| | | |
Per Share
|
| |
Total
|
| ||||||
|
Offering price
|
| | | $ | 0.550 | | | | | $ | 60,000,000.50 | | |
|
Placement agent fees(1)
|
| | | $ | 0.039 | | | | | $ | 4,200,000.04 | | |
|
Proceeds to Datavault AI Inc., before expenses(2)
|
| | | $ | 0.512 | | | | | $ | 55,800,000.47 | | |
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-9 | | | |
| | | | | S-14 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-16 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-24 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
| | | | | S-27 | | | |
| | | | | S-28 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 11 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | |
As of December 31, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted (after giving effect to the offering) |
| |||||||||
| | | |
(unaudited)
|
| |||||||||||||||
|
Total assets
|
| | | $ | 274,704 | | | | | | 369,691 | | | | | | 425,261 | | |
|
Total liabilities
|
| | | | 36,730 | | | | | | 36,730 | | | | | | 36,730 | | |
| Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
|
Common stock, par value $0.0001; 2,000,000,000 shares authorized; 573,438,153 shares issued and outstanding as of December 31, 2025
|
| | | $ | 59.00 | | | | | | 71 | | | | | | 82 | | |
|
Additional paid-in capital
|
| | | | 615,360 | | | | | | 711,354 | | | | | | 766,913 | | |
|
Accumulated deficit
|
| | | | (377,445) | | | | | | (378,464) | | | | | | (378,464) | | |
|
Total stockholders’ equity
|
| | | $ | 237,974.00 | | | | | $ | 332,961 | | | | | $ | 388,531 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 274,704.00 | | | | | $ | 369,691 | | | | | $ | 425,261 | | |
| |
Offering price per share
|
| | | | | | | | | $ | 0.55 | | |
| |
Net tangible book value per share as of December 31, 2025
|
| | | $ | 0.22 | | | | | | | | |
| |
Increase in net tangible book value per share attributable to the issuance of an aggregate of 173,032,932 shares of our Common Stock after December 31, 2025 and on or prior to April 30, 2026 (as described above)
|
| | | | 0.01 | | | | | | | | |
| |
Pro forma net tangible book value per share as of December 31, 2025
|
| | | | | | | | | | 0.27 | | |
| |
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | | 0.03 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share, after giving effect to this offering
|
| | | | | | | | | | 0.30 | | |
| |
Dilution per share to investors in this offering
|
| | | | | | | | | $ | 0.25 | | |
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Offering price
|
| | | $ | 0.550 | | | | | $ | 60,000,000.50 | | |
|
Placement Agent Fees
|
| | | $ | 0.039 | | | | | $ | 4,200,000.04 | | |
|
Proceeds to us, before expenses
|
| | | $ | 0.512 | | | | | $ | 55,800,000.47 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 11 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |