Shareholder Medium 의pital Num of Shares hare%$h rence MISC 4800 4800000 52500000 Blackbox Opaque Blackbox S...
POST SERIES A CAPTABLE EXERCISE Round Shareholder Medium Capital Num of Shares Share % Share Price Founder $4,800 4,800,000 Jill XX% sXXX common Jack Founder S3,200 3,200,000 common Blackbox SAFE Seed $2,500,000 SAFE 2,500,000 Seed Opaque Series A Blackbox prefered prefered prefered $1,000,000 Cormorant 4,000,000 2,000,000 2,000,000 Series A Provident Series A Stock Option Stock Option ESOP 2,000,000 Total Shares Outstanding 100.00% PRE-MONEY VALUATION $15,000,000 POST-MONEY VALUATION Multiple Post Series A Value MISC ex) 1000x S xo0ocx.xx SAFE; $2.5M @...