Company: PFSA
Filing Date: 2025-04-28
Form Type: S-4/A
Source: 0001213900-25-035718
Chunk: 347

Company: Profusa, Inc.
Filing Date: 2025-04-28
Form: S-4/A
Chunk 347
---
 |
| Assuming Exercise of NorthView Private Placement Warrants(6)                                          |     |                     40,918,762 |     |               | 256.93 |     |           | 6.28 |     |                      40,866,603 |     |               | 255.04 |     |           | 6.24 |
| Assuming Exercise of NorthView Public & Private Placement Warrants(7)                                 |     |                     50,406,262 |     |               | 366.04 |     |           | 7.26 |     |                      50,354,103 |     |               | 364.15 |     |           | 7.23 |
| Excluding Founder shares and Assuming Exercise of all Warrants(8)                                     |     |                     45,922,732 |     |               | 366.04 |     |           | 7.97 |     |                      45,870,573 |     |               | 364.15 |     |           | 7.94 |
| Assuming PIPE Investors Second Tranche Notes Issued and converted at an average of $5.00 per share(9) |     |                     35,446,456 |     |               | 176.89 |     |           | 4.99 |     |                      35,394,297 |     |               | 175.00 |     |           | 4.94 |

____________ (1)Assumes redemptions of 52,159 public shares of NorthView Common Stock in connection with the Business Combination, at approximately $12.21 per share based on the trust account balance as of March 21, 2025 subsequent to the March 21, 2025 redemptions. (2)Includes assumptions, presented under the two redemption scenarios, for New Profusa Common Stock issued and outstanding immediately after the Business Combination. (3)Excludes 4,033,530 founder shares of New Profusa Common Stock held by Sponsor and its affiliates and 450,000shares held by NorthView’s Representatives, but includes the 710,220shares that were utilized as inducement shares for the senior secured convertible note. (4)Assumes that 3,875,000 Earnout Shares are issued at the time of Closing, with no change to the implied equity value of New Profusa at the time of Closing. (5)Assumes that 9,487,500shares of New Profusa