CapPop! - Cap Tables Display

Pre Seed Capitalisation Table

Shareholder Associated Founder Share class Initial shareholding % Equity Founder top up options ESOP Pool shares (5% pre-money) Total shares incl. ESOP Fully diluted equity
Malcolm X Malcolm X Ordinary Shares 1,200,000 60.00% 50.00% 1,200,000 47.5%
Enhanced Voting Share 1
Steve Jobs Steve Jobs Ordinary Shares 800,000 40.00% 50.00% 1,200,000 47.5%
Enhanced voting Share 1
Founder top up options Steve Jobs Options 400,000
ESOP Options over Ordinary Shares 126,316 126,316 5.0%
Totals 2,000,000 100.00% 2,400,000.00 126,316 100.0%

(EVS shares excluded from economic calculations)

Price per share (ORDS): $0.0005

Price per share (EVS): $1.00

Founders Arrangements:

Initial ordinary shareholding is 60:40 ordinary shares.

Each Enhanced Voting Share entitles the holder to a number of votes at a meeting of shareholders equal to 40% of shares then on issue in the company.

Ordinary Shares vest:

SJ to receive an option to receive an additional 400,000 shares vesting as follows: