SUMMARY
All values based on Series C at $850M valuation
$8.50/share | September 2023
$1,271,456
VESTED
/
$1,530,000
GRANTED
$8,854
NEXT VEST
Jan 15, 2026
180,000 shares @ $1.00
$1,271,456 / $1,530,000
149,583
vested
+1,667
per month
30,417
unvested
GRANTS
@ $8.50/share
2021
100,000 shares @ $0.30 ⓘ • 4 years, 1 year cliff, monthly vesting
$850,000 / $850,000
100%
100,000Fully vested0
2023
50,000 shares @ $1.30 ⓘ • 4 years, 1 year cliff, monthly vesting
$309,893 / $425,000
73%
36,4581,042 shares/month13,542
2024
30,000 shares @ $5.50 ⓘ • 4 years, 1 year cliff, monthly vesting
$111,563 / $255,000
44%
13,125625 shares/month16,875
DETAILS
Values shown after exercise costs
December 2025
Today
Shares
Vested149,583 of 180,000
Progress83.1%
Values (Net of Exercise)
Today$1,121,873
Share price$8.50
Exercise cost$149,583
VALUATIONS
| Event | Date | Valuation | Multiple | Share Price | Your Shares | |
|---|---|---|---|---|---|---|
| Seed Round | Jun 2020 | $10M | 1x | $0.10 | - | |
| Series A | Mar 2021 | $50M | 5x | $0.50 | - | |
| Series B | Aug 2022 | $200M | 4x | $2.00 | 0 | |
| Series C | Sep 2023 | $850M | 4.3x | $8.50 | 50,000 | |
| Today | Dec 2025 | $850M | 1x | $8.50 | 149,583 | |
Projections | ||||||