Read-only demo. You can browse everything and run the models; nothing can be changed. Sign in for full access
Moira
Downloads are disabled on the shared link. Sign in to open files.

Cap table

5,732,092 fully diluted shares across 56 stakeholders

Export CSV

Valuation history

Round history

Financing rounds
Round name Close date Pre-money valuation Amount raised Post-money valuation Price per share Dilution
Series Seed Preferred Apr 23, 2018 $1.0M $250.0K $1.25M $0.2500 20.00%

Timeline

  1. Jan 1, 2024

    409A – January 2024

    Fair market value $4.4000

    $4.4000 per share

  2. Jan 1, 2023

    409A – January 2023

    Fair market value $1.9600

    $1.9600 per share

  3. Jun 1, 2022

    409A – June 2022

    Fair market value $0.8700

    $0.8700 per share

  4. Jun 1, 2021

    409A – June 2021

    Fair market value $1.2800

    $1.2800 per share

  5. Jun 1, 2020

    409A – June 2020

    Fair market value $0.0900

    $0.0900 per share

  6. Apr 30, 2019

    409A – April 2019

    Fair market value $0.1300

    $0.1300 per share

  7. Apr 23, 2018

    Series Seed Preferred

    $250.0K @ $1.25M post

    $0.2500 per share

  8. Mar 28, 2018

    409A – March 2018

    Fair market value $0.0000

    $0.0000 per share