Dilution profile // every instrument, one screen, from SEC filings

Fusemachines Inc. (FUSEW)

CIK 2033383 · all EDGAR filings →

Overall dilution risk
HIGHworst of 4 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
Offering ability
HIGH$174M registered
= total registered offering amount from the fee exhibits of live registrations (bands: $1M / $20M)
registered capacity, not remaining: amounts already taken down are not subtracted yet
Overhead supply
LOWwarrants = 7% of O/S
= warrant shares outstanding divided by current shares outstanding (bands: 20% / 50%)
warrants only; converts, ATMs and equity lines are not in free structured data, so the true overhead is AT LEAST this
Historical dilution
LOW0% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
Cash need
HIGH~0.8 months of runway
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)
the company itself flagged going-concern doubt

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2026-03-262026-08-06

Latest: 29.0M shares as of Aug 6, 2026 (10-Q).

Cash runway

Going-concern warning

auditor flagged substantial doubt

The company itself flagged going-concern doubt in a filing.

Full breakdown: cash runway tool · source filing →

Warrants

Warrants outstanding: 2.1M underlying shares, as reported Feb 3, 2026 (10-Q).

Reported exercise price: $9.2 (aggregate figure as tagged; individual tranches vary).

Rough fully diluted estimate: 31.1M = 29.0M O/S + 2.1M warrant shares. An estimate, not a filing figure: it ignores converts, options and RSUs, and the two inputs carry different as-of dates.

Convertible notes

No convertible-note facts tagged in the 10-Q filed Aug 7, 2026. If convertible notes exist, their terms live in exhibit prose for this filer and are not parsed; absence of a tag is not proof of absence. The exhibits are the ground truth.

Fully diluted build-up

Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.

Shares outstanding29.0MAug 6, 2026
+ Warrants (aggregate, as tagged) (if exercised)2.1MFeb 3, 2026
Fully diluted estimate31.1M+7.3% vs O/S

Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.

Registrations and offerings

Registered offering capacity on live registrations: $174.3Mfrom the structured fee exhibits; registered is not remaining, takedowns are not subtracted

S-1Apr 21, 2026$18.7M registeredfiling →
S-1Dec 22, 2025$155.6M registeredfiling →

Last 12 months: 5 executed · 5 registered.

EXECUTEDAug 12, 2026Unregistered share sale disclosed (8-K item 3.02)8-K
UPDATEAug 11, 2026Prospectus update — often a resale registration, not necessarily new capital424B3
EXECUTEDAug 4, 2026Unregistered share sale disclosed (8-K item 3.02)8-K
UPDATEAug 4, 2026Prospectus update — often a resale registration, not necessarily new capital424B3
REGISTEREDApr 27, 2026S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDApr 21, 2026S-1 registration — capacity to sell shares, not a sale yetS-1
EXECUTEDApr 17, 2026Unregistered share sale disclosed (8-K item 3.02)8-K
UPDATEMar 30, 2026Prospectus update — often a resale registration, not necessarily new capital424B3
EFFECTIVEFeb 9, 2026SEC declared a registration effective — selling can beginEFFECT
REGISTEREDJan 30, 2026S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDJan 13, 2026S-1/A registration — capacity to sell shares, not a sale yetS-1/A
EXECUTEDJan 2, 2026Unregistered share sale disclosed (8-K item 3.02)8-K

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full FUSEW workspace