For the quarter ending 2025-09-30, PFSA has $4,250,000 in assets. $38,210,000 in debts. $3,009,000 in cash and cash equivalents.
| Balance Sheets | 2025-09-30 | 2025-06-30 | ||
|---|---|---|---|---|
| Cash | 3,009,000 | 0 | ||
| Restricted cash | - | 1,751 | ||
| Prepaid income taxes | - | 9,504 | ||
| Cash held in trust account | - | 661,012 | ||
| Prepaid expenses and other current assets | 214,000 | 0 | ||
| Prepaid franchise tax | - | 15,600 | ||
| Digital assets | 972,000 | - | ||
| Total current assets | 4,195,000 | 687,867 | ||
| Cash held in trust account | - | 1,274,549 | ||
| Other non-current assets | 55,000 | - | ||
| Total assets | 4,250,000 | 1,962,416 | ||
| Accounts payable | 6,982,000 | - | ||
| Excise tax payable | 1,957,000 | 1,952,662 | ||
| Convertible promissory note related party-Related Party | - | 10,288,111 | ||
| Due to redeeming stockholders | - | 661,012 | ||
| Accrued liabilities | 7,848,000 | 1,744,538 | ||
| Due to related party-Related Party | 41,000 | 41,180 | ||
| Convertible debt payable (including loans and notes payable to a related party of 4,127 and 25,056 as of september 30, 2025 and december 31, 2024, respectively.) | 4,281,000 | - | ||
| Securities purchase agreement | - | 193,878 | ||
| Promissory notes (including notes payable to related parties of 878 and 850 as of september 30, 2025 and december 31, 2024, respectively) | 1,045,000 | - | ||
| Advance from profusa | - | 1,299,040 | ||
| Ppp loan | 1,386,000 | - | ||
| Total current liabilities | 23,540,000 | 16,180,421 | ||
| Warrant liabilities at fair value | 311,000 | 6,961,700 | ||
| Loans payable - related party at fair value | 14,359,000 | - | ||
| Total liabilities | 38,210,000 | 23,142,121 | ||
| Common stock 0.0001 par value 600,000,000 authorized shares at september 30, 2025 and december 31, 2024, and 41,731,496 and 8,593,991 shares issued and outstanding at september 30, 2025 and december 31, 2024, respectively | 4,000 | 519 | ||
| Additional paid-in-capital | 118,250,000 | - | ||
| Accumulated deficit | -152,214,000 | -22,510,739 | ||
| Total stockholders deficit | -33,960,000 | -22,510,220 | ||
| Convertible preferred stock-Series APreferred Stock | 0 | - | ||
| Convertible preferred stock-Series BPreferred Stock | 0 | - | ||
| Convertible preferred stock-Series CPreferred Stock | 0 | - | ||
| Common stock subject to possible redemption, 101,777 and 687,519 shares at redemption value of approximately 13.07 and 12.13 at june 30, 2025 and december 31, 2024, respectively | - | 1,330,515 | ||
| Total convertible preferred stock | 0 | - | ||
| Total liabilities and stockholders deficit | 4,250,000 | 1,962,416 | ||
Profusa, Inc. (PFSA)
Profusa, Inc. (PFSA)