Company: APM
Filing Date: 2025-07-15
Form Type: DRS
Source: 0001213900-25-063899
Chunk: 167

Company: Aptorum Group Ltd
Filing Date: 2025-07-15
Form: DRS
Chunk 167
---
 shares of [   ] to be issued at the Merger            
 Closing, convertible at a ratio of 1:[   ].                                                                                           |

The pro forma information
set forth in the table below is illustrative only and will be adjusted based on the actual public offering price and other terms of this
offering as determined at pricing.

You should read the following
table in conjunction with the section titled “Use of Proceeds” in this prospectus and the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Aptorum” and Aptorum’s consolidated financial
statements and related notes thereto included in this registration statement of which this prospectus forms a part for the three months
ended December 31, 2024.

|                                                                                                                                 |     | As of December 31, 2024 |   |   |     |           |   |   |     |                       |   |
|:--------------------------------------------------------------------------------------------------------------------------------|:----|:------------------------|:--|:--|:----|:----------|:--|:--|:----|:----------------------|:--|
|                                                                                                                                 |     | -Unaudited              |   |   |     |           |   |   |     |                       |   |
|                                                                                                                                 |     | Actual                  |   |   |     | Pro Forma |   |   |     | Pro Forma as Adjusted |   |
| Cash and cash equivalents                                                                                                       |     | $                       |   |   |     | $         |   |   |     | $                     | - |
| Stockholders’ equity                                                                                                            |     |                         |   |   |     |           |   |   |     |                       |   |
| Preferred stock, $0.0001 par value; [  ] shares authorized                                                                      
 as of December 31, 2024, actual, pro forma and adjusted pro forma; [  ] issued and outstanding as of December 31, 2024, actual, 
 [  ] issued and outstanding as of December 31, 2024, pro forma, and shares issued and outstanding as of December 31, 2024, pro  
 forma as adjusted                                                                                                               |     |                         | - |   |     |           | - |   |     |                       | - |
| Class A Ordinary Shares, $0.0001 par value; [  ] shares authorized                                                              
 as of December 31, 2024 actual, pro forma, and adjusted pro forma, [