Model sanity checks: passing
GenLayer Labs Corp.

Current vs Potential Raise

Simple view of SAFE conversion, new investor ownership and dilution.

Pre-money
$93,750,000
Raise
$20,000,000
Post-money
$113,750,000
All discount SAFEs convert at cap
Approx. all-discount-clear threshold: $93,750,002 pre-money

Your ticket outcome

within the new investor allocation
Your ticket
$100,000
Round allocation
0.50%
of new money
Shares received
15,402
Final ownership
0.09%
implied $113,750,002 post

Post financing ownership

post-SAFE to final
GroupSharesPost-SAFEDeltaFinalDiscount impact
Existing shareholders9,887,00068.47%-12.04 pts56.43%-
Employee options issued / pending573,2733.97%-0.70 pts3.27%-
Unissued option pool remaining560,8383.88%-0.68 pts3.20%-
SAFE holders3,418,51023.67%-4.16 pts19.51%-
New investors3,080,4520.00%+17.58 pts17.58%-
Option pool increase00.00%0.00 pts0.00%-
Total17,520,073100.00%0.00 pts100.00%-

Resulting cap table by holder

Final holder-level shares and ownership. Repeated holders are aggregated.

HolderSourceSharesOwnership
Moon Ventures SACurrent equity + SAFE $75,000,000 cap, 20%3,872,75822.10%
Platypus Ventures SLUCurrent equity3,515,00020.06%
New round investorsNew financing3,080,45217.58%
Entropic Solutions SIACurrent equity2,420,00013.81%
NIV Fund II LPSAFE $25,000,000 cap, 20% + SAFE $75,000,000 cap, 20%827,8724.73%
Node Capital Token Opportunity Fund LPSAFE $25,000,000 cap, 20% + SAFE $75,000,000 cap, 20%577,5853.30%
Remaining existing option poolOption pool560,8383.20%
Navreet BrarCurrent equity + Pending option refresh + SAFE $15,000,000 cap, 20%187,1851.07%
BOSCOLO INTERVEST LIMITEDSAFE $75,000,000 cap, 20%154,0230.88%
Barry GoodmanSAFE $15,000,000 cap, 20% + SAFE $25,000,000 cap, 20% + SAFE $75,000,000 cap, 20%125,1430.71%
MS2 Capital LLCSAFE $15,000,000 cap, 20% + SAFE $25,000,000 cap, 20%105,8910.60%
Alex ArmengolCurrent equity100,0000.57%
Tykhe Block VenturesSAFE $75,000,000 cap, 20%96,2640.55%
Alex LindenmeyerSAFE $25,000,000 cap, 20%86,6380.49%
Gautam DesaiSAFE $25,000,000 cap, 20% + SAFE $75,000,000 cap, 20%67,3850.38%
Randomtask Inc.SAFE $25,000,000 cap, 20% + SAFE $75,000,000 cap, 20%67,3850.38%
Cogitent Ventures LTDSAFE $75,000,000 cap, 20% + SAFE $25,000,000 cap, 20%62,5720.36%
Kira ProkopenkoCurrent equity + Pending option refresh58,2250.33%
Patrick Telmosse-BagataviciusSAFE $25,000,000 cap, 20%57,7580.33%
DCF Capital Ltd.SAFE $25,000,000 cap, 20%57,7580.33%
Joedat EsfahaniSAFE $25,000,000 cap, 20%57,7580.33%
Kamal Ravikant Capital LP - D2SAFE $25,000,000 cap, 20%57,7580.33%
Larp Capital LLCSAFE $25,000,000 cap, 20%57,7580.33%
Zero Knowledge LPSAFE $25,000,000 cap, 20%57,7580.33%
Arrington Capital Cayman SPV LtdSAFE $75,000,000 cap, 20%57,7580.33%
The Arcadia Media Group Inc.SAFE $15,000,000 cap, 20%48,1320.27%
Existential Capital Yazilim Ve Ticaret Limited SirketiSAFE $15,000,000 cap, 20%48,1320.27%
Ivan BrightlySAFE $15,000,000 cap, 20%48,1320.27%
Kiril AntevskiCurrent equity + Pending option refresh48,1300.27%
Chris SnyderSAFE $25,000,000 cap, 20%43,3190.25%
