Company: LIMN
Filing Date: 2025-07-28
Form Type: S-1/A
Source: 0001410578-25-001518
Chunk: 108

Company: Liminatus Pharma, Inc.
Filing Date: 2025-07-28
Form: S-1/A
Chunk 108
---
 following summarizes the pro forma common shares issued and outstanding immediately after the consummation of the Business Combination:​​​​Pro Forma Combined​​Shares%​Iris public stockholders​114,633​0.4%Sponsor and independent directors​6,900,000​25.8%Deferred underwriting commissions​700,000​2.6%Equity PIPE Investor​1,500,000​5.6%Liminatus Members​17,500,000​65.6%Pro Forma Capitalization​26,714,633​100.0%​​
67

UNAUDITED PRO FORMA COMBINED BALANCE SHEET AS OF MARCH 31, 2025 (Dollars in Thousands)

| ​                                                            
 Assets                                                       | ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​            
 ​            
 ​            
 Liminatus    
 (Historical) 
 ​            |         | ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​            
 ​            
 ​            
 Iris         
 (Historical) 
 ​            |         | ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​            
 ​            
 ​            
 ParentCo     
 (Historical) 
 ​            |    | ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​           
 Transaction 
 Accounting  
 Adjustments 
 (Note 2)    
 ​           |         | ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​  | ​ 
 ​ 
 ​ 
 ​ 
 ​ | ​         
 ​         
 ​         
 Pro Forma 
 Combined  
 ​         |         |
|:-------------------------------------------------------------|:--|:-------------|--------:|:--|:-------------|--------:|:--|:-------------|---:|:--|:------------|--------:|:--|:---|:--|:----------|--------:|
| Cash                                                         | ​ | $            |      35 | ​ | $            |      62 | ​ | $            |  — | ​ | $           |   3,627 | ​ | -a | ​ | $         |  11,256 |
|                                                              | ​ | ​            |         | ​ | ​            |         | ​ | ​            |  ​ | ​ | ​           |   1,345 | ​ | -b | ​ | ​         |         |
|                                                              | ​ | ​            |         | ​ | ​            |         | ​ | ​            |  ​ | ​ | ​           |    -500 |