PUSA (PUSA) AI Dilution Summary

Estimated cash was $22,200,258 as of 2026-06-30, the same as the cash reported at the 2026-06-30 balance-sheet date, against estimated monthly burn of $97,760. None of the stated instruments is price-linked, so dilution here is driven by fixed-price warrants. The largest series is the July 2025 Common B Warrants: 29,885,057 shares at a $1.25 exercise price, expiring 2030-07-25.