Case File
efta-efta00597524DOJ Data Set 9OtherJAWBONE
Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta00597524
Pages
3
Persons
0
Integrity
No Hash Available
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
JAWBONE
INVESTMENT ANALYSIS
EFTA00597524
PARTICIPATION SCENARIO OVERVIEW
Creation of a new Series 8 Preferred
1.5x liquidation preference
-
Senior to all other Series except the Convertible Notes
-
Series 8 purchase price same as Convertible Notes conversion price
-
For every dollar invested in Series 8, investors that invest at least their Minimum Amount can move a portion of their
liquidation preference up in the stack, beginning with the oldest Preferred Series first
-
An investor's Minimum Amount is 12.39% of its existing liquidation preference
-
Amount of liquidation preference available to be moved up is based on a fixed ratio for all investors
-
Participating investors will surrender prior preferred with a liquidation preference equal to 6.0x their dollars
invested in Series 8 and receive Series 8 with a liquidation preference equal to 9.0x their dollars invested
-
1.5x in exchange for cash and 7.5x in exchange for prior preferred
-
If an investor's prior liquidation preference is less than 6.0x its investment in Series 8, it surrenders all of its
existing preferred and still receives the full amount of Series 8
-
Investor can defer decision whether to exchange prior preferred for Series 8 until liquidity event (up to 10 years)
-
Series 8 will be sold in a two-stage financing
-
Initial $40M sale was completed on 7/24/15
-
As required by IRA, other Major Investors are now being given 20 days to participate in the deal
EFTA00597525
JAWBONE INVESTMENT OVERVIEW
Investment Required for Full Exchange to Series 8
Investor
Mor.
Investor
Mort
Amount Invested in
Exchange
Current Liquidation
Amount Moved to Additional Liq Pref / S
Liquidation
Resulting Liquidation
Change in
Series8
Ratio
Preference
Series8
Invested
Preference Increase
Preference
Sha re count
S833.333
6.Ox
55.000.000
$5.OCO.C00
3.0x
52.500.0.00
$7.500.000
2'.9.729
Investment Required for Full Coverage of Paid in Capital
Amount Invested in
Exchange
Current Liquidation
Amount Moved to Additional Liq Prat 1$
Liquidation
Resulting Liquidation
Change in
Series8
Ratio
Preference
Series8
Invested
Preference Increase
Preference
Sharecount
SI .250.000
6.0x
$5.003.000
$7.500.000
5 Ox
$6,250.000
L__j11 r250,000
677.244
Note: Liquidation preference is exchanged on 1:1 basis, however, shares are exchanged based on the Series 8 price per
share of $5.46 / share (or $8.20 / share to reflect 1.5x liquidation preference).
Therefore, a participating investor with a liquidation preference(s) per share below $8.20 choosing to exchange their prior
Preferred for Series 8 will have their outstanding share ownership decrease. Such an investor could wait to decide whether
to exchange their shares until a liquidity event (up to 10 years).
A participating investor with a liquidation preference(s) per share above $8.20 will increase their share ownership upon
exchanging their prior Preferred for Series 8, and could choose to make that exchange immediately.
Current Shares Outstanding: 368.8M (including Convertible Notes & $40M investment, on an as-converted bases)
Note: Sharecounts shown on a non-converted basis unless otherwise noted
(1) If an investor's pnbr liquidation preference is less than 6.0x its investment in Series 8 it surrenders all of its existing preferred and still receives the full amount of Series 8
EFTA00597526
Forum Discussions
This document was digitized, indexed, and cross-referenced with 1,400+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.