Company: PFSA
Filing Date: 2025-05-13
Form Type: S-4/A
Source: 0001213900-25-042224
Chunk: 350

Company: Profusa, Inc.
Filing Date: 2025-05-13
Form: S-4/A
Chunk 350
---
220 Sponsor shares that were utilized as inducement shares for the notes. (9)Represents 1,385,901shares issued upon the conversion and exchange of Profusa bridge notes and 2,899,111shares issued in exchange for the shares issued pursuant to the Bridge Note Buyout Agreement. (10)Represents shares from the conversion of the NorthView working capital convertible loan at a $2.22 per share For purposes of Item 1604(c)(1) of Regulation S -K, New Profusa would have 33,002,012 total shares of Common Stock outstanding after giving effect to the de -SPACtransaction under the no redemptions scenario. Where redemptions are none, the company valuation is based on the NorthView offering price of the securities in the initial registered offering price per share of $10.00 and is therefore calculated as: $10.00 (per share IPO price) times shares outstanding. The following table illustrates the valuation at the offering price of the securities in the initial registered offering price of $10.00 per share for each redemption scenario:

|                                                                                                                                        |     | Assuming No    
 Redemptions(1) |             |     | Assuming       
 Maximum        
 Redemptions(2) |             |
|:---------------------------------------------------------------------------------------------------------------------------------------|:----|:---------------|------------:|:----|:---------------|------------:|
| NorthView Shares Valuation based on offering price of the securities in the initial registered offering of $10.00 per share            |     | $              |  65,355,910 |     | $              |  64,834,320 |
| NorthView Shareholders Total shares outstanding post de-SPAC                                                                           |     |                |   6,535,591 |     |                |   6,483,432 |
| Profusa Stockholders Shares Valuation based on offering price of the securities in the initial registered offering of $10.00 per share |     | $              | 155,000,000 |     | $              | 155,000,000 |
| Profusa stockholders shares outstanding after de-SPAC                                                                                  |     |                |  15,500,000 |     |                |  15,500,000 |
| PIPE Subscription shares Valuation based on offering price of the securities in the initial registered offering of $10.00 per share    |     | $              |  10,000,000 |     | $              |  10,