Item 9A. Controls and Procedures
ITEM 9A.
CONTROLS AND PROCEDURES
Evaluation
of Disclosure Controls and Procedures
Disclosure
controls are procedures that are designed with the objective of ensuring that information required to be disclosed in our reports filed
under the Exchange Act, such as this Report, is recorded, processed, summarized, and reported within the time period specified in the
SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated
and communicated to our management, including the chief executive officer and chief financial officer, as appropriate to allow timely
decisions regarding required disclosure. Our management evaluated, with the participation of our principal executive officer and principal
financial and accounting officer (our “Certifying Officers”), the effectiveness of our disclosure controls and procedures
as of December 31, 2024, pursuant to Rule 13a-15(b) under the Exchange Act. Based upon that evaluation, our Certifying Officers
concluded that, as of December 31, 2024, our disclosure controls and procedures were not effective.
We
do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and
procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the
disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact that there
are resource constraints, and the benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure
controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all
our control deficiencies and instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain
assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated
goals under all potential future conditions.
Management’s
Report on Internal Controls Over Financial Reporting
Management
is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f)
under the Exchange Act. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of consolidated financial statements for external purposes in accordance with
accounting principles generally accepted in the United States. Because of its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk
that controls may become inadequate because of changes in conditions or because the degree of compliance with policies or procedures
may deteriorate.
Under the supervision and with the participation
of our management, including our principal executive officer and principal financial and accounting officer, we conducted an evaluation
of the effectiveness of our internal control over financial reporting as of December 31, 2024, as such term is defined in Rules 13a-15(f)
and 15d-15(f) under the Exchange Act. Based upon their evaluation, our principal executive officer and principal financial and accounting
officer, concluded that our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange
Act) were not effective as of December 31, 2024 due to the existence of material weaknesses. Our internal controls did not detect an error
in (i) the review of the convertible promissory notes valuation and warrant valuation (ii) proper recording of accounts payable and accrued
expenses, expensing or prepaid expenses and the calculation of our income tax provision.
We
do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and
procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the
disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact that there
are resource constraints, and the benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure
controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all
our control deficiencies and instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain
assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated
goals under all potential future conditions
This
Annual Report on Form 10-K does not include an attestation report of our registered public accounting firm due to a transition period
established by rules of the SEC for an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933,
as amended, or the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012.
Changes
in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting
(as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the most recent fiscal quarter that have materially
affected, or are reasonably likely to materially affect, our internal control over financial reporting, other than as described above.
ITEM 9B. OTHER INFORMATION.
During the period covered
by this Annual Report, none of the Company’s directors or executive officers has adopted or terminated a Rule 10b5-1 trading arrangement
or a non-Rule 10b5-1 trading arrangement (each as defined in Item 408 of Regulation S-K under the Securities Exchange Act of 1934, as
amended).
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT
INSPECTIONS.
Not applicable.
50
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Directors and Executive Officers
Our directors and officers are as follows:
Name
Age
Title
Jack Stover
69
Co-Founder, Director, Chief Executive Officer
Fred Knechtel
63
Co-Founder, Director, Chief Financial Officer
Peter O’Rourke
50
Chairman of the Board, Independent Director
Ed Johnson
62
Independent Director
Lauren Chung
49
Independent Director
Jack Stover - Co-Founder, Director and Chief
Executive Officer
Jack Stover has served as
our Chief Executive Officer and director since inception. From June 2016 to November 2020, Mr. Stover served as president and chief executive
officer of Interpace Biosciences, Inc., a publicly-traded small cap life sciences company providing complex molecular analysis for the
early diagnosis and treatment of cancer and supporting the development of targeted therapeutics. From December 2015 until June 2016, Mr.
Stover served as interim president and chief executive officer of Interpace Biosciences, Inc. Mr. Stover on the board of directors of
Interpace Biosciences, Inc. from August 2005 until November 2020, and was chairman of the audit committee from August 2005 until December
2015. From June 2016 to December 2016, Mr. Stover was chairman of the audit committee and a member of the board of directors of Viatar
CTC Solutions, Inc. From 2004 to 2008, he served as chief executive officer, president and director of Antares Pharma, Inc., a publicly
held specialty pharmaceutical company (current market cap of ~$700M) then listed on the American Stock Exchange. In addition to other
relevant experience, Mr. Stover was also formerly a partner with PricewaterhouseCoopers (then Coopers and Lybrand), working in the bioscience
industry division in New Jersey. Mr. Stover received his B.A. in Accounting from Lehigh University and is a Certified Public Accountant.
We believe that Mr. Stover is well-qualified to serve as a director of our company based on Mr. Stover’s experience holding senior
leadership positions in the life sciences industry, and his specific experience and skills in the areas of general operations, financial
operations and administration.
Fred Knechtel - Co-Founder, Director and Chief
Financial Officer
Fred Knechtel has served as
our Chief Financial Officer and director since inception. From August 2022 to August 2023, Mr. Knechtel served as chief financial officer
of DiamiR Biosciences. From January 2020 to January 2021, Mr. Knechtel served as chief financial officer of Interpace Biosciences, Inc.
From June 2018 to December 2018, Mr. Knechtel served as chief financial officer of GENEWIZ, Inc. From November 2014 to November 2017,
Mr. Knechtel served as group chief financial officer of Sims Metal Management. From November 2009 to October 2014, Mr. Knechtel served
as chief financial officer of Remy International, Inc. Mr. Knechtel received a Bachelor of Engineering from Stony Brook University and
a M.B.A in Finance from Hofstra University. We believe that Mr. Knechtel is well-qualified to serve as a director of our company based
on Mr. Knechtel’s experience holding high level executive positions in the life sciences industry, and his financial and accounting
experience.
Peter O’Rourke - Chairman of the Board
Peter O’Rourke has served
as our chairman of the board since the effective date of our initial public offering. Since December 2018, Mr. O’Rourke has served
as Managing Partner at TCI Partners, a consulting firm focused on healthcare, aerospace and the public sector. From November 2020-August
2022, Mr. O’Rourke was President and Director for Western Magnesium, where he created the U.S. operations strategy and team during
the successful technology pilot phase of the company, and led enterprise and defense business development, government affairs, and communications.
From January 2017 to December 2018, Mr. O’Rourke served as the Acting Secretary and Chief of Staff of the Department of Veteran
Affairs. From May 2015 to July 2016, Mr. O’Rourke served as a principal of Calibre Systems, Inc., a consulting firm. Mr. O’Rourke
also served in both the U.S. Navy and Air Force. Mr. O’Rourke served as Director for AXIM Biotechnologies from July 2020 to present.
AXIM is a vertically integrated research and development company focused on improving the landscape for the diagnosis of ophthalmological
conditions such as Dry Eye Disease (DED) through rapid diagnostic tests. Mr. O’Rourke received a Bachelor of Arts in Political Science
from the University of Tennessee in Knoxville as well as a Master of Science in Logistics and Supply Chain Management from the United
States Air Force’s Institute of Technology. We believe that Mr. O’Rourke is well-qualified to serve as a director of our company
based on Mr. O’Rourke’s leadership and consulting experience in the healthcare industry.
51
Ed Johnson - Director
Ed Johnson has served as a
director since the effective date of our initial public offering. Since March 2020, Mr. Johnson has served as the chief executive officer
of iONEBIOUSA Molecular COVID-19 Technologies, which he founded. Since March 2018, Mr. Johnson has served as chief executive officer of
Johnson Global Ventures, LLC. Since March 2018, Mr. Johnson has served on the Advisory Board to Advantage Capital Partners. Mr. Johnson
received a Bachelor of Science in Marketing from Florida State University and a M.B.A. from Nova Southeastern University. We believe that
Mr. Johnson is well-qualified to serve as a director of our company based on Mr. Johnson’s healthcare focused experience.
Lauren Chung - Director
Lauren Chung has served as
a director since the effective date of our initial public offering. Since November 2019, Dr. Chung has served as chief executive officer
of MINLEIGH LLC, identifying, evaluating and partnering with companies for investments and strategic, operational, and commercial opportunities,
and venture partner at Yozma Group. From May 2017 to November 2019, Dr. Chung was an Equity Research Managing Director at WestPark Capital.
From August 2016 to April 2017, Dr. Chung as in equity research at Maxim Group. Previously, Dr. Chung founded and served as chief operating
officer and chief compliance officer of Tokum Capital Management, a global healthcare investment fund. Prior to that, she managed healthcare
investment portfolios at institutional investment firms. Dr. Chung serves as director of Todos Medical Ltd. Dr. Chung previously served
as director of Cure Pharmaceutical Holding Corp from August 2019 until November 2021, UltraSight, Inc from December 2020 to December 2021,
and AdiTxt, Inc. from June 2021 until December 2021. Dr. Chung holds a Ph.D. in Neuropathology from Columbia University-College of Physicians
& Surgeons, an M.B.A from Columbia Business School, and a BA with honors in Biochemistry and Economics from Wellesley College. We
believe that Dr. Chung is well-qualified to serve as a director of our company based on Dr. Chung’s extensive corporate board and
investment analysis experience.
Number of Officers and Directors
Our board of directors consists
of five directors. We may not hold an annual meeting of stockholders until after we consummate our initial business combination. Our officers
are elected by the board of directors and serve at the discretion of the board of directors, rather than for specific terms of office.
Our board of directors is authorized to appoint persons to the offices set forth in our bylaws as it deems appropriate.
Director Independence
The Nasdaq listing standards
require that a majority of our board of directors be independent. An “independent director” is defined generally as a person
other than an officer or employee of the company or its subsidiaries or any other individual having a relationship which in the opinion
of the company’s board of directors, would interfere with the director’s exercise of independent judgment in carrying out
the responsibilities of a director. Our board of directors have determined that Dr. Chung, Mr. Johnson and Mr. O’Rourke are “independent
directors” as defined in the Nasdaq listing standards and applicable SEC rules. Our independent directors have regularly scheduled
meetings at which only independent directors are present.
Committees of the Board of Directors
Our board of directors has
three standing committees: an audit committee, a compensation committee and a nominating and corporate governance committee. Each committee
operates under a charter that has been approved by our board and has the composition and responsibilities described below. Our audit committee,
compensation committee and nominating and corporate governance committee is composed solely of independent directors.
52
Audit Committee
The members of our audit committee
are Dr. Chung, Mr. Johnson and Mr. O’Rourke. Dr. Chung serves as chair of the audit committee. Under the Nasdaq listing standards
and applicable SEC rules, we are required to have at least three members on the audit committee. The rules of Nasdaq and Rule 10A-3 of
the Exchange Act require that the audit committee of a listed company be comprised solely of independent directors. Dr. Chung, Mr. Johnson
and Mr. O’Rourke qualify as independent directors under applicable rules. Each member of the audit committee is financially literate
and our board of directors has determined that Dr. Chung qualifies as an “audit committee financial expert” as defined in
applicable SEC rules.
We have adopted an audit committee
charter, which details the principal functions of the audit committee, including:
● the
appointment, compensation, retention, replacement, and oversight of the work of the independent registered accounting firm and any other
independent registered public accounting firm engaged by us;
● pre-approving
all audit and non-audit services to be provided by the independent registered accounting firm or any other registered public accounting
firm engaged by us, and establishing pre-approval policies and procedures;
● reviewing
and discussing with the independent registered accounting firm all relationships the auditors have with us in order to evaluate their
continued independence;
● setting
clear hiring policies for employees or former employees of the independent registered accounting firm;
● setting
clear policies for audit partner rotation in compliance with applicable laws and regulations;
● obtaining
and reviewing a report, at least annually, from the independent registered accounting firm describing (i) the independent registered
accounting firm’s internal quality-control procedures and (ii) any material issues raised by the most recent internal quality-control
review, or peer review, of the audit firm, or by any inquiry or investigation by governmental or professional authorities, within, the
preceding five years respecting one or more independent audits carried out by the firm and any steps taken to deal with such issues;
● reviewing
and approving any related party transaction required to be disclosed pursuant to Item 404 of Regulation S-K promulgated by the SEC prior
to us entering into such transaction; and
● reviewing
with management, the independent registered accounting firm, and our legal advisors, as appropriate, any legal, regulatory or compliance
matters, including any correspondence with regulators or government agencies and any employee complaints or published reports that raise
material issues regarding our financial statements or accounting policies and any significant changes in accounting standards or rules
promulgated by the Financial Accounting Standards Board, the SEC or other regulatory authorities.
Compensation Committee
The members of our Compensation
Committee are Mr. Johnson, Dr. Chung, and Mr. O’Rourke. Mr. Johnson serves as chair of the compensation committee. Under the Nasdaq
listing standards and applicable SEC rules, we are required to have at least two members on the compensation committee, all of whom must
be independent.
We have adopted a compensation
committee charter, which details the principal functions of the compensation committee, including:
● reviewing
and approving on an annual basis the corporate goals and objectives relevant to our Chief Executive Officer’s compensation, evaluating
our Chief Executive Officer’s performance in light of such goals and objectives and determining and approving the remuneration
(if any) of our Chief Executive Officer’s based on such evaluation;
● reviewing
and approving the compensation of all of our other executive officers;
● reviewing
our executive compensation policies and plans;
● implementing
and administering our incentive compensation equity-based remuneration plans;
● assisting
management in complying with our proxy statement and annual report disclosure requirements;
● approving
all special perquisites, special cash payments and other special compensation and benefit arrangements for our executive officers and
employees;
● producing
a report on executive compensation to be included in our annual proxy statement; and
● reviewing,
evaluating and recommending changes, if appropriate, to the remuneration for directors.
53
The charter also provides
that the compensation committee may, in its sole discretion, retain or obtain the advice of a compensation consultant, legal counsel or
other adviser and will be directly responsible for the appointment, compensation and oversight of the work of any such adviser. However,
before engaging or receiving advice from a compensation consultant, external legal counsel or any other adviser, the compensation committee
will consider the independence of each such adviser, including the factors required by Nasdaq and the SEC.
