Skip to main content
Skip to content
Case File
efta-efta01110900DOJ Data Set 9Other

Investors engagement sheet for Ehud Barak -

Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta01110900
Pages
1
Persons
0
Integrity

Summary

Ask AI About This Document

0Share
PostReddit

Extracted Text (OCR)

EFTA Disclosure
Text extracted via OCR from the original document. May contain errors from the scanning process.
Investors engagement sheet for Ehud Barak - Confidential Background Following our meeting on 5-April-2016, we have prepared per your guidance: Levitection — investors briefing - short PDF document you can use freely with others as well This document — For yourself only. To hove the additional financial terms What are we looking for? We are looking to start the heavy-lifting part for developing Q. as follow: Stage Estimated timeline Estimated Cost Stogel: 0 Prototype 12 Months 1.5 - 2 M Dollars fOCS approved 320 KS] Stoge2: 0 Beta product 18 Months 3.5 - 4 M Dollars (Potential to further involve OCS) OCS = Office of the Chief Scientist In order to start the above, we are looking for funding of stage', as per the details above. [2M — OCS Investment = 1.7M Dollars]. The funding can be done in multiple steps, with minimum first step of 320 K$, matching OCS funding that was approved. What is in it for the investor? As requested, attached table summarizes and simulates the future scenario of equity for investments in 2 stages: Stogel (Seed Roundi): Total investment (can represent also a group of investors) of 1.7M Dollars for 33% of ordinary shares, will enable us to build the Q prototype. This step will yield a company value of 5M$ for the Seed-Round. Following a successful prototype, company evaluation is expected to elevate to 15 M$, and with that the value of shares for our investors from 1.7M$ to 4.9M$. Stage 1: Prototype Build Stage 2: Beta Product Seed Round $1 Company value = 5M$ Post Evaluate Seed Round ta Company value = 19M5 Post Evaluate funds in K$ % 15,000 funds in K$ % 30.000 1,700 33% 4,904 26% 7,743 4,000 21% 6,316 Total: 47% 14,059 Stoge2 (Seed Round2): Total additional investment of 4M Dollars for 21%, will enable us to build the Q Beta product. This step will yield a company value of 19 M$ for this round. This round will bring the investors percentage to 47% (as per Cake split). Following a successful deployment of Beta Product, company evaluation is expected to elevate to 30 M$, and with that the value of shares for our investors from to 14M$. Note: This model shows a scenario that we will allocate 10% for ESOP in pre-round. Seed roundl ■ ESOP ■ Investors ■ Founder Seed Round2 EFTA01110900

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.