issuable upon exercise of the Investor Warrants issued in this offering. |

Except as otherwise indicated, the information in this prospectus assumes no exercise of any existing options or exercise of any existing warrants. The discussion and table above assume no exercise of the common warrants. To the extent that the Investor Warrants are exercised, you may experience further dilution. In addition, we may choose to raise additional capital due to market conditions or strategic considerations even if we believe we have sufficient funds for our current or future operating plans. To the extent that additional capital is raised through the sale of equity or convertible debt securities, the issuance of these securities could result in further dilution to our stockholders. 46 CAPITALIZATION The following table sets forth our cash and cash equivalents and capitalization as of March 31, 2025:

| ● | on an actual basis; |

| ● | on a pro forma basis to give                                                                             
 effect to 4,451,901 shares of common stock