Nominating and Corporate Governance Committee
The members of our nominating
and corporate governance are Dr. Chung, Mr. O’Rourke and Mr. Johnson. Dr. Chung serves as chair of the nominating and corporate
governance committee.
The primary purposes of our
nominating and corporate governance committee will be to assist the board in:
● identifying,
screening and reviewing individuals qualified to serve as directors and recommending to the board of directors candidates for nomination
for election at the annual meeting of stockholders or to fill vacancies on the board of directors;
● developing,
recommending to the board of directors and overseeing implementation of our corporate governance guidelines;
● coordinating
and overseeing the annual self-evaluation of the board of directors, its committees, individual directors and management in the governance
of the company; and
● reviewing
on a regular basis our overall corporate governance and recommending improvements as and when necessary.
The nominating and corporate
governance committee is governed by a charter that complies with the rules of Nasdaq.
Director Nominations
Our nominating and corporate
governance committee will recommend to the board of directors candidates for nomination for election at the annual meeting of the stockholders.
The board of directors will also consider director candidates recommended for nomination by our stockholders during such times as they
are seeking proposed nominees to stand for election at the next annual meeting of stockholders (or, if applicable, a special meeting of
stockholders).
We have not formally established
any specific, minimum qualifications that must be met or skills that are necessary for directors to possess. In general, in identifying
and evaluating nominees for director, the board of directors considers educational background, diversity of professional experience, knowledge
of our business, integrity, professional reputation, independence, wisdom, and the ability to represent the best interests of our stockholders.
Prior to our initial business combination, holders of our public shares will not have the right to recommend director candidates for nomination
to our board of directors.
Code of Ethics
We have adopted a Code of
Ethics applicable to our directors, officers and employees. We have filed a copy of our form of Code of Ethics and our audit committee
charter as exhibits to the registration statement we filed in connection with our initial public offering. You are able to review these
documents by accessing our public filings at the SEC’s website at www.sec.gov . In addition, a copy of the Code of Ethics
will be provided without charge upon request from us. We intend to disclose any amendments to or waivers of certain provisions of our
Code of Ethics in a Current Report on Form 8-K.
54
Conflicts of Interest
Each of our officers and directors
presently has, and any of them in the future may have additional, fiduciary or contractual obligations to another entity pursuant to which
such officer or director is or will be required to present a business combination opportunity to such entity. Accordingly, if any of our
officers or directors becomes aware of a business combination opportunity which is suitable for an entity to which he or she has then-current
fiduciary or contractual obligations, he or she will honor these fiduciary obligations under applicable law. We do not believe, however,
that the fiduciary duties or contractual obligations of our officers or directors will materially affect our ability to complete our business
combination. Our amended and restated certificate of incorporation provides that we renounce our interest in any corporate opportunity
offered to any director or officer unless such opportunity is expressly offered to such person solely in his or her capacity as a director
or officer of our company and such opportunity is one we are legally and contractually permitted to undertake and would otherwise be reasonable
for us to pursue.
Potential investors should
also be aware of the following other potential conflicts of interest:
● None
of our officers or directors is required to commit his or her full time to our affairs and, accordingly, may have conflicts of interest
in allocating his or her time among various business activities.
● Our
sponsor, executive officers and directors have agreed to waive their redemption rights with respect to their founder shares and any public
shares they hold in connection with the consummation of our initial business combination. Additionally, our sponsor, executive officers
and directors have agreed to waive their redemption rights with respect to their founder shares if we fail to consummate our initial
business combination within the combination period, although they will be entitled to liquidating distributions from the trust account
with respect to any public shares they hold. If we do not complete our initial business combination within such applicable time period,
the proceeds of the sale of the private placement warrants will be used to fund the redemption of our public shares, and the private
placement warrants will expire worthless. With certain limited exceptions, the founder shares will not be transferable, assignable or
salable by our initial stockholders until the earlier of (1) one year after the completion of our initial business combination and (2)
the date on which we consummate a liquidation, merger, capital stock exchange, reorganization, or other similar transaction after our
initial business combination that results in all of our stockholders having the right to exchange their shares of common stock for cash,
securities or other property. Notwithstanding the foregoing, if the last sale price of our common stock equals or exceeds $12.00 per
share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within
any 30-trading day period commencing at least 150 days after our initial business combination, the founder shares will be released from
the lock-up. With certain limited exceptions, the private placement warrants and the securities underlying such warrants will not be
transferable, assignable or salable by our initial stockholders until 30 days after the completion of our initial business combination.
Since our initial stockholders and officers and directors may directly or indirectly own common stock and warrants following our initial
public offering, our officers and directors may have a conflict of interest in determining whether a particular target business is an
appropriate business with which to effectuate our initial business combination.
● Our
officers and directors may have a conflict of interest with respect to evaluating a particular business combination if the retention
or resignation of any such officers and directors was included by a target business as a condition to any agreement with respect to our
initial business combination.
● Our
initial stockholders, officers or directors may have a conflict of interest with respect to evaluating a business combination and financing
arrangements as we may obtain loans from our initial stockholders or an affiliate of our initial stockholders or any of our officers
or directors to finance transaction costs in connection with an intended initial business combination. Up to $1,500,000 of such loans
may be, at the option of the lender, convertible into placement warrants at a price of $1.00 per warrant. Such units would be identical
to the private placement warrants, including as to exercise price, exercisability and exercise period.
● Our
initial stockholders, officers and directors may be owed reimbursement for expenses incurred in connection with certain activities on
our behalf which would only be repaid if we complete an initial business combination.
● Our
officers and directors may be paid consulting, finder or success fees for assisting us in consummating our initial business combination.
55
The conflicts described above
may not be resolved in our favor.
In general, officers and directors
of a corporation incorporated under the laws of the State of Delaware are required to present business opportunities to a corporation
if:
● the
corporation could financially undertake the opportunity;
● the
opportunity is within the corporation’s line of business; and
● it
would not be fair to the corporation and its stockholders for the opportunity not to be brought to the attention of the corporation.
We are not prohibited from
pursuing an initial business combination with a company that is affiliated with our initial stockholders, officers or directors. In the
event we seek to complete our initial business combination with such a company, we, or a committee of independent directors, would obtain
an opinion from an independent investment banking firm which is a member of FINRA, or from an independent accounting firm, that such an
initial business combination is fair to our company from a financial point of view.
In the event that we submit
our initial business combination to our public stockholders for a vote, our sponsor, executive officers, and directors have agreed to
vote their founder shares and any public shares purchased in or after our initial public offering in favor of our initial business combination.
The following table summarizes
the relevant pre-existing fiduciary or contractual obligations of our officers and directors:
Individual
Entity
Position at affiliated entity
Jack Stover
Onconova Therapeutics, Inc.
Director
Fred Knechtel
-
-
Peter O’Rourke
TCI Partners
Managing Partner
AXIM Biotechnologies
Director
Ed Johnson
iONEBIOSUSA
CEO
Johnson Global Ventures LLC
CEO
Advantage Capital Partners
Advisor
Lauren Chung
MINLEIGH, LLC
CEO
Todos Medical Ltd.
Director
Limitation on Liability and Indemnification
of Officers and Directors
Our amended and restated certificate
of incorporation provides that our officers and directors will be indemnified by us to the fullest extent authorized by Delaware law,
as it now exists or may in the future be amended. In addition, our amended and restated certificate of incorporation provides that our
directors will not be personally liable for monetary damages to us for breaches of their fiduciary duty as directors, except to the extent
such exemption from liability or limitation thereof is not permitted by the DGCL.
56
We entered into agreements
with our officers and directors to provide contractual indemnification in addition to the indemnification provided for in our amended
and restated certificate of incorporation. Our bylaws also permit us to maintain insurance on behalf of any officer, director or employee
for any liability arising out of his or her actions, regardless of whether Delaware law would permit such indemnification. We have obtained
a policy of directors’ and officers’ liability insurance that insures our officers and directors against the cost of defense,
settlement or payment of a judgment in some circumstances and insures us against our obligations to indemnify our officers and directors.
These provisions may discourage
stockholders from bringing a lawsuit against our directors for breach of their fiduciary duty. These provisions also may have the effect
of reducing the likelihood of derivative litigation against officers and directors, even though such an action, if successful, might otherwise
benefit us and our stockholders. Furthermore, a stockholder’s investment may be adversely affected to the extent we pay the costs
of settlement and damage awards against officers and directors pursuant to these indemnification provisions.
We believe that these provisions,
the directors’ and officers’ liability insurance and the indemnity agreements are necessary to attract and retain talented
and experienced officers and directors.
ITEM 11. EXECUTIVE COMPENSATION
Executive Officer and Director Compensation
None of our executive officers
or directors have received any cash compensation for services rendered to us. Until the earlier of consummation of our initial business
combination and our liquidation, beginning on the closing date of our initial public offering, we had agreed to pay an affiliate of one
of our officers a total of $5,000 per month for office space, utilities, secretarial support and other administrative and consulting services.
As of June 30, 2023, the Company and the sponsor terminated this agreement. Our executive officers and directors, or any of their respective
affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities on our behalf such as identifying
potential target businesses and performing due diligence on suitable business combinations. Our audit committee will review on a quarterly
basis all payments that were made to our sponsor, officers, directors or their affiliates.
After the completion of our
initial business combination, directors or members of our management team who remain with us may be paid consulting, management or other
fees from the combined company. All of these fees will be fully disclosed to stockholders, to the extent then known, in the tender offer
materials or proxy solicitation materials furnished to our stockholders in connection with a proposed business combination. It is unlikely
the amount of such compensation will be known at the time, because the directors of the post-combination business will be responsible
for determining executive officer and director compensation. Any compensation to be paid to our executive officers will be determined
by a compensation committee constituted solely by independent directors.
We do not intend to take any
action to ensure that members of our management team maintain their positions with us after the consummation of our initial business combination,
although it is possible that some or all of our executive officers and directors may negotiate employment or consulting arrangements to
remain with us after the initial business combination. The existence or terms of any such employment or consulting arrangements to retain
their positions with us may influence our management’s motivation in identifying or selecting a target business but we do not believe
that the ability of our management to remain with us after the consummation of our initial business combination will be a determining
factor in our decision to proceed with any potential business combination. We are not party to any agreements with our executive officers
and directors that provide for benefits upon termination of employment.
Compensation Committee Interlocks and Insider Participation
None of our executive officers
currently serves, and in the past year has not served, as a member of the board of directors or compensation committee of any entity that
has one or more executive officers serving on our board of directors.
57
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The following table shows the beneficial ownership of NorthView Common
Stock as of March 28, 2025 by:
● each person known by NorthView to beneficially own more than
5% of the outstanding NorthView Common Stock;
● each of NorthView’s named executive officers and directors;
and
● all of NorthView’s executive officers and directors
as a group.
Unless otherwise indicated, NorthView believes that all persons named
in the table have sole voting and investment power with respect to all shares beneficially owned by them. Except as otherwise noted herein,
the number and percentage of NorthView Common Stock beneficially owned is determined in accordance with Rule 13d-3 of the Exchange Act,
and the information is not necessarily indicative of beneficial ownership for any other purpose. Under such rule, beneficial ownership
includes any Profusa Common Stock as to which the holder has sole or shared voting power or investment power and also any NorthView Common
Stock which the holder has the right to acquire within 60 days of March 21, 2025 through the exercise of any option, conversion or
any other right.
As of March 28, 2025, there were 5,348,311 shares of NorthView Common
Stock outstanding.
NorthView
Common Stock
Number of
Shares
Beneficially
Owned
Approximate
Percentage of
Outstanding
Common Stock
Name of Beneficial Owner (1)
Executive Officers and Directors:
Jack Stover (3)(2)
4,743,750
80.7 %
Fred Knechtel (3)(2)
4,743,750
80.7 %
Peter O’Rourke (4)
—
—
Ed Johnson (4)
—
—
Lauren Chung (4)
—
—
All directors and executive officers as a group (five individuals)
4,743,750
80.7 %
Five Percent or More Holders:
NorthView Sponsor I, LLC (3)(2)
4,743,750
80.7 %
* Represents less than 1%
(1) Unless otherwise noted, the business address of each of the
following entities or individuals 207 West 25 th St, 9 th Floor, New York, NY 10001.
(2) Interests shown consist solely of founder shares.
(3) Shares are held by NorthView Sponsor I, LLC, a limited
liability company, of which Messrs. Stover and Knechtel are the managers. Members of this limited liability company include certain officers
and directors of the company. Messrs. Stover and Knechtel disclaim beneficial ownership of the reported shares other than to the extent
of their ultimate pecuniary interest therein.
(4) Does
not include any securities held by NorthView Sponsor I, LLC, a limited liability company, of which each person is a direct or indirect
member. Each such person disclaims beneficial ownership of the reported securities, except to the extent of his pecuniary interest therein.
58
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
In April 2021, our sponsor
purchased 5,175,000 founder shares for an aggregate purchase price of $25,000. In October 2021, our sponsor forfeited 862,500 founder
shares. On December 20, 2021, we effected a 1.1- for-1 stock dividend of our common stock, resulting in an aggregate of 4,743,750 founder
shares (up to 618,750 of which are subject to forfeiture).
Our sponsor purchased an aggregate
of 5,162,500 private placement warrants, each exercisable to purchase one share of common stock at $11.50 per share, at a price of $1.00
per warrant ($5,162,500 in the aggregate), in a private placement that closed simultaneously with the closing of our initial public offering.
The private placement warrants (including the shares of common stock issuable upon exercise of the private placement warrants) may not,
subject to certain limited exceptions, be transferred, assigned or sold until 30 days after the completion of our initial business combination.
If any of our officers or
directors becomes aware of a business combination opportunity that falls within the line of business of any entity to which he or she
has then-current fiduciary or contractual obligations, he or she may be required to present such business combination opportunity to such
entity prior to presenting such business combination opportunity to us. Our executive officers and directors currently have certain relevant
fiduciary duties or contractual obligations that may take priority over their duties to us.
We entered into an Administrative
Services Agreement pursuant to which we pay NorthView Sponsor I, LLC, an affiliate of one of our officers, a total of $5,000 per month
for office space, utilities, secretarial support and other administrative and consulting services. Upon completion of our initial business
combination or our liquidation, we will cease paying these monthly fees. Accordingly, in the event the consummation of our initial business
combination takes the maximum 21 months, NorthView Sponsor I, LLC will be paid a total of $105,000 ($5,000 per month) for office space,
utilities, secretarial support and other administrative and consulting services and will be entitled to be reimbursed for any out-of-pocket
expenses. As of June 30, 2023, the Company and the sponsor terminated this agreement.
Our sponsor, executive officers
and directors, or any of their respective affiliates, will be reimbursed for any out-of-pocket expenses incurred in connection with activities
on our behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. Our audit
committee will review on a quarterly basis all payments that were made to our sponsor, officers, directors or our or their affiliates
and will determine which expenses and the amount of expenses that will be reimbursed. There is no cap or ceiling on the reimbursement
of out-of-pocket expenses incurred by such persons in connection with activities on our behalf.
Prior to the closing of our
initial public offering, our sponsor loaned us $204,841 to be used for a portion of the expenses of our initial public offering. These
loans were non-interest bearing, unsecured and were repaid on the closing of our initial public offering.
59
In addition, in order to finance
transaction costs in connection with an intended initial business combination, our initial stockholders or an affiliate of our initial
stockholders or certain of our officers and directors may, but are not obligated to, loan us funds as may be required. If we complete
an initial business combination, we would repay such loaned amounts. In the event that the initial business combination does not close,
we may use a portion of the working capital held outside the trust account to repay such loaned amounts but no proceeds from our trust
account would be used for such repayment. Up to $1,500,000 of such loans may be, at the option of the lender, convertible into warrants
at a price of $1.00 per warrant of the post business combination entity. The warrants would be identical to the private placement warrants,
including as to exercise price, exercisability and exercise period. The terms of such loans, if any, have not been determined and no written
agreements exist with respect to such loans. We do not expect to seek loans from parties other than our initial stockholders or an affiliate
of our initial stockholders or certain officers and directors as we do not believe third parties will be willing to loan such funds and
provide a waiver against any and all rights to seek access to funds in our trust account.
We may pay consulting, finder
or success fees to our initial stockholders, officers, directors or their affiliates for assisting us in consummating our initial business
combination. Other than these consulting, finder or success fees, no compensation of any kind will be paid by us to our initial stockholders,
executive officers and directors, or any of their respective affiliates, for services rendered prior to or in connection with the completion
of an initial business combination. However, these individuals will be reimbursed for any out-of-pocket expenses incurred in connection
with activities on our behalf such as identifying potential target businesses and performing due diligence on suitable business combinations.
Our audit committee will review on a quarterly basis all payments that were made to our initial stockholders, officers, directors or our
or their affiliates.
After our initial business
combination, members of our management team who remain with us may be paid consulting, management or other fees from the combined company
with any and all amounts being fully disclosed to our stockholders, to the extent then known, in the tender offer or proxy solicitation
materials, as applicable, furnished to our stockholders. It is unlikely the amount of such compensation will be known at the time of distribution
of such tender offer materials or at the time of a stockholder meeting held to consider our initial business combination, as applicable,
as it will be up to the directors of the post-combination business to determine executive officer and director compensation.
We entered into a registration
rights agreement with respect to the founder shares and private placement warrants (and underlying securities).
Policy for Approval of Related Party Transactions
The audit committee of our
board of directors has adopted a policy setting forth the policies and procedures for its review and approval or ratification of “related
party transactions.” Pursuant to the policy, the audit committee will consider (i) the relevant facts and circumstances of each
related party transaction, including if the transaction is on terms comparable to those that could be obtained in arm’s-length dealings
with an unrelated third party, (ii) the extent of the related party’s interest in the transaction, (iii) whether the transaction
contravenes our code of ethics or other policies, (iv) whether the audit committee believes the relationship underlying the transaction
to be in the best interests of the company and its stockholders and (v) the effect that the transaction may have on a director’s
status as an independent member of the board and on his or her eligibility to serve on the board’s committees. Management will present
to the audit committee each proposed related party transaction, including all relevant facts and circumstances relating thereto. Under
the policy, we may consummate related party transactions only if our audit committee approves or ratifies the transaction in accordance
with the guidelines set forth in the policy. The policy will not permit any director or executive officer to participate in the discussion
of, or decision concerning, a related person transaction in which he or she is the related party.
60
ITEM 14.
PRINCIPAL ACCOUNTING FEES AND SERVICES.
The
following is a summary of fees paid or to be paid to Marcum LLP, or Marcum, for services rendered.
Audit Fees . During the years ended December
31, 2024 and 2023, fees for our independent registered public accounting firm were approximately $191,946 and $108,148 for the services
Marcum performed in connection with the audit of our December 31, 2024 and 2023 consolidated financial statements included in this Annual
Report on Form 10K.
Audit-Related Fees. During the years ended
December 31, 2024 and 2023, fees for our independent registered public accounting firm were approximately $62,335 and $102,604 for the
services Marcum performed in connection with any audit-related services.
Tax
Fees . During the years ended December 31, 2024 and 2023, our independent registered public accounting firm did not render services
to us for tax compliance, tax advice and tax planning.
All
Other Fees . During the years ended December 31, 2024 and 2023, there were no fees billed for products and services provided by our
independent registered public accounting firm other than those set forth above.
Pre-Approval
Policy
Our
audit committee was formed upon the consummation of our Initial Public Offering. As a result, the audit committee did not pre-approve
all of the foregoing services, although any services rendered prior to the formation of our audit committee were approved by our board
of directors. Since the formation of our audit committee, and on a going-forward basis, the audit committee has and will pre-approve
all auditing services and permitted non-audit services to be performed for us by our auditors, including the fees and terms thereof (subject
to the de minimis exceptions for non-audit services described in the Exchange Act which are approved by the audit committee prior to
the completion of the audit).
We
hereby file as part of this Report the exhibits listed in the attached Exhibit Index. Exhibits which are incorporated herein by reference
can be inspected and copied at the public reference facilities maintained by the SEC, 100 F Street, N.E., Room 1580, Washington, D.C.
20549. Copies of such material can also be obtained from the Public Reference Section of the SEC, 100 F Street, N.E., Washington, D.C.
20549, at prescribed rates or on the SEC website at www.sec.gov.
61
PART IV
ITEM 15. EXHIBITS AND CONSOLIDATED FINANCIAL STATEMENTS
a. Documents
filed as part of this Report
1. Consolidated
Financial Statements
The financial statements and notes thereto
which are attached hereto have been included by reference into Item 8 of this part of the annual report on Form 10-K. See the Index to
Consolidated Financial Statements.
2. Consolidated
Financial Statement Schedules
All schedules are omitted because they
are inapplicable or not required or the required information is shown in the financial statements or notes thereto.
3. Exhibits
Exhibit No.
Description
2.1 †
Merger Agreement and Plan of Reorganization, dated as of November 7, 2022, by and among NorthView, NV Profusa Merger Sub, Inc. and Profusa, Inc. (incorporated by reference to exhibit 2.1 of the Current Report on Form 8-K, filed November 10, 2022)
2.2
Amendment No. 1 to Merger Agreement, dated September 12, 2023, by and among NorthView, Profusa and Merger Sub (incorporated by reference to Exhibit 2.2 of the Current Report on Form 8-K, filed September 13, 2023)
2.3
Amendment No. 2 to Merger Agreement, dated January 12, 2024, by and among NorthView, Profusa and Merger Sub (incorporated by reference to Exhibit 2.2 of the Current Report on Form 8-K, filed January 22, 2024)
2.4
Amendment No. 3 to Merger Agreement, dated March 4, 2024, by and among NorthView, Profusa and Merger Sub (incorporated by reference to Exhibit 2.2 of the Current Report on Form 8-K, filed March 14, 2024)
2.5
Amendment No. 4 to Merger Agreement, dated February 11, 2025, by and among NorthView, Profusa and Merger Sub (incorporated by reference to Exhibit 2.1 of the Current Report on Form 8-K, filed February 19, 2025)
3.1
Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed December 23, 2021)
3.2
Amendment to the Amended and Restated Certificate of Incorporation of NorthView Acquisition Corp., dated March 10, 2023 (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K, filed with the SEC on March 13, 2023)
3.3
Amendment to the Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K, filed with the SEC on December 28, 2023)
3.4
Bylaws (incorporated by reference to exhibit 3.3 of the Form S-1 file no 333-257156)
3.5
Amendment to the Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K, filed with the SEC on March 26, 2024)
3.6
Amendment to the Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K, filed with the SEC on September 23, 2024)
3.7
Amendment to the Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K, filed with the SEC on March 26, 2025)
4.1
Warrant Agreement, dated December 20, 2021, by and between the Company and Continental Stock Transfer & Trust Company, as warrant agent (incorporated by reference to exhibit 4.2 of the Current Report on Form 8-K, filed with the SEC on December 23, 2021)
4.2
Rights Agreement, dated December 20, 2021, by and between the Company and Continental Stock Transfer & Trust Company, as rights agent (incorporated by reference to exhibit 4.1 of the Current Report on Form 8-K, filed with the SEC on December 23, 2021)
4.3
Description of Registrant’s Securities (incorporated by reference to exhibit 4.3 of the Annual Report on Form 10-K, filed with the SEC on March 6, 2023)
62
10.1
Letter Agreement, dated December 20, 2021, by and among the Company, NorthView Sponsor I, LLC and each of the officers and directors of the Company (incorporated by reference to exhibit 10.1 of the Current Report on Form 8-K, filed with the SEC on December 23, 2021)
10.2
Investment Management Trust Agreement, dated December 20, 2021, by and between the Company and Continental Stock Transfer & Trust Company, as trustee (incorporated by reference to exhibit 10.2 of the Current Report on Form 8-K, filed with the SEC on December 23, 2021)
10.3
Form of Amendment to the Investment Management Trust Agreement, by and between the Company and Continental Stock Transfer & Trust Company, as trustee (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K, filed with the SEC on March 13, 2023)
10.4
Amendment No. 1 to Investment Management Trust Agreement, dated December 20, 2023, by and between the Company and Continental Stock Transfer & Trust Company, as trustee (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K, filed with the SEC on January 9, 2024)
10.5
Registration Rights Agreement among the Registrant and certain security holders (incorporated by reference to exhibit 10.3 of the Current Report on Form 8-K, filed with the SEC on December 23, 2021)
10.6
Form of Indemnity Agreement (incorporated by reference to exhibit 10.7 of the Form S-1 file no. 333-257156)
10.7
Form of Administrative Services Agreement, by and between the Company and NorthView Sponsor I, LLC (incorporated by reference to exhibit 10.8 of the Form S-1 file no. 333-257156)
10.8
Business Combination Marketing Agreement dated December 20, 2021 between the Registrant and I-Bankers Securities, Inc. (incorporated by reference to exhibit 1.2 of the Current Report on Form 8-K, filed with the SEC on December 23, 2021)
10.9
Form of Stockholder Support Agreement (incorporated by reference to exhibit 10.1 of the Current Report on Form 8-K, filed November 10, 2022).
10.10
Sponsor Support Agreement (incorporated by reference to exhibit 10.2 of the Current Report on Form 8-K, filed November 10, 2022).
10.11
Form of Lock-Up Agreement (incorporated by reference to exhibit 10.3 of the Current Report on Form 8-K, filed November 10, 2022).
10.12
Form of Amended and Restated Registration Rights Agreement (incorporated by reference to exhibit 10.4 of the Current Report on Form 8-K, filed November 10, 2022)
10.13
Omnibus Amendment to I-Bankers Fee Agreements (incorporated by reference to exhibit 10.5 of the Current Report on Form 8-K, filed November 10, 2022)
14
Code of Ethics (incorporated by reference to exhibit 14 of the Form S-1 file no. 333-257156)
19
Insider Trading Policy of the Company
31.1*
Certification of Principal Executive Officer Pursuant to Section 302 of Sarbanes- Oxley Act of 2002
31.2*
Certification of Principal Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002
32.1*
Certification of Principal Executive Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*
Certification of Principal Financial Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
97.1
Executive Incentive Clawback Policy (incorporated by reference to exhibit 97.1 of Form 10-K, filed February 26, 2024)
101.INS
Inline XBRL Instance Document
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase
Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase
Document
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase
Document
104
Cover Page Interactive Data File (formatted as Inline
XBRL and contained in Exhibit 101).
* Filed
herewith.
† Certain
of the exhibits and schedules to this exhibit have been omitted in accordance with Regulation S-K Item 601(b)(2). The Registrant agrees
to furnish supplementally a copy of all omitted exhibits and schedules to the SEC upon its request.
ITEM 16. FORM 10-K SUMMARY
None.
63
NORTHVIEW
ACQUISITION CORP.
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm (PCAOB ID # 688 ) F-2
Consolidated Financial Statements:
Consolidated Balance Sheets F-3
Consolidated Statements of Operations F-4
Consolidated Statements of Changes in Stockholders’ Deficit F-5
Consolidated Statements of Cash Flows F-6
Notes to Consolidated Financial Statements F-7 to F-23
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Stockholders and Board of Directors of
Northview Acquisition Corporation
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheets of Northview Acquisition Corporation (the “Company”) as of December 31, 2024 and 2023, the related consolidated
statements of operations, changes in stockholders’ deficit and cash flows for each of the two years in the period ended December
31, 2024, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements
present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its
operations and its cash flows for each of the two years in the period ended December 31, 2024, in conformity with accounting principles
generally accepted in the United States of America.
Explanatory Paragraph – Going Concern
The accompanying financial statements have been
prepared assuming that the Company will continue as a going concern. As described in Note 1 to the financial statements, the Company is
a Special Purpose Acquisition Corporation that was formed for the purpose of effecting a merger, capital stock exchange, asset acquisition,
stock purchase, reorganization or similar business combination with one or more businesses on or before June 22, 2025. The Company entered
into a definitive business combination agreement with a business combination target on November 7, 2022; however, the completion of this
transaction is subject to the approval of the Company’s stockholders among other conditions. There is no assurance that the Company
will obtain the necessary approvals, satisfy the required closing conditions, raise the additional capital it needs to fund its operations,
and complete the transaction prior to June 22, 2025, if at all. The Company also has no approved plan in place to extend the business
combination deadline and fund operations for any period of time after June 22, 2025, in the event that it is unable to complete a business
combination by that date. These matters raise substantial doubt about the Company’s ability to continue as a going concern. Management’s
plans with regard to these matters are also described in Note 1. The financial statements do not include any adjustments that may be necessary
should the Company be unable to continue as a going concern.
Basis for Opinion
These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We
are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal
control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Marcum LLP
Marcum LLP
We have served as the Company’s auditor since 2021.
Boston, MA
March 28, 2025
F- 2
NORTHVIEW
ACQUISITION CORPORATION
CONSOLIDATED
BALANCE SHEETS
December 31,
2024
December 31,
2023
Assets
Current Assets:
Cash
$ 16,204
$ 4,519
Prepaid expenses and other current assets
14,166
6,750
Prepaid income taxes
30,492
—
Cash and marketable securities held in Trust Account
—
1,565,078
Total Current Assets
60,862
1,576,347
Cash and marketable securities held in Trust Account
8,330,835
9,308,328
Total Assets
$ 8,391,697
$ 10,884,675
Liabilities, Redeemable Common Stock and Stockholders’ Deficit
Current Liabilities:
Accounts payable and accrued expenses
$ 684,483
$ 449,114
Advance from Profusa
791,407
—
Excise tax payable
1,880,944
1,864,106
Common stock to be redeemed (1)
—
1,565,078
Income tax payable
—
49,061
Convertible promissory note – related party
8,908,052
944,118
Due to related party
50,000
50,000
Total Current Liabilities
12,314,886
4,921,477
Deferred tax liability
—
13,661
Warrant liabilities
696,170
156,639
Total Liabilities
13,011,056
5,091,777
Commitments and Contingencies (Note 6)
Common stock subject to possible redemption, 687,519 and 833,469 shares at redemption value of approximately $ 12.13 and $ 11.10 at December 31, 2024 and 2023, respectively
8,337,388
9,252,208
Stockholders’ Deficit:
Preferred stock, $ 0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
—
—
Common stock, $ 0.0001 par value; 100,000,000 shares authorized; 5,193,750 shares issued and outstanding at December 31, 2024 and 2023 (excluding 687,519 and 833,469 shares subject to possible redemption at December 31, 2024 and 2023, respectively)
519
519
Accumulated deficit
( 12,957,266 )
( 3,459,829 )
Total Stockholders’ Deficit
( 12,956,747 )
( 3,459,310 )
Total Liabilities, Redeemable Common Stock and Stockholders’ Deficit
$ 8,391,697
$ 10,884,675
(1) In
connection with the special meeting of stockholders to vote on extending the Combination Period, on December 21, 2023, 140,663 shares
of the Company’s common stock were redeemed at a per share price of $11.13. In January 2024, $1,565,078 was paid from the Trust
Account to redeeming stockholders in connection with the extension. As a result, the Company has recorded a liability of $1,565,078 as
common stock to be redeemed and reduced common stock subject to possible redemption as of December 31, 2023 on the consolidated balance
sheet .
The
accompanying notes are an integral part of the consolidated financial statements
F- 3
NORTHVIEW
ACQUISITION CORPORATION
CONSOLIDATED
STATEMENTS OF OPERATIONS
For the Year Ended
December 31,
2024
2023
Formation and operating costs
$ 1,351,038
$ 1,508,683
Loss from operations
( 1,351,038 )
( 1,508,683 )
Other income (expense):
Interest income earned on investments held in trust account
425,416
2,248,538
Change in fair value of convertible note
( 7,165,953 )
177,697
Change in fair value of warrant liabilities
( 539,531 )
701,148
Total other (expense) income, net
( 7,280,068 )
3,127,383
(Loss) income before provision for income tax
( 8,631,106 )
1,618,700
Income tax provision
( 80,513 )
( 456,790 )
Net (loss) income
$ ( 8,711,619 )
$ 1,161,910
Basic and diluted weighted average shares outstanding, common stock subject to possible redemption
747,644
4,866,356
Basic and diluted net (loss) income per share, common stock subject to possible redemption
$ ( 1.47 )
$ 0.12
Basic and diluted weighted average shares outstanding, common stock
5,193,750
5,193,750
Basic and diluted net (loss) income per share, common stock
$ ( 1.47 )
$ 0.12
The
accompanying notes are an integral part of the consolidated financial statements.
F- 4
NORTHVIEW
ACQUISITION CORPORATION
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
FOR
THE YEARS ENDED DECEMBER 31, 2024 AND 2023
Common stock
Additional
Paid-In
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance as of December 31, 2022
5,193,750
$ 519
$ —
$ ( 619,995 )
$ ( 619,476 )
Accretion of common stock to redemption value
—
—
—
( 2,137,638 )
( 2,137,638 )
Excise tax payable attributable to redemption of common stock
—
—
—
( 1,864,106 )
( 1,864,106 )
Net income
—
—
—
1,161,910
1,161,910
Balance as of December 31, 2023
5,193,750
$ 519
$ —
$ ( 3,459,829 )
$ ( 3,459,310 )
Common stock
Additional
Paid-In
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance as of December 31, 2023
5,193,750
$ 519
$ —
$ ( 3,459,829 )
$ ( 3,459,310 )
Accretion of common stock to redemption value
—
—
—
( 768,980 )
( 768,980 )
Excise tax payable attributable to redemption of common stock
—
—
—
( 16,838 )
( 16,838 )
Net loss
—
—
—
( 8,711,619 )
( 8,711,619 )
Balance as of December 31, 2024
5,193,750
$ 519
$ —
$ ( 12,957,266 )
$ ( 12,956,747 )
The
accompanying notes are an integral part of the consolidated financial statements.
F- 5
NORTHVIEW
ACQUISITION CORPORATION
CONSOLIDATED
STATEMENTS OF CASH FLOWS
For the Year Ended
December 31,
2024
2023
Cash flows from operating activities:
Net (loss) income
$ ( 8,711,619 )
$ 1,161,910
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Interest income on cash and marketable securities held in Trust Account
( 425,416 )
( 2,248,538 )
Change in fair value of warrant liabilities
539,531
( 701,148 )
Changes in fair value of convertible promissory note
7,165,953
( 177,697 )
Changes in operating assets and liabilities:
Prepaid expenses and other current assets
( 7,416 )
311,468
Accounts payable and accrued expenses
235,369
634
Prepaid income taxes
( 30,492 )
—
Income tax payable
( 49,061 )
( 413,210 )
Deferred tax liability
( 13,661 )
( 23,279 )
Due to related party
—
25,000
Net cash used in operating activities
( 1,296,812 )
( 2,064,860 )
Cash flows from investing activities:
Payment of extension fee into Trust Account
( 485,350 )
( 438,360 )
Cash withdrawn from Trust Account in connection with redemption
3,248,878
184,845,836
Reimbursement of franchise and income taxes from Trust Account
204,459
1,192,438
Net cash provided by investing activities
2,967,987
185,599,914
Cash flows from financing activities:
Proceeds from convertible promissory note
797,981
1,121,815
Advance from Profusa
791,407
—
Redemption of common stock
( 3,248,878 )
( 184,845,836 )
Net cash used in financing activities
( 1,659,490 )
( 183,724,021 )
Net change in cash
11,685
( 188,967 )
Cash, beginning of the year
4,519
193,486
Cash, end of the year
$ 16,204
$ 4,519
Supplemental disclosure of cash flow information:
Income taxes paid, inclusive of interest and penalties
$ 173,727
$ 912,437
Excise tax payable attributable to redemption of common stock
$ 16,838
$ 1,864,106
Accretion of common stock to redemption value
$ 768,980
$ 2,137,638
Reclassification of common stock subject to redemption to common stock to be redeemed
$ —
$ 1,565,078
The
accompanying notes are an integral part of the consolidated financial statements.
F- 6
Note
1 – Description of Organization and Business Operations
NorthView
Acquisition Corporation (the “Company” or “Northview”) is a blank check company incorporated in Delaware on April
19, 2021. The Company was formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization
or similar business combination with one or more businesses (“Business Combination”). The Company has identified a target
company for a business combination and is consummating the acquisition of Profusa.
The
Company has a wholly-owned subsidiary, NV Profusa Merger Sub Inc. (“Merger Sub”), a Delaware corporation incorporated on
October 13, 2022, formed solely in contemplation of the Merger with Profusa (See Note 6). Merger Sub has not commenced any operations
and has only nominal assets and no liabilities or contingent liabilities, nor any outstanding commitments other than in connection with
the Merger.
On
December 22, 2021, the Company consummated its Initial Public Offering (“IPO”) of 18,975,000 units (the “Units”),
which included 2,475,000 Units issued pursuant to the full exercise of the over-allotment option granted to the underwriters. Each Unit
consists of one share of common stock of the Company, par value $ 0.0001 per share, one right (the “Rights”), and one-half
of one redeemable warrant of the Company (the “Warrants”). Each Right entitles the holder thereof to receive one-tenth (1/10)
of one share of common stock. Each Warrant entitles the holder thereof to purchase one share of common stock for $ 11.50 per share, subject
to adjustment. The Units were sold at a price of $ 10.00 per Unit, generating gross proceeds to the Company of $ 189,750,000 .
Simultaneously
with the closing of the IPO, the Company completed the private sale of an aggregate of 7,347,500 warrants (the “Private Placement
Warrants”), which included 697,500 Private Placement Warrants issued pursuant to the full exercise of the over-allotment option
granted to the underwriters, to NorthView Sponsor I, LLC (“the Sponsor”), I-Bankers Securities, Inc., and Dawson James Securities,
Inc. at a purchase price of $ 1.00 per Private Placement Warrant, generating gross proceeds to the Company of $ 7,347,500 , which is discussed
in Note 4.
Transaction
costs amounted to $ 7,959,726 consisting of $ 3,450,000 of underwriting discount, $ 3,570,576 of Representative’s Shares cost, $ 259,527
of Representative’s Warrants cost and $ 679,623 of other offering costs.
The
Company’s Business Combination must be with one or more target businesses that together have a fair market value equal to at least
80 % of the value of the assets held in the Trust Account (as defined below) (excluding taxes payable on the interest earned on the Trust
Account) at the time of the signing a definitive agreement in connection with the initial Business Combination. However, the Company
will only complete a Business Combination if the post-transaction company owns or acquires 50 % or more of the outstanding voting securities
of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment
company under the Investment Company Act. There is no assurance that the Company will be able to successfully effect a Business Combination.
Following
the closing of the Public Offering on December 22, 2021, an amount of $ 191,647,500 ($ 10.10 per Unit), excluding $ 741,228 that was wired
to the Company’s operating bank account on December 31, 2021 for working capital purposes, from the net proceeds of the sale of
the public units in the IPO and the sale of the Private Placement Warrants was placed in a Trust Account (“Trust Account”)
and invested in United States government treasury bills with a maturity of 185 days or less or in money market funds investing solely
in United States Treasuries and meeting certain conditions under Rule 2a-7 under the Investment Company Act as determined by the Company.
Except with respect to interest earned on the funds held in the Trust Account that may be released to the Company to pay its taxes, if
any, the proceeds from the IPO will not be released from the Trust Account until the earliest of (i) the completion of the Company’s
initial Business Combination, (ii) the redemption of any public shares properly tendered in connection with a stockholder vote to amend
the Company’s amended and restated certificate of incorporation (A) to modify the substance or timing of the Company’s obligation
to redeem 100 % of the public shares if the Company does not complete the initial Business Combination within the extended period (or
any additional extension from the closing of our IPO if we extend the period of time to consummate a business combination) (the “Combination
Period”), or (B) with respect to any other provision relating to stockholders’ rights or pre-Business Combination activity,
and (iii) the redemption of all of the Company’s public shares if the Company is unable to complete the Business Combination within
the Combination Period, subject to applicable law. The proceeds deposited in the Trust Account could become subject to the claims of
the Company’s creditors, if any, which could have priority over the claims of the Company’s public stockholders.
F- 7
The
Company will provide its public stockholders with the opportunity to redeem all or a portion of their public shares upon the completion
of the initial Business Combination either (i) in connection with a stockholder meeting called to approve the initial Business Combination
or (ii) by means of a tender offer. The decision as to whether the Company will seek stockholder approval of a proposed initial
Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The stockholders will be entitled
to redeem all or a portion of their public shares upon the completion of the initial Business Combination at a per-share price,
payable in cash, equal to the aggregate amount then on deposit in the Trust Account as of two business days prior to the consummation
of the initial Business Combination, including interest (which interest shall be net of taxes payable) divided by the number of then
outstanding public shares, subject to the limitations described herein. The per share amount the Company will distribute to investors
who properly redeem their shares will not be reduced by the fee payable to I-Bankers and Dawson James pursuant to the Business Combination
Marketing Agreement (see Note 6).
If
the Company is unable to complete an initial Business Combination within the Combination Period, it will: (i) cease all operations except
for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the public
shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust account, including interest
(which interest shall be net of taxes payable, and less up to $ 100,000 of interest to pay dissolution expenses) divided by the number
of then outstanding public shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including
the right to receive further liquidation distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible
following such redemption, subject to the approval of the Company’s remaining stockholders and its board of directors, dissolve
and liquidate, subject in each case to the Company’s obligations under Delaware law to provide for claims of creditors and the
requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s
rights and warrants, which will expire worthless if the Company fails to complete the Business Combination within the Combination Period.
On March 10, 2023, the Company held a vote to
amend its amended and restated certificate of incorporation to extend the date by which the Company must consummate a Business Combination
from March 22, 2023 to December 22, 2023 (the “First Extension Meeting”).
On
December 21, 2023, the Company held a special meeting of stockholders to vote on extending the Combination Period. As a result, the
Company extended the Combination Period from December 22, 2023 to March 22, 2024. In connection with the extension, 140,663 shares
of the Company’s common stock were redeemed, with 6,027,219 shares of Common Stock remaining outstanding after the Redemption;
833,469 shares of Common Stock remaining outstanding after the Redemption are shares issued in connection with our initial public
offering. In January 2024, $ 1,565,078 was paid from the Trust Account to redeeming stockholders in connection with the
extension.
On
January 2, 2024, the Company and Continental Stock Transfer & Trust Company (“CST”) entered into Amendment No. 1 to Investment
Management Trust Agreement, dated December 20, 2021, by and between the Company and CST, to allow CST, upon written instruction of the
Company, to (i) hold the funds in the Company’s trust account uninvested or (ii) hold the funds in an interest-bearing bank demand
deposit account.
On
January 10, 2024, the Company’s Board of Directors approved, and the Company amended, its Convertible Working Capital Promissory
Note (the “Note”) with the sponsor to increase the principal amount of the Note that could be drawn on to $ 1.5 million.
The amended and restated Note also allows for the conversion of the outstanding principal balance of the Note to be repaid in shares
of Company common stock at a price of $ 2.22 per share at the election of the sponsor. On May 31, 2024, the Company’s Board of Directors
approved and the Company entered into a second amendment of its Convertible Working Capital Promissory Note with the sponsor to increase
the principal amount of the Note that could be drawn on to $ 2.5 million. The second amended and restated Note also allows for the
conversion of the outstanding principal balance of the Note to be repaid in shares of Company common stock at a price of $ 2.22 per
share at the election of the sponsor.
On
March 21, 2024, the Company held its 2024 Annual Meeting of Stockholders (the “Meeting”). At the meeting, the Company’s
stockholders approved the amendment of the Company’s amended and restated certificate of incorporation to extend the date by which
the Company must consummate a business combination or, if it fails to do so, cease its operations and redeem or repurchase 100 % of the
shares of the Company’s common stock issued in the Company’s initial public offering, from March 22, 2024, monthly for up
to six additional months at the election of the Company and only upon contribution of $ 0.05 per month per outstanding public share, ultimately
until September 22, 2024.
In
connection with the meeting, the holders of 95,394 Public Shares properly exercised their right to redeem, with 5,931,825 shares
of Common Stock remaining outstanding after the Redemption; 738,075 shares of Common Stock remaining outstanding after the Redemption
are shares issued in connection with the initial public offering. Consequently, the contribution is $ 36,904 per month needed for
the Company to continue to extend the Combination Period monthly. On May 8, 2024 and May 31, 2024, the Company made two deposits of $ 36,904
each for April and May extension contributions. On September 10, 2024, the Company made a deposit of $ 112,114 , of which $ 110,714 was
for June, July and August extension contributions and $ 1,400 for lost interest due to late trust payments.
F- 8
On September 19, 2024, the Company held an extraordinary
general meeting of stockholders (the “Meeting”). At the Meeting, the Company’s stockholders approved an amendment to
the Company’s amended and restated certificate of incorporation to extend the date by which the Company must consummate its initial
Business Combination to March 22, 2025. In connection with the approval of the extension amendment, holders of 50,556 shares
of the Company’s common stock exercised their right to redeem, with 5,881,269 shares of common stock remaining outstanding after
the redemption; 687,519 shares of common stock remaining outstanding after the redemption are shares issued in connection with our initial
public offering. Consequently, the contribution is $ 34,376 per month needed for the Company to continue to extend the Combination
Period monthly. On December 13, 2024, the Company made a deposit of $ 68,752 for the October and November extension contributions and on
December 23, 2024, the company made a deposit of 34,376 for the December extension contribution. In October 2024, $ 595,439 was paid from
the trust account to redeeming stockholders in connection with the extension. On February 27, 2025, the Company made a deposit of $ 49,376
for the January extension contribution and a portion ($ 15,000 ) of the February extension contribution. On March 7, 2025, the Company deposited
the remainder of the February extension contribution of $ 19,376 , plus interest.
On March 18, 2025, the company commenced a special
meeting of stockholders, which was adjourned until March 21, 2025 without conducting any business. On March 21, 2025, the Company reconvened
the meeting and the stockholders approved the extension of the business combination period until June 22, 2025. In connection with the
approval of the extension amendment, holders of 532,958 shares of the Company’s common stock exercised their right to
redeem, for an aggregate redemption amount of approximately $ 6.5 million, with 5,348,311 shares of common stock remaining outstanding
after the redemption; 154,561 shares of common stock remaining outstanding after the redemption are shares issued in connection with our
initial public offering. As a condition of the extension, the Company contributed $ 30,000 to the Trust Account, for the entire extension
period, on March 21, 2025. Additionally, the stockholders at the meeting approved the amendment of the Company’s charter to remove
the requirement that prevented the Company from redeeming public shares to the extent that it would cause the Company’s net tangible
assets to be less than $ 5,000,001 (the “NTA Requirement”), and our charter was amended on March 21, 2025 to reflect the extension
of the business combination and the removal of the NTA Requirement.
All of the Public Shares, or shares of our common
stock sold as part of the IPO, contain a redemption feature which allows for the redemption of such Public Shares in connection with our
liquidation, if there is a stockholder vote or tender offer in connection with our initial business combination and in connection with
certain amendments to our amended and restated certificate of incorporation. In accordance with SEC and its guidance on redeemable equity
instruments, which has been codified in ASC 480-10-S99, redemption provisions not solely within the control of a company require common
stock subject to redemption to be classified outside of permanent equity. Given that the Public Shares were issued with other freestanding
instruments (i.e., public warrants), the initial carrying value of common stock classified as temporary equity was the allocated proceeds
determined in accordance with ASC 470-20. The common stock is subject to ASC 480-10-S99. If it is probable that the equity instrument
will become redeemable, the Company has the option to either (i) accrete changes in the redemption value over the period from the date
of issuance (or from the date that it becomes probable that the instrument will become redeemable, if later) to the earliest redemption
date of the instrument or (ii) recognize changes in the redemption value immediately as they occur and adjust the carrying amount of the
instrument to equal the redemption value at the end of each reporting period. The Company has elected to recognize the changes immediately.
The
Sponsor, officers and directors have agreed to (i) waive their redemption rights with respect to their Founder Shares and public shares
in connection with the completion of the initial Business Combination, (ii) waive their rights to liquidating distributions from the
Trust Account with respect to their Founder Shares if the Company fails to complete the initial Business Combination within the Combination
Period (although they will be entitled to liquidating distributions from the Trust Account with respect to any public shares they hold
if the Company fails to complete the Business Combination within such time period); and (iii) vote their Founder Shares and any public
shares purchased during or after the IPO in favor of the initial Business Combination.
F- 9
The
Company’s Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a vendor for services rendered
or products sold to the Company, or a prospective target business with which the Company has discussed entering into a transaction agreement,
reduce the amount of funds in the Trust Account to below (i) $ 10.10 per public share or (ii) such lesser amount per public share held
in the Trust Account as of the date of the liquidation of the Trust Account due to reductions in value of the trust assets, in each case
net of the amount of interest which may be released to the Company to pay taxes, except as to any claims by a third party who executed
a waiver of any and all rights to seek access to the Trust Account and except as to any claims under indemnity of the underwriters of
the IPO against certain liabilities, including liabilities under the Securities Act. Moreover, in the event that an executed waiver is
deemed to be unenforceable against a third party, the Sponsor will not be responsible to the extent of any liability for such third-party
claims.
Nasdaq
Delisting Notification
On December 20,
2024, the Company received a written notice from the Nasdaq Listing Qualifications Department of The Nasdaq Stock Market that the Company’s
securities would be delisted from The Nasdaq Stock Market by reason of the failure of the Company to complete its initial business combination
by December 20, 2024 (36 months from the effectiveness of its IPO registration statement) as required by Listing Rule IM-5101-2. Accordingly,
trading in the Company’s Common Stock, Rights and Warrants was suspended at the opening of business on December 27, 2024 and a
Form 25-NSE was filed by Nasdaq with the Securities and Exchange Commission, which removed the Company’s securities from on the
Nasdaq Stock Market. The Company’s Common Stock, Rights and Warrants began to be quoted its on the Pink Markets operated on The
OTC Market systems (“OTC Market”) under the symbols “NVAC,” “NVACR” and “NVACW.”
Liquidity
and Going Concern
As of December 31, 2024, the Company had $ 16,204 in cash and a
working capital deficit of $ 12,254,024 . Prior to the completion of the Company’s IPO, the Company’s liquidity needs had been
satisfied through a capital contribution from the Sponsor of $ 25,000 for the founder shares to cover certain of the offering costs and
the loan under an unsecured promissory note from the Sponsor of $ 204,841 , which was fully paid upon the IPO. Subsequent to the consummation
of the Initial Public Offering and Private Placement, the Company’s liquidity needs have been satisfied through the proceeds from
the consummation of the Private Placement not held in the Trust Account, and the drawdowns on the convertible promissory note.
In
order to finance transaction costs in connection with an intended Business Combination, the initial stockholders or an affiliate of the
initial stockholders or certain of the Company’s officers and directors may, but are not obligated to, provide the Company Working
Capital Loans (see Note 5).
On
April 27, 2023, the Company signed a Convertible Working Capital Promissory Note (“the Note”) with the Sponsor for $ 1,200,000 .
The Note is non-interest bearing and is due the earlier of the consummation of a business combination or the date of liquidation. The
Sponsor may elect to convert all or any portion of the unpaid principal balance of this Note into warrants, at a price of $ 1.00 per warrant.
On
January 10, 2024, the Company’s Board of Directors approved, and the Company amended the Note to increase the principal amount
of the Note that could be drawn on to $ 1.5 million. The amended and restated Note also allows for the conversion of the outstanding
principal balance of the Note to be repaid in shares of Company common stock at a price of $ 2.22 per share at the election of the sponsor.
On May 31, 2024, the Company’s Board of
Directors approved, and the Company second amended its Note to increase the principal amount of the Note that could be drawn on to $ 2.5 million.
The second amended and restated Note also allows for the conversion of the outstanding principal balance of the Note to be repaid in shares
of Company common stock at a price of $ 2.22 per share at the election of the sponsor.
The Company had principal outstanding of $ 1,919,796 and is presenting
the Note at fair value on its balance sheet at December 31, 2024 in the amount of $ 8,908,052 . As of December 31, 2024, no amounts were
repaid against the loan.
The Company has until June 22, 2025 to consummate
a Business Combination. It is uncertain that the Company will be able to consummate a Business Combination by June 22, 2025. If a Business
Combination is not consummated by the required date, there will be an option to either extend the time available for us to consummate
our initial business combination or execute a mandatory liquidation and subsequent dissolution. In connection with the Company’s
assessment of going concern considerations in accordance with the authoritative guidance in Financial Accounting Standards Board (“FASB”)
Accounting Standards Update (“ASU”) 2014-15, “Disclosure of Uncertainties About an Entity’s Ability to Continue
as a Going Concern,” management has determined that mandatory liquidation, and subsequent dissolution, should the Company be unable
to complete a business combination, raises substantial doubt about the Company’s ability to continue as a going concern for the
next twelve months from the issuance of these consolidated financial statements. No adjustments have been made to the carrying amounts
of assets and liabilities should the Company be required to liquidate after June 22, 2025.
F- 10
Risks
and Uncertainties
On
August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for,
among other things, a new U.S. federal 1 % excise tax on certain repurchases of stock occurring on or after January 1, 2023, by publicly
traded U.S. domestic corporations, by certain U.S. domestic subsidiaries of publicly traded foreign corporations, by “covered surrogate
foreign corporations” (as defined in the IR Act) and by certain affiliates of the foregoing. The excise tax is imposed on the repurchasing
corporation itself, not its stockholders from which shares are repurchased. The amount of the excise tax is generally 1 % of the fair
market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise tax, repurchasing
corporations are permitted to net the fair market value of certain new stock issuances against the fair market value of stock repurchases
during the same taxable year. In addition, certain exceptions apply to the excise tax.
Any
redemption or other repurchase that occurs after December 31, 2022, in connection with a Business Combination, extension vote or otherwise,
may be subject to the excise tax. Whether and to what extent the Company would be subject to the excise tax in connection with a Business
Combination, extension vote or otherwise would depend on a number of factors, including (i) the fair market value of the redemptions
and repurchases in connection with the Business Combination, extension or otherwise, (ii) the structure of a Business Combination, (iii)
the nature and amount of any “PIPE” or other equity issuances in connection with a Business Combination (or otherwise issued
not in connection with a Business Combination but issued within the same taxable year of a Business Combination) and (iv) the content
of regulations and other guidance from the Treasury. The foregoing could cause a reduction in the cash available on hand to complete
a Business Combination and in the Company’s ability to complete a Business Combination.
On March 22, 2023 and December 21, 2023, the Company’s
stockholders redeemed 18,000,868 and 140,663 shares, respectively, for a total of $ 184,845,836 and $ 1,565,078 , respectively. On March
26, 2024, the Company’s stockholders redeemed 95,394 shares for a total of $ 1,088,361 . On September 30, 2024, the Company’s
stockholders redeemed 50,556 shares for a total of $ 595,439 . The Company determined that an excise tax liability should be recorded due
to the redeemed shares. As of December 31, 2024, the Company has a charge to stockholders’ deficit of $ 1,880,944 of excise tax liability,
including $ 16,838 charged during the year ended December 31, 2024, calculated as 1 % of the value of shares redeemed.
On July 3, 2024, the Treasury issued final regulations
with respect to the procedure and administration of the Excise Tax. These regulations provided that the filing and payment deadline for
any liability incurred during the period from January 1, 2023 to December 31, 2023 would be October 31, 2024. As of December 31, 2024
and the date of this report, the excise tax was not paid and recorded as excise tax payable. Any amount of such Excise Tax not paid in
full, could be subject to additional interest and penalties which are currently estimated at 7 % interest per annum and a 5 % underpayment
penalty per month or portion of a month up to 25 % of the total liability for any amount that is unpaid.