Infinite Bid LLCSAFE $25,000,000 cap, 20%43,3190.25%
ABUNDIUM S.L.U.SAFE $75,000,000 cap, 20%38,5060.22%
GARNEX S.L.U.SAFE $75,000,000 cap, 20%38,5060.22%
Araceli GarciaCurrent equity + Pending option refresh37,6260.21%
Adrian PeribanezCurrent equity37,0000.21%
Ana MahechaCurrent equity + Pending option refresh29,2170.17%
Ivan Payan MunozSAFE $25,000,000 cap, 20%28,8790.16%
Martin Peter MiejerSAFE $75,000,000 cap, 20%28,8790.16%
Cristiam Da Silva CampelloCurrent equity26,4040.15%
Darien HernandezCurrent equity + Pending option refresh25,5800.15%
Claudio MelloCurrent equity + Pending option refresh25,5800.15%
Daniel Julian Rojas CruzCurrent equity + Pending option refresh24,5330.14%
Danny TamSAFE $25,000,000 cap, 20%23,1030.13%
MH Technologies LtdSAFE $65,000,000 cap, 20%22,2150.13%
Rafal RabendaCurrent equity + Pending option refresh22,0420.13%
Sergio Moreno OrejudoCurrent equity + Pending option refresh22,0420.13%
Luciano Pieroni MurguetCurrent equity + Pending option refresh22,0420.13%
BlockBuilders Labs Ltd.SAFE $75,000,000 cap, 20%19,2530.11%
Node Capital Liquid FundSAFE $75,000,000 cap, 20%19,2530.11%
Justin HoCurrent equity19,0000.11%
Brad MillsSAFE $25,000,000 cap, 20%14,4400.08%
BXD SASAFE $25,000,000 cap, 20%14,4400.08%
Deyi ZhangSAFE $25,000,000 cap, 20%14,4400.08%
Evan LuthraSAFE $25,000,000 cap, 20%14,4400.08%
Brent GordonSAFE $25,000,000 cap, 20%14,4400.08%
George PengSAFE $25,000,000 cap, 20%14,4400.08%
Martin SmietSAFE $25,000,000 cap, 20%14,4400.08%
Thomas VeeSAFE $25,000,000 cap, 20%14,4400.08%
William PattonSAFE $25,000,000 cap, 20%14,4400.08%
Jeffrey Thomas McDonaldSAFE $75,000,000 cap, 20%14,4400.08%
Alex GluchowskiSAFE $25,000,000 cap14,4400.08%
RuzgarPending option refresh13,2250.08%
RahilPending option refresh13,2250.08%
Afsaneh HeyatCurrent equity13,2250.08%
Antonio MirallesCurrent equity13,0000.07%
Sunrise Bengal X LLCSAFE $15,000,000 cap, 20%9,6260.05%
Danny Christ SamaraSAFE $75,000,000 cap, 20%9,6260.05%
Magnus CapitalSAFE $75,000,000 cap, 20%9,6260.05%
WAGMI 106 - WAGMI Master LLCSAFE $75,000,000 cap, 20%9,6260.05%
Nansen Pte LtdSAFE $75,000,000 cap9,6260.05%
Laser Digital Ventures Fund OneSAFE $75,000,000 cap9,6260.05%
Busra BilgicanCurrent equity8,8170.05%
Jordi Timoneda ReneSAFE $25,000,000 cap, 20%8,6640.05%
Agustin Ramiro DiazCurrent equity7,3470.04%
SeedHorizon GroupSAFE $75,000,000 cap, 20%7,3160.04%
Etienne VantkruysSAFE $25,000,000 cap, 20%5,7760.03%
M. Montserrat Lluis SespluguesSAFE $25,000,000 cap, 20%5,7760.03%
Denis HacquinCurrent equity4,9590.03%
Andrew BryantSAFE $75,000,000 cap, 20%4,8130.03%
XBT Hodlers OUSAFE $75,000,000 cap4,8130.03%
KorBon LLCSAFE $75,000,000 cap4,8130.03%
DAIC GmbHSAFE $75,000,000 cap4,8130.03%
Noders LLCSAFE $75,000,000 cap4,8130.03%
Ferran Prat TioSAFE $75,000,000 cap4,8130.03%
Adria Carrera MasSAFE $75,000,000 cap4,8130.03%
Paradox SLUSAFE $75,000,000 cap4,8130.03%
Benedikt SchulzSAFE $75,000,000 cap, 20%1,9250.01%
Vassilis TziokasSAFE $75,000,000 cap1,9250.01%
Harsh AgarwalSAFE $25,000,000 cap, 20%1,4440.01%
TotalModeled rows17,520,073100.00%