CS Common

  • Outstanding Shares: 8,453,999
  • Fully Diluted Shares: 15,728,707

S Series Seed Preferred

  • Outstanding Shares: 2,474,000
  • Fully Diluted Shares: 2,475,245
  • 1.0 conversion ratio

Liquidation Preference

  • 1.0x Multiple
  • Blended Preferences

PA Series A Preferred

  • Outstanding Shares: 4,167,172
  • Fully Diluted Shares: 4,167,172
  • Accrued Interest: $1,843,486.11
  • 1.0 conversion ratio

Liquidation Preference

  • 5.000% simple interest accrued annually
  • 1.0x Multiple [interest included]
  • Blended Preferences

cs common shares pt 2

  • Outstanding Shares: 123
  • Fully Diluted Shares: 123

PS Series B

  • Outstanding Shares: 0
  • Fully Diluted Shares: 0
  • 1.0 conversion ratio

Liquidation Preference

  • 1.0x Multiple
  • Stacked Preferences