# Navigate from day one to IPO.

## Fundraise with confidence

Model every scenario instantly. Test valuations, terms, and hiring plans on top of a real-time cap table so every scenario reflects reality.

### Round Calculator

#### Scenario 2

- Pre-money valuation: $100,000,000.00
- Round amount: $10,000,000.00
- Round date: 2026-06-15
- Option Pool: 10%
- Post-money target: 10%

## Pro Forma

### Classes

| Class               | Fully Diluted Shares |
|---------------------|---------------------|
| Non-voting Common    | 81,040,215          |
| Voting Common        | 45,104,783          |
| Preferred A         | 25,149,195          |
| Preferred B         | 17,818,093          |
| Equity Top Up       | 1,535,100           |
| Converted SAFEs     | 15,205,029          |
| New Investors       | 400,000             |

### Fully diluted ownership

| Stakeholder       | After Round |
|-------------------|-------------|
| Bobby Chan        | 4.81%       |
| Amit Jethani     | 3.12%       |
| Rafael Slobo     | 2.78%       |
| Sabena Quan      | 1.04%       |
| Morgan Pais      | 2.58%       |

Layer insights on live data

Run scenarios directly on your live cap table. Include stakeholder participation and compare outcomes side by side.

### Cap Table

#### SAFEs

| Id             | Investor                          | Amount       |
|----------------|-----------------------------------|--------------|
| SAFE-1         | Capital Ventures LLC              | $200,000     |
| SAFE-2         | Luna Ventures LLC                 | $200,000     |
| SAFE-3         | Northbridge Capital Partners      | $200,000     |
| SAFE-4         | Rachel Gomez                      | $200,000     |
| SAFE-5         | Cascade Seed Fund                 | $200,000     |

### Extract terms automatically

Drop in a term sheet. AI extracts every term and builds the scenario automatically. Compare and share in seconds.

**Term Sheet:** Acme_Corp_SeriesA_TermSheet_2025-02-14.pdf

#### Financing Terms

1. The Company is issuing Series A Preferred Shares at a pre-money valuation of $12,000,000, raising up to $3,000,000 in total gross proceeds. The purchase price per share shall be $1.20, with a minimum investment of $250,000 per investor.
2. **Liquidation Preference** In the event of a liquidation, merger, or sale of substantially all assets, the holders of Series A Preferred shall be entitled to receive 1x their original investment amount prior to any distribution to holders of Common Shares. Any remaining proceeds shall then be distributed on an as-converted basis.
3. **Conversion Rights** Series A Preferred Shares shall be convertible into Common Shares at any time at the option of the holder and shall automatically convert upon the closing of a qualified public offering of not less than $25,000,000 in gross proceeds.

## Operate with insight and flexibility

Keep your options open

See your entire equity plan at a glance. Model new hires, refreshes, and top-ups to keep your option pool and ownership aligned as you grow.

### Equity Plans

**Employee Incentive Plan 2025**
- Last updated: Annie L.
- Overview: 
- Awards granted:
- Plan Size: 15,000,000
- Available: -212,040

Export your data in one click

Export your cap table in spreadsheet format. Perfect for due diligence, board presentations, legal reviews, or custom analysis.

### Cap Table

As of 1/1/2026

- OCX
- Tax Compliance
- NSO/ISO 2025
- NSO/ISO 2024

#### Built for companies at every stage.