| | | |
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 | | | |
|
Calculation of Filing Fee Tables |
|||
|
S-3 |
|||
|
Datavault AI Inc. |
|||
| Table 1: Newly Registered and Carry Forward Securities |
|---|
|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Newly Registered Securities | |||||||||||||
| Fees to be Paid | |||||||||||||
| Fees Previously Paid | |||||||||||||
| Carry Forward Securities | |||||||||||||
| Carry Forward Securities | |||||||||||||
|
Total Offering Amounts: |
$ 0.00 |
$ 0.00 |
|||||||||||
|
Total Fees Previously Paid: |
$ 0.00 |
||||||||||||
|
Total Fee Offsets: |
$ 0.00 |
||||||||||||
|
Net Fee Due: |
$ 0.00 |
||||||||||||
| Table 2: Fee Offset Claims and Sources |
|---|
| Registrant or Filer Name | Form or Filing Type | File Number | Initial Filing Date | Filing Date | Fee Offset Claimed | Security Type Associated with Fee Offset Claimed | Security Title Associated with Fee Offset Claimed | Unsold Securities Associated with Fee Offset Claimed | Unsold Aggregate Offering Amount Associated with Fee Offset Claimed | Fee Paid with Fee Offset Source | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rules 457(b) and 0-11(a)(2) | |||||||||||||
| Fee Offset Claims | |||||||||||||
| Fee Offset Sources | |||||||||||||
| Rule 457(p) | |||||||||||||
| Fee Offset Claims | |||||||||||||
| Fee Offset Sources | |||||||||||||
| Table 3: Combined Prospectuses |
|---|
|
Security Type |
Security Class Title |
Amount of Securities Previously Registered |
Maximum Aggregate Offering Price of Securities Previously Registered |
Form Type |
File Number |
Initial Effective Date |
|
|---|---|---|---|---|---|---|---|
| Narrative Disclosure |
|---|
| The maximum aggregate amount of the securities to which the prospectus relates is 5,454,545. The maximum aggregate offering price of the securities to which the prospectus relates is $63,450,000.21. The prospectus is a final prospectus for the related offering. |
|
The prospectus supplement to which this Exhibit is attached is a final prospectus for the related offering. The maximum aggregate offering price of that offering is $63,450,000.21 (giving effect to the full exercise of the warrants to purchase up to an aggregate of 5,454,545 shares of Common Stock, at a per share exercise price of $0.6325, issued to the placement agent in connection with the offering).
|