Company: VEEAW
Filing Date: 2025-07-23
Form Type: S-1
Source: 0001213900-25-066815
Chunk: 85

Company: VEEA INC.
Filing Date: 2025-07-23
Form: S-1
Chunk 85
---
 a reported basis of $[__], and on a pro forma basis of $[__] per share to our existing stockholders and immediate dilution of $[__] per share to new investors purchasing the securities at the proposed public offering price. The dilution figures assume no sale of pre-funded warrants. If sold, it would reduce the number of shares of common stock that we are offering on a one for one basis, and excludes the proceeds, if any, from the exercise of any common warrants issued in this offering. The following table illustrates the dilution in net tangible book value per share to new investors as of March 31, 2025 on a pro forma basis:

| Assumed public offering price per share                                                                                                                          
 Historical net tangible book value per share at March 31, 2025 (pro forma - reflecting the issuance of [__] shares of common stock subsequent to March 31, 2025) |   | [__] 
 [__] |
|:-----------------------------------------------------------------------------------------------------------------------------------------------------------------|:--|:-----|
| Increase in net tangible book value per share to the existing stockholders on a pro forma basis attributable to this offering.                                   | $ | [__] |
| Pro forma as adjusted net tangible book value per share after this offering                                                                                      | $ | [__] |
| Dilution in net tangible book value per share to new investors on a pro forma as adjusted basis                                                                  | $ | [__] |

45 Each $0.25 increase (decrease) in the assumed public offering price of $[__] per share, would increase (decrease) our pro forma as adjusted net tangible book value per share to existing investors by $[__], and would increase (decrease) dilution per share to new investors in this offering by $[__], assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same, and after deducting the estimated placement agent fees and estimated offering expenses payable by us. We may also increase or decrease the number of securities to be issued in this offering. Each increase (decrease) of one (1) million shares offered by us would increase (decrease) our pro forma as adjusted net tangible book value per share by $[__] and the dilution per share to new investors purchasing securities in this offering by $[__] 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