Case File
efta-efta01207463DOJ Data Set 9OtherPARTICIPATION SCENARIO OVERVIEW
Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta01207463
Pages
2
Persons
0
Integrity
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
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
-
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
-
For every dollar invested in