As of December 31, 2024 and 2023, $ 1,880,944 and $ 1,864,106 were accrued
on the accompanying consolidated balance sheets, respectively. On January 29, 2025, the Company claimed disaster relief under IRC Section
7508A relating to Hurricane Beryl as announced in IRS Announcement TX-2024-08. Under the disaster relief claim, the time for filing
of the September 30, 2024 Quarterly Federal Excise Tax Return and payment of the 2023 excise taxes on repurchases of corporate stock normally
due on October 31, 2024 should be postponed to February 3, 2025. The Company was not subject to excise tax interest and penalties until
February 3, 2025. On January 29, 2025, the Company filed their 2024 excise tax return. No excise tax payment had been made by the
Company.
NOTE
2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of the SEC.
Principles
of Consolidation
The
accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary. All significant intercompany
balances and transactions have been eliminated in consolidation.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our
Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements
that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required
to comply with the independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced
disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements
of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously
approved.
F- 11
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period, which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s consolidated financial statements with another public
company, which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of these consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated
financial statements.
Making
estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of
a condition, situation or set of circumstances that existed at the date of the consolidated financial statements, which management considered
in formulating its estimate, could change in the near term due to one or more future confirming events. Some of the more significant
estimates are in connection with determining the fair value of the warrant liabilities and convertible promissory note. Accordingly,
the actual results could differ significantly from those estimates.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution,
which, at times, may exceed the Federal Depository Insurance Coverage of $ 250,000 . The Company has not experienced losses on this account.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
The Company did not have any cash equivalents as of December 31, 2024 and 2023.
Cash
and Marketable Securities Held in Trust Account
At
December 31, 2024, substantially all of the assets held in the Trust Account were held in an interest-bearing demand deposit account
at a bank and at December 31, 2023, substantially all of the assets held in the Trust Account were held in U.S. Treasury Bills. All of
the Company’s investments held in the Trust Account are classified as trading securities. Trading securities are presented on the
consolidated balance sheets at fair value at the end of each reporting period. Gains and losses resulting from the change in fair value
of investments held in the Trust Account are shown in the accompanying statements of operations. The estimated fair values of investments
held in the Trust Account are determined using available market information.
During the year ended December 31, 2024, pursuant
to the trust agreement dated as of December 20, 2021 between the Company and Continental Stock Transfer & Trust Company (“CST”),
the trustee of the Trust Account, $ 204,459 of interest income from the Trust Account was withdrawn by the Company for the payment of franchise
and income taxes.
During the year ended December 31, 2023, pursuant
to the trust agreement dated as of December 20, 2021 between the Company and Continental Stock Transfer & Trust Company (“CST”),
the trustee of the Trust Account, $ 1,192,438 of interest income from the Trust Account was withdrawn by the Company for the payment of
franchise and income taxes.
Fair Value
as of
December 31,
2024
Fair Value
as of
December 31,
2023
Cash
$ 8,330,835
$ 1,406
U.S. Treasury Bills
—
10,872,000
$ 8,330,835
$ 10,873,406
F- 12
On December 21, 2023, the Company held a special
meeting of stockholders to vote on extending the Combination Period. As a result, the Company extended the Combination Period from December
22, 2023 to March 22, 2024, which was later extended to March 22, 2025. In connection with the extension voted on December 21, 2023, 140,663
shares of the Company’s common stock were redeemed. In January 2024, $ 1,565,078 was paid from the Trust Account to redeeming stockholders
in connection with the extension. As a result, the Company recorded a liability of $ 1,565,078 as common stock to be redeemed and reduced
common stock subject to possible redemption as of December 31, 2023 on the balance sheet. Additionally, as part of the adjustment of common
stock subject to possible redemption, the Company classified $ 1,565,078 of the trust account as a current asset on the consolidated balance
sheets, which was paid from the Trust Account in January 2024 to redeeming stockholders.
On March 18, 2025, the company commenced a special
meeting of stockholders, which was adjourned until March 21, 2025 without conducting any business. On March 21, 2025, the Company reconvened
the special meeting to approve an extension of time for the Company to consummate an initial business combination from March 22, 2025
to June 22, 2025. The meeting was adjourned until March 21, 2025, at which the stockholders approve the extension of the business combination
period until June 22, 2025. As a condition of the extension, the Company contributed $ 30,000 to the Trust Account, for the entire extension
period, on March 21, 2025.
As of December 31, 2024, all of the Trust assets
were classified as noncurrent assets.
Fair Value of Financial Instruments
The fair value of the Company’s assets and
liabilities approximates the carrying amounts represented in the accompanying consolidated balance sheets, primarily due to their short-term
nature, except for the warrant liabilities and convertible promissory note.
Income Taxes
The Company accounts for income taxes under ASC
740, “Income Taxes.” ASC 740, Income Taxes, requires the recognition of deferred tax assets and liabilities for both the expected
impact of differences between the consolidated financial statements and tax basis of assets and liabilities and for the expected future
tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation allowance to be established
when it is more likely than not that all or a portion of deferred tax assets will not be realized. As of December 31, 2024 and 2023, the
Company’s deferred tax asset had a full valuation allowance recorded against it.
ASC 740 also clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process
for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits
to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. ASC 740 also provides
guidance on derecognition, classification, interest and penalties, accounting in interim period, disclosure and transition.
The Company recognizes interest and penalties
related to unrecognized tax benefits as a formation cost expense. The Company is currently not aware of any issues under review that could
result in significant payments, accruals or material deviation from its position. Interest and penalties expense amounted to $ 0 and $ 19,158
during the years ended December 31, 2024 and 2023, respectively.
The Company has identified the United States as
its only “major” tax jurisdiction. The Company is subject to income taxation by major taxing authorities since inception.
These examinations may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions and
compliance with federal and state tax laws. The Company’s management does not expect that the total amount of unrecognized tax benefits
will materially change over the next twelve months.
Derivative Financial Instruments
The Company evaluates its financial instruments,
such as warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives in accordance
with ASC Topic 815, “Derivatives and Hedging”. Derivative instruments are initially recorded at fair value on the grant date
and re-valued at each reporting date, with changes in the fair value reported in the consolidated statements of operations. Derivative
assets and liabilities are classified in the consolidated balance sheets as current or non-current based on whether or not net-cash settlement
or conversion of the instrument could be required within 12 months of the balance sheet date.
Convertible Promissory Note
The fair value of the Company’s convertible
promissory note is valued using a compound option formula on the convertible feature and a present value of the host contract. The valuation
technique requires inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s
own assumption about the assumptions a market participant would use in pricing the working capital loan.
F- 13
Warrant
Liabilities
The
Company accounts for the 17,404,250 warrants issued in connection with the IPO (the 9,487,500 Public Warrants, the 7,347,500 Private
Placement Warrants, and the 569,250 Representative Warrants inclusive of the underwriters’ over-allotment option)
in accordance with the guidance contained in ASC 815-40. Such guidance provides that because the warrants do not meet the criteria for
equity treatment thereunder, each warrant must be recorded as a liability. Accordingly, the Company has classified each warrant as a
liability at its fair value. This liability is subject to re-measurement at each balance sheet date. With each such re-measurement,
the warrant liabilities will be adjusted to fair value, with the change in fair value recognized in the Company’s consolidated
statements of operations (See Note 8).
In
determining the fair value of the Private Placement Warrants and the Representative’s Warrants, assumptions related to expected
share-price volatility, expected life and risk-free interest rate are utilized. The Company estimates the volatility of its common stock
based on historical volatility that matches the expected remaining life of the warrants.
Net
(Loss) Income Per Common Stock
The
Company has two categories of shares, which are referred to as common stock subject to possible redemption and common stock. Earnings
and losses are shared pro rata between the two categories of shares. The 17,404,250 potential shares of common stock for outstanding
warrants to purchase the Company’s shares were excluded from diluted earnings per share for the years ended December 31, 2024 and
2023 because the warrants are contingently exercisable, and the contingencies have not yet been met. As a result, diluted net (loss)
income per share of common stock is the same as basic net (loss) income per share of common stock for the periods presented. The
table below presents a reconciliation of the numerator and denominator used to compute basic and diluted net (loss) income per share
for each category of common stock:
For the Year Ended
December 31, 2024
For the Year Ended
December 31, 2023
Common
stock
subject to
possible
redemption
Common
stock
Common
stock
subject to
possible
redemption
Common
stock
Basic and diluted net (loss) income per share:
Numerator:
Allocation of net (loss) income
$ ( 1,096,239 )
$ ( 7,615,380 )
$ 562,049
$ 599,861
Denominator:
Weighted-average shares outstanding
747,644
5,193,750
4,866,356
5,193,750
Basic and diluted net (loss) income per share
$ ( 1.47 )
$ ( 1.47 )
$ 0.12
$ 0.12
Common
Stock Subject to Possible Redemption
The
Company’s common stock sold as part of the Units in the IPO (“public common stock”) contain a redemption feature which
allows for the redemption of such public shares in connection with the Company’s liquidation, or if there is a stockholder vote
or tender offer in connection with the Company’s initial Business Combination. In accordance with ASC 480-10-S99, the Company classifies
public common stock outside of permanent equity as the redemption provisions are not solely within the control of the Company. The public
common stock was issued with other freestanding instruments (i.e., Public Warrants) and as such, the initial carrying value of public
common stock classified as temporary equity was the allocated proceeds determined in accordance with ASC 470-20.
As
of December 31, 2024 and 2023, the amount of public common stock reflected on the consolidated balance sheets is reconciled in the following
table:
Contingently redeemable common stock, December 31, 2022
193,525,484
Less:
Partial redemption
( 186,410,914 )
Plus:
Accretion of redeemable common stock
2,137,638
Contingently redeemable common stock, December 31, 2023
$ 9,252,208
Less:
Partial redemption
( 1,683,800 )
Plus:
Accretion of redeemable common stock
768,980
Contingently redeemable common stock, December 31, 2024
$ 8,337,388
F- 14
Recently
Issued Accounting Standards
Standards Adopted
In November 2023, the FASB issued ASU 2023-07, Segment
Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this ASU require disclosures,
on an annual and interim basis, of significant segment expenses that are regularly provided to the chief operating officer decision maker
(“CODM”), as well as the aggregate amount of other segment items included in the reported measure of segment profit or loss.
The ASU requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the
reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources. Public entities
will be required to provide all annual disclosures currently required by Topic 280 in interim periods, and entities with a single
reportable segment are required to provide all the disclosures required by the amendments in this ASU and existing segment disclosures
in Topic 280. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal
years beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU 2023-07, which was applied retrospectively
to all prior periods presented. See Note 10 for further details regarding this adoption.
Standards not yet Adopted
In
December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”),
which will require the Company to disclose specified additional information in its income tax rate reconciliation and provide additional
information for reconciling items that meet a quantitative threshold. ASU 2023-09 will also require the Company to disaggregate its income
taxes paid disclosure by federal, state and foreign taxes, with further disaggregation required for significant individual jurisdictions.
ASU 2023-09 will become effective for annual periods beginning after December 15, 2024. The Company is still reviewing the impact of
ASU 2023-09.
Management
does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material
effect on the Company’s consolidated financial statements.
Note
3 – Initial Public Offering
Public
Units
On
December 22, 2021, the Company sold 18,975,000 Units, (which included 2,475,000 Units issued pursuant to the full exercise of the over-allotment
option) at a purchase price of $ 10.00 per Unit. Each unit that the Company is offering has a price of $ 10.00 and consists of one share
of common stock, one right, and one-half of one redeemable warrant. Each right entitles the holder thereof to receive one-tenth (1/10)
of one share of common stock upon the consummation of an initial business combination. Each whole warrant entitles the holder thereof
to purchase one share of common stock at a price of $ 11.50 per share, subject to adjustment as described herein.
Public
Warrants
Each
whole warrant entitles the holder to purchase one share of common stock at a price of $ 11.50 per share, subject to adjustment as
discussed herein. In addition, if (x) the Company issues additional shares of common stock or equity-linked securities for
capital raising purposes in connection with the closing of the initial Business Combination at an issue price or effective issue price
of less than $ 9.20 per share of common stock (with such issue price or effective issue price to be determined in good faith by the
board of directors and, in the case of any such issuance to the initial stockholders or their affiliates, without taking into account
any founder shares held by such stockholders or their affiliates, as applicable, prior to such issuance (the “Newly Issued Price”)),
(y) the aggregate gross proceeds from such issuances represent more than 60 % of the total equity proceeds, and interest thereon,
available for funding the initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of
the common stock during the 20 trading day period starting on the trading day prior to the day on which the Company consummates the Business
Combination (such price, the “Market Value”) is below $ 9.20 per share, the exercise price shall be adjusted (to the
nearest cent) to be equal to 115 % of the higher of the Market Value and the Newly Issued Price, and the $ 18.00 per share redemption
trigger price described in the section “Redemption of warrants” will be adjusted (to the nearest cent) to be equal to 180 %
of the higher of the Market Value and the Newly Issued Price.
The
warrants will become exercisable on the later of 12 months from the closing of the IPO or 30 days after the completion of its
initial Business Combination and will expire five years after the completion of the Company’s initial Business Combination, at
5:00 p.m., New York City time, or earlier upon redemption or liquidation.
The
Company has agreed that as soon as practicable, but in no event later than 15 business days after the closing of the initial Business
Combination, the Company will use its reasonable best efforts to file, and within 60 business days after the closing of the initial Business
Combination, to have declared effective, a registration statement relating to those shares of common stock, and to maintain a current
prospectus relating to such shares of common stock until the warrants expire or are redeemed. Notwithstanding the foregoing, if a registration
statement covering the shares of common stock issuable upon exercise of the warrants is not effective within the above specified period
following the consummation of the initial Business Combination, warrant holders may, until such time as there is an effective registration
statement and during any period when the Company shall have failed to maintain an effective registration statement, exercise warrants
on a cashless basis pursuant to the exemption provided by Section 3(a)(9) of the Securities Act of 1933, as amended, or the Securities
Act, provided that such exemption is available. If that exemption, or another exemption, is not available, holders will not be able to
exercise their warrants on a cashless basis.
