Downloads are disabled on the shared link. Sign in to open files.
Cap table
43,377,719 fully diluted shares across 56 stakeholders
43,377,719 fully diluted
4.67M
37.13M
- Common
- Series Seed Preferred
- Options outstanding
- Options available (pool)
- Convertibles (as converted)
Fully diluted
43,377,719
Outstanding
5,668,029
Options outstanding
64,063
Authorized
24,000,000
Capitalization
Fully diluted
| Security | Shares | Percent | |
|---|---|---|---|
| Common | 4,668,029 | 10.76% |
|
| Series Seed Preferred | 1,000,000 | 2.31% |
|
| Options outstanding | 64,063 | 0.15% |
|
| Options available (pool) | 517,908 | 1.19% |
|
| Convertibles (as converted) | 37,127,719 | 85.59% |
|
| Total | 43,377,719 | 100.00% |
Ownership breakdown
- Founders 11.42%
- Unallocated pool 1.19%
- Employees 0.97%
- Other 0.68%
- Investors 0.14%
Share classes
Authorized capital and the economic terms of each class
| Share class | Type | Authorized | Outstanding | Available to issue | Issue price | Liquidation preference | Percent |
|---|---|---|---|---|---|---|---|
| Common | Common | 12,000,000 | 4,668,029 | 6,750,000 | $0.0000 | — | 10.76% |
| Series Seed Preferred | Preferred | 12,000,000 | 1,000,000 | 11,000,000 | $0.2500 | $250.0K | 2.31% |