F- 15
Redemption
of Warrants
Once
the warrants become exercisable, the Company may redeem the outstanding warrants:
● in
whole and not in part;
● at
a price of $ 0.01 per warrant;
● upon
a minimum of 30 days ’ prior written notice of redemption (the “30-day redemption period”);
● if,
and only if, the last sale price of the common stock equals or exceeds $ 18.00 per share for any 20 trading days within a 30 -trading day
period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders.
If
the Company calls the warrants for redemption as described above, management will have the option to require all holders that wish to
exercise warrants to do so on a “cashless basis.” In determining whether to require all holders to exercise their warrants
on a “cashless basis,” management will consider, among other factors, the Company’s cash position, the number of warrants
that are outstanding and the dilutive effect on the stockholders of issuing the maximum number of shares of common stock issuable upon
the exercise of the warrants. In such event, each holder would pay the exercise price by surrendering the warrants for that number of
shares of common stock equal to the quotient obtained by dividing (x) the product of the number of shares of common stock underlying
the warrants, multiplied by the difference between the exercise price of the warrants and the “fair market value” (defined
below) by (y) the fair market value. The “fair market value” shall mean the average reported last sale price of the
common stock for the 10 trading days ending on the third trading day prior to the date on which the notice of redemption is sent to the
holders of warrants.
Note
4 – Private Placement
The
Company’s Sponsor, I-Bankers and Dawson James have purchased an aggregate of 7,347,500 Private Placement Warrants (which included
697,500 Private Placement Warrants issued pursuant to the full exercise of the over-allotment option) at a price of $ 1.00 per warrant
($ 7,347,500 in the aggregate) in a private placement that closed simultaneously with the closing of the IPO. Of such amount, 5,162,500
Private Placement Warrants were purchased by the Sponsor and 2,185,000 Private Placement Warrants were purchased by I-Bankers and Dawson
James.
The
Private Placement Warrants are identical to the warrants included in the units sold in the IPO, except that the Private Placement Warrants:
(i) will not be redeemable by the Company and (ii) may be exercised for cash or on a cashless basis, in each case so long as they are
held by the initial purchasers or any of their permitted transferees. If the Private Placement Warrants are held by holders other than
the initial purchasers or any of their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable
by the holders on the same basis as the warrants included in the Units being sold in the IPO.
Note
5 – Related Party Transactions
Founder
Shares
In
April 2021, the Sponsor paid $ 25,000 , or approximately $ 0.005 per share, to cover certain of the offering costs in exchange for an aggregate
of 5,175,000 shares of common stock, par value $ 0.0001 per share (the “Founder Shares”). In October 2021, the Sponsor irrevocably
surrendered to the Company for cancellation and for no consideration 862,500 shares of common stock. On December 20, 2021, the Company
effected a 1.1- for-1 stock dividend of its common stock , resulting in the Sponsor holding an aggregate of 4,743,750 shares of common
stock. The Founder Shares include an aggregate of up to 618,750 shares subject to forfeiture if the over-allotment option is not exercised
by the underwriters in full. On December 22, 2021, the over-allotment option was fully exercised and such shares are no longer subject
to forfeiture.
The
Sponsor has agreed not to transfer, assign or sell any of their Founder Shares until the earlier to occur of: (A) one year after the
completion of the initial Business Combination or (B) the date on which the Company completes a liquidation, merger, stock exchange or
other similar transaction after the initial Business Combination that results in all of the Company’s public stockholders having
the right to exchange their shares of common stock for cash, securities or other property (the “Lock-up”). Notwithstanding
the foregoing, if the last sale price of the Company’s common stock equals or exceeds $ 12.00 per share (as adjusted for stock splits,
stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within any 30 -trading day period commencing
at least 150 days after the initial Business Combination, the Founder Shares will be released from the Lock-up.
F- 16
Convertible
Promissory Note – Related Party
On April 27, 2023, the Company signed a Convertible Working Capital
Promissory Note (“the Note”) with the Sponsor for $ 1,200,000 . The Note is non-interest bearing and is due the earlier of the
consummation of a business combination or the date of liquidation. The Sponsor may elect to convert all or any portion of the unpaid principal
balance of this Note into warrants, at a price of $ 1.00 per warrant. On January 10, 2024, the Company’s Board of Directors approved,
and the Company amended the Note to increase the principal amount of the Note that could be drawn on to $ 1.5 million. The amended
and restated Note also allows for the conversion of the outstanding principal balance of the Note to be repaid in shares of Company common
stock at a price of $ 2.22 per share at the election of the sponsor. On May 31, 2024, the Company’s Board of Directors approved and
the Company entered into a second amendment of its Convertible Working Capital Promissory Note with the sponsor to increase the principal
amount of the Note that could be drawn on to $ 2.5 million. The second amended and restated Note also allows for the conversion of
the outstanding principal balance of the Note to be repaid in shares of Company common stock at a price of $ 2.22 per share at the
election of the sponsor. As of December 31, 2024, the Company had principal outstanding of $ 1,919,796 and is presenting the Note at fair
value on its balance sheet at December 31, 2024 in the amount of $ 8,908,052 .
Related
Party Loans
In
order to finance transaction costs in connection with an intended initial Business Combination, the initial stockholders or an affiliate
of the initial stockholders or certain of the Company’s officers and directors may, but are not obligated to, loan the Company
funds as may be required (the “Working Capital Loans”). If the Company completes the initial Business Combination, the Company
would repay such loaned amounts out of the proceeds of the Trust Account released to the Company. Otherwise, such loans would be repaid
only out of funds held outside the Trust Account. In the event that the initial Business Combination does not close, the Company may
use a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from the Trust Account
would be used to repay such loaned amounts. Up to $ 1,500,000 of such loans may be convertible, at the option of the lender, into warrants
at a price of $ 1.00 per warrant of the post Business Combination entity. The warrants would be identical to the Private Placement Warrants,
including as to exercise price, exercisability and exercise period. At December 31, 2024 and 2023, the Company had no borrowings under
the Working Capital Loans, other than the Note described in “Note 5 – Related Party Transactions – Convertible Promissory
Note – Related Party”.
Administrative
Service Fee
Commencing on the effective date of the IPO, the Company began paying
its Sponsor a total of $ 5,000 per month for office space, utilities, secretarial support and other administrative and consulting
services. As of June 30, 2023, the Company and the Sponsor terminated this agreement. For the year ended December 31, 2024, $ 0 had been
incurred and billed relating to the administrative service fee, respectively. For the year ended December 31, 2023, $ 30,000 had been incurred
and billed relating to the administrative service fee. As of December 31, 2024 and 2023, $ 50,000 relating to the administrative service
fee was not paid and recorded as due to related party.
Advances
from Profusa
During
the year ending December 31, 2024, Profusa agreed to advance funds to the Company to pay for operating expenses. As of December 31, 2024,
there was $ 791,407 owed to Profusa, which is due upon demand or at the completion of the Business Combination.
Note
6 – Commitments and Contingencies
Registration
Rights
The
holders of the Founder Shares, the Private Placement Warrants and warrants that may be issued upon conversion of Working Capital
Loans (and any underlying securities) are entitled to registration rights pursuant to a registration rights agreement signed on the
closing date of the IPO requiring the Company to register such securities for resale. The holders of these securities are entitled
to make up to three demands, excluding short form demands, that the Company registers such securities. In addition, the holders have
certain “piggy-back” registration rights with respect to registration statements filed subsequent to the completion of
the initial Business Combination. However, the registration rights agreement provides that the Company will not permit any
registration statement filed under the Securities Act to become effective until termination of the applicable Lock-up period
described in Note 5. The Company will bear the expenses incurred in connection with the filing of any such registration
statements.
Underwriters
Agreement
The
underwriters had a 30 -day option from the date of IPO to purchase up to an additional 2,475,000 units to cover over-allotments,
if any. On December 22, 2021, the over-allotment was fully exercised.
The
underwriters received a cash underwriting discount of approximately 1.82 % of the gross proceeds of the IPO, or $ 3,450,000 .
Business
Combination Marketing Agreement
Under a Business Combination marketing agreement, the Company engaged
I-Bankers and Dawson James as advisors in connection with the Business Combination to assist the Company in holding meetings with the
stockholders to discuss the potential Business Combination and the target business’s attributes, introduce the Company to potential
investors that are interested in purchasing the Company’s securities in connection with the potential Business Combination, assist
the Company in obtaining stockholder approval for the Business Combination and assist the Company with its press releases and public filings
in connection with the Business Combination. The Company was obligated to pay I-Bankers and Dawson James a cash fee for such marketing
services upon the consummation of the initial Business Combination in an amount of 3.68 % of the gross proceeds of the IPO, or $ 6,986,250 .
The agreement was amended on November 7, 2022 to allow for the 3.68 % business combination fee to be paid as (a) 27.5 % cash and (b) 72.5 %
to be rolled into equity at closing. Subsequently, on January 19, 2025, the agreement was modified by the parties such that the Company
will be required to pay $ 2,000,000 , payable in cash, if a business combination is consummated.
F- 17
Representative’s
Shares
On
December 22, 2021, the Company issued 450,000 shares (Representative Shares) of common stock (which included 37,500 Representative
Shares issued pursuant to the full exercise of the over-allotment option) at the consummation of the IPO to I-Bankers and Dawson
James (and/or their designees). I-Bankers and Dawson James (and/or their designees) have agreed not to transfer, assign or sell
any such shares until the completion of the initial Business Combination. In addition, I-Bankers and Dawson James (and/or their
designees) have agreed (i) to waive their redemption rights with respect to such shares in connection with the completion of the
initial Business Combination and (ii) to waive their rights to liquidating distributions from the Trust Account with respect to
such shares if the Company fails to complete its initial Business Combination within the Combination Period. The fair value of the Representative’s
Shares issued are recognized as offering costs directly attributable to the issuance of an equity contract to be classified in equity
and are recorded as a reduction of equity (see Note 1).
Representative’s
Warrants
The
Company granted to I-Bankers and Dawson James (and/or their designees) 569,250 warrants (which
included 74,250 warrants issued pursuant to the full exercise of the over-allotment option) exercisable at $ 11.50 per
share (or an aggregate exercise price of $ 6,546,375 ) at the closing of the IPO. The Representative Warrants issued are recognized as
derivative liabilities in accordance with ASC 815-40 and recorded as liabilities at fair value each reporting period (see Notes 1
and 8). The warrants may be exercised for cash or on a cashless basis, at the holder’s option, at any time during the period
commencing on the later of the first anniversary of the effective date of the registration statement of which the IPO forms a part
and the closing of the initial Business Combination and terminating on the fifth anniversary of such effectiveness date.
Notwithstanding anything to the contrary, I-Bankers and Dawson James have agreed that neither they nor their designees will be
permitted to exercise the warrants after the five year anniversary of the effective date of the registration statement of
which the IPO forms a part. The warrants and such shares purchased pursuant to the warrants have been deemed compensation by FINRA
and are therefore subject to a lock-up for a period of 180 days immediately following the date of the effectiveness of the
registration statement of which the IPO forms a part pursuant to FINRA Rule 5110I(1). Pursuant to FINRA Rule 5110I(1),
these securities will not be the subject of any hedging, short sale, derivative, put or call transaction that would result in the
economic disposition of the securities by any person for a period of 180 days immediately following the effective date of the
registration statement of which the IPO forms a part, nor may they be sold, transferred, assigned, pledged or hypothecated for a
period of 180 days immediately following the effective date of the registration statement of which the IPO forms a part except
to any underwriter and selected dealer participating in the offering and their bona fide officers or partners. The warrants grant to
holders demand and “piggy back” rights for periods of five and seven years, respectively, from the effective date of the
registration statement of which the IPO forms a part with respect to the registration under the Securities Act of the shares
issuable upon exercise of the warrants. The Company will bear all fees and expenses attendant to registering the securities, other
than underwriting commissions, which will be paid for by the holders themselves. The exercise price and number of shares issuable
upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share dividend, or the
Company’s recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuances
of shares at a price below its exercise price. The Company will have no obligation to net cash settle the exercise of the warrants.
The holder of the warrants will not be entitled to exercise the warrants for cash unless a registration statement covering the
securities underlying the warrants is effective or an exemption from registration is available.
Merger
Agreement
On
November 7, 2022, NorthView entered into a Merger Agreement and Plan of Reorganization (the “Merger Agreement”), by and among
Merger Sub., and Profusa, Inc., a California corporation (“Profusa”). The Merger Agreement provides that, among other things,
at the closing of the transactions contemplated by the Merger Agreement, Merger Sub will merge with and into Profusa (the “Merger”),
with Profusa surviving as a wholly-owned subsidiary of NorthView. In connection with the Merger, NorthView will change its name to “Profusa,
Inc.”
The
Business Combination is subject to customary closing conditions, including the satisfaction of the minimum available cash condition of
$ 15,000,000 , the receipt of certain governmental approvals and the required approval by the stockholders of NorthView and Profusa. There
is no assurance that the Business Combination will be completed.
F- 18
Advisory
Agreement
On December 19, 2024, the Company engaged A.G.P to serve as the placement
agent in connection with a proposed business combination transaction. The Company shall pay to A.G.P. a cash fee (the “Cash Fee”)
equal to 9.0 % in a convertible note offering, note, or other similar equity-linked offerings, and shall be calculated from the face value
of notes issued, which is payable at the close of a Business Combination. If the Business Combination does not successfully close, A.G.P.
will not be entitled to any cash fee.
Note
7 – Stockholders’ Deficit
Preferred
stock — The Company is authorized to issue 1,000,000 shares of preferred stock with a par value of $ 0.0001 and
with such designations, rights and preferences as may be determined from time to time by the Company’s board of directors. As
of December 31, 2024 and 2023, there was no preferred stock issued or outstanding.
Common Stock — The Company
is authorized to issue a total of 100,000,000 shares of common stock at par value of $ 0.0001 each. In April 2021, the Company
issued 5,175,000 shares of common stock to its Sponsor for $ 25,000 , or approximately $ 0.005 per share. In October 2021,
the Sponsor irrevocably surrendered to the Company for cancellation and for no consideration 862,500 shares of common stock. On
December 20, 2021, the Company effected a 1.1- for-1 stock dividend of its common stock , resulting in an aggregate of 4,743,750
Founder Shares issued and outstanding. On December 22, 2021, the Company has also issued 450,000 shares (Representative’s
Shares) of common stock (which included 37,500 Representative Shares issued pursuant to the full exercise of the over-allotment
option) at the consummation of the IPO to I-Bankers and Dawson James (and/or their designees). As of December 31, 2024 and 2023,
there were 5,193,750 shares of common stock issued and outstanding, excluding 687,519 and 833,469 shares of common stock subject
to redemption, respectively.
Common
stockholders of record are entitled to one vote for each share held on all matters to be voted on by stockholders. Unless specified in
the Company’s amended and restated certificate of incorporation or bylaws, or as required by applicable provisions of the DGCL
or applicable stock exchange rules, the affirmative vote of a majority of the Company’s common stock that are voted is required
to approve any such matter voted on by the stockholders. There is no cumulative voting with respect to the election of directors, with
the result that the holders of more than 50 % of the shares voted for the election of directors can elect all of the directors (prior
to consummation of the initial Business Combination). The Company’s stockholders are entitled to receive ratable dividends when,
as and if declared by the board of directors out of funds legally available therefor.
Note
8 – Fair Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The Company’s financial
instruments are classified as either Level 1, Level 2 or Level 3. These tiers include:
● Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
● Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices
for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
● Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
F- 19
The
following tables present information about the Company’s assets and liabilities that are measured at fair value on December 31,
2024 and 2023, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
December 31,
2024
Quoted
Prices In
Active
Markets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Other
Unobservable
Inputs
(Level 3)
Assets:
Cash and marketable securities held in trust
$ 8,330,835
$ 8,330,835
$ —
$ —
Liabilities:
Warrant liabilities – Public Warrants
$ 379,500
$ —
$ 379,500
$ —
Warrant liabilities – Private Placement Warrants
293,900
—
—
293,900
Warrant liabilities – Representative’s Warrants
22,770
—
—
22,770
Convertible promissory note
8,908,052
—
—
8,908,052
Total
$ 9,604,222
$ —
$ 379,500
$ 9,224,722
December 31,
2023
Quoted
Prices In
Active
Markets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Other
Unobservable
Inputs
(Level 3)
Assets:
Cash and marketable securities held in trust
$ 10,873,406
$ 10,873,406
$ —
$ —
Liabilities:
Warrant liabilities – Public Warrants
$ 85,388
$ 85,388
$ —
$ —
Warrant liabilities – Private Placement Warrants
66,128
—
—
66,128
Warrant liabilities – Representative’s Warrants
5,123
—
—
5,123
Convertible promissory note
944,118
—
—
944,118
Total
$ 1,100,757
$ 85,388
$ —
$ 1,015,369
The
Public Warrants, the Private Placement Warrants and the Representative’s Warrants were accounted for as liabilities in accordance
with ASC 815-40 and are presented within liabilities on the consolidated balance sheets. The warrant liabilities are measured at fair
value at inception and on a recurring basis, with changes in fair value presented within change in fair value of warrant liabilities
in the consolidated statements of operations.
The
Company utilized a Monte Carlo simulation model for the initial valuation of the Public Warrants. The subsequent measurement of the Public
Warrants at December 31, 2024 was classified as Level 2 due to the lack of an active market. At December 31, 2023, the Public Warrants
was classified as Level 1 due to the use of an observable market quote in an active market. As of December 31, 2024 and 2023, the aggregate
value of Public Warrants was $ 379,500 and $ 85,388 , respectively.
The Company uses a Monte Carlo simulation model
to value the Private Placement Warrants and the Representative’s Warrants. The Private Placement Warrants and the Representative’s
Warrants were classified within Level 3 of the fair value hierarchy due to the use of unobservable inputs. Inherent in pricing models
are assumptions related to expected share-price volatility, expected life and risk-free interest rate. The Company estimates the volatility
of its common stock based on historical volatility that matches the expected remaining life of the warrants. The risk-free interest rate
is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants.
The expected life of the warrants is assumed to be equivalent to their remaining contractual term.
F- 20
The
key inputs into the Monte Carlo simulation model for the warrant liabilities were as follows at December 31, 2024 and 2023:
December 31,
2024
December 31,
2023
Input
Risk-free interest rate
4.18 %
5.06 %
Expected term (years)
0.89
0.71
Expected volatility
De
minimis
%
De
minimis
%
Exercise price
$ 11.50
$ 11.50
Fair value of Common stock
$ 12.12
$ 11.16
The
key inputs into the Monte Carlo simulation model for the convertible promissory note were as follows at December 31, 2024 and 2023:
December 31,
2024
December 31,
2023
Input
Risk-free interest rate
4.18 %
5.48 %
Expected term (years)
0.27
0.19
Expected volatility
De
minimis %
De
minimis %
Exercise price
$ 11.50
$ 11.50
Fair value of Common stock
$ 12.12
$ 11.16
The following table provides a summary of the changes in the fair value
of the Company’s Level 3 financial instruments that are measured at fair value on a recurring basis for the years ended December
31, 2024 and 2023:
Private
Placement
Warrants
Representative’s
Warrants
Warrant
Liability
Fair value at December 31, 2023
$ 66,128
$ 5,123
$ 71,251
Change in fair value of warrant liabilities
227,772
17,647
245,419
Fair value at December 31, 2024
$ 293,900
$ 22,770
$ 316,670
Private
Placement
Warrants
Representative’s
Warrants
Warrant
Liability
Fair value at December 31, 2022
$ 377,857
$ 29,274
$ 407,131
Change in fair value of warrant liabilities
( 311,729 )
( 24,151 )
( 335,880 )
Fair value at December 31, 2023
$ 66,128
$ 5,123
$ 71,251
Convertible
Promissory
Note
Fair value at December 31, 2023
$ 944,118
Principal borrowing
797,981
Change in fair value of convertible promissory note
7,165,953
Fair value at December 31, 2024
$ 8,908,052
Convertible
Promissory Note
Fair value at December 31, 2022
$ —
Principal borrowing
1,121,815
Change in fair value of convertible promissory note
( 177,697 )
Fair value at December 31, 2023
$ 944,118
The fair value of the Company’s convertible
promissory note is valued using a compound option formula on the convertible feature and a present value of the host contract. The valuation
technique requires inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s
own assumption about the assumptions a market participant would use in pricing the working capital loan.
F- 21
The convertible promissory note was classified
within Level 3 of the fair value hierarchy due to the use of unobservable inputs. Inherent in pricing models are assumptions related to
expected share-price volatility, expected life and risk-free interest rate. The Company estimates the volatility of its common stock based
on historical volatility that matches the expected remaining life of the note. The risk-free interest rate is based on the U.S. Treasury
zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the note. The expected life of the
note is assumed to be equivalent to their remaining contractual term.
Note
9 – Income Taxes
The
Company’s net deferred tax assets are as follows:
December 31,
2024
December 31,
2023
Deferred tax asset/(liability)
Organizational costs/Startup expenses
$ 694,480
$ 436,196
Unrealized gain/loss - Trust
—
( 13,661 )
Net deferred tax asset
694,480
422,535
Valuation allowance
( 694,480 )
( 436,196 )
Deferred tax (liability), net of allowance
$ —
$ ( 13,661 )
The
income tax provision consists of the following:
For the Year
Ended
December 31,
2024
For the Year
Ended
December 31,
2023
Federal
Current
$ 94,174
$ 480,069
Deferred
( 271,945 )
( 226,991 )
State
—
—
Change in valuation allowance
258,284
203,712
Income tax provision
$ 80,513
$ 456,790
As
of December 31, 2024 and 2023, the Company had $ 0 in U.S. federal net operating loss carryovers available to offset future taxable income.
In
assessing the realization of the deferred tax assets, management considers whether it is more likely than not that some portion of all
of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which temporary differences representing net future deductible amounts become deductible.
Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies
in making this assessment. After consideration of all of the information available, management believes that significant uncertainty
exists with respect to future realization of the deferred tax assets and has therefore established a full valuation allowance. For the
years ended December 31, 2024 and 2023, the change in the valuation allowance was $ 258,284 and $ 203,712 .
A reconciliation of the federal income tax rate
to the Company’s effective tax rate is as follows:
December 31,
2024
December 31,
2023
Statutory federal income tax rate
21.0 %
21.0 %
Prior Year Trueup
0.00
0.00
Change in fair value of warrant liabilities
( 18.7 )
( 11.4 )
Business combination expenses
0.00
5.8
Penalties and interest
0.00
0.2
Change in valuation allowance
( 3.0 )
12.6
Income tax provision
( 0.90 )%
28.2 %
The Company files income tax returns in the U.S.
federal, New York and New York City jurisdictions and is subject to examination by the various taxing authorities since inception.
F- 22
Note
10 – Segment Information
ASC
Topic 280, “Segment Reporting,” establishes standards for companies to report in their financial statement information
about operating segments, products, services, geographic areas, and major customers. Operating segments are defined as components
of an enterprise that engage in business activities from which it may recognize revenues and incur expenses, and for which separate financial
information is available that is regularly evaluated by the Company’s chief operating decision maker, or group, in deciding how
to allocate resources and assess performance.
The Company’s chief operating decision maker
(“CODM”) has been identified as its Chief Financial Officer, who reviews the assets, operating results, and financial metrics
for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly, management has
determined that there is only one reportable segment.
The
CODM assesses performance for the single segment and decides how to allocate resources based on net loss that also is reported on the
statement of operations as net loss. The measure of segment assets is reported on the balance sheet as total assets. When evaluating
the Company’s performance and making key decisions regarding resource allocation, the CODM reviews several key metrics included
in net (loss) income and total assets, which include the following:
For the
Year Ended
December 31,
2024
For the
Year Ended
December 31,
2023
Trust Account
$ 8,330,835
$ 10,873,406
Cash
$ 16,204
$ 4,519
For the
Year Ended
December 31,
2024
For the
Year Ended
December 31,
2023
General and administrative expenses
$ ( 1,351,038 )
$ ( 1,508,683 )
Interest earned on the Trust Account
$ 425,416
$ 2,248,538
The
key measures of segment profit or loss reviewed by our CODM are interest earned on the Trust Account and general and administrative expenses.
The CODM reviews interest earned on the Trust Account to measure and monitor stockholder value and determine the most effective strategy
of investment with the Trust Account funds while maintaining compliance with the trust agreement. General and administrative expenses
are reviewed and monitored by the CODM to manage and forecast cash to ensure enough capital is available to complete a business combination
within the business combination period. The CODM also reviews general and administrative costs to manage, maintain and enforce all contractual
agreements to ensure costs are aligned with all agreements and budget.
F- 23
Note 11 – Subsequent Events
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date up to the date that the consolidated financial statements were issued. Based on the Company’s
review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the consolidated financial
statements, other than as previously disclosed, and as described below.
On February 11, 2025, the Company entered into
a securities purchase agreement (the “SPA”) with an institutional investor (the “Investor”). Pursuant to the SPA,
the Investor is expected, subject to the conditions relating to such purchase set forth in the SPA, to purchase from the Company senior
secured convertible promissory notes in an aggregate principal amount of up to $ 22,222,222 (the “Convertible Notes”) for a
purchase price of up to $ 20,000,000 , after a 10 % original issue discount (“OID”).
On March 21, 2025, the Sponsor and its designees
have now agreed to contribute an amount (the “Revised Contribution Amount”) equal to $ 30,000 for the entire Extension Period.
All funds in the Company’s trust account, including those funds deposited in connection with the Revised Contribution Amount, will
be held in an interest-bearing demand deposit account at a bank until the earlier of the consummation of the Company’s initial business
combination or liquidation. The Revised Contribution Amount will be deposited in the Company’s trust account promptly at the beginning
of the Extension Period.
The Company announced that is has agreed to waive
its right to withdraw up to $ 100,000 of interest from the Company’s trust account to pay dissolution expenses, should the Company
ultimately liquidate prior to a business combination (the “Dissolution Expense Waiver”). As a result, the Company will not
be able to withdraw up to $ 100,000 of interest for such dissolution expenses upon liquidation, and such interest will be held in the trust
account and no be released until the earliest to occur of (i) the completion of the initial business combination, (ii) the redemption
of 100 % of the Offering Shares (as defined below) if the Company is unable to complete its initial Business Combination within the Extension,
and (iii) the redemption of Public Shares in connection with a vote seeking to amend the provisions of our Charter.
The Company also announced that is has agreed
to waive its right to withdraw interest from the Company’s trust account to pay the Company’s tax expenses (the “Tax
Expense Waiver”). As a result, the Company will not be able to withdraw interest in order to pay future tax expenses, and such interest
will be held in the trust account and not be released until the earliest to occur of (i) the completion of the initial business combination,
(ii) the redemption of 100 % of the Offering Shares (as defined below) if the Company is unable to complete its initial Business Combination
within the Extension, and (iii) the redemption of Public Shares in connection with a vote seeking to amend the provisions of our
Charter.
Prior to such announcement, and subsequent to
the record date of February 21, 2025, for the Special Meeting, the Company withdrew approximately $ 23,400 of interest from the trust account
for tax expenses.
F- 24
SIGNATURES
Pursuant to the requirements
of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
NORTHVIEW ACQUISITION CORP.
By:
/s/ Jack Stover
Jack Stover
Chief Executive Officer
Date: March 28, 2025
Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the Registrant in the capacities
and on the dates indicated.
Signature
Title
Date
/s/ Jack Stover
Chief Executive Officer and Director
March 28, 2025
Jack Stover
(Principal Executive Officer)
/s/ Fred Knechtel
Chief Financial Officer, Executive Vice
March 28, 2025
Fred Knechtel
President, Director
(Principal Financial and Accounting Officer)
/s/ Peter O’Rourke
Director
March 28, 2025
Peter O’Rourke
/s/ Ed Johnson
Director
March 28, 2025
Ed Johnson
/s/ Lauren Chung
Director
March 28, 2025
Lauren Chung
64
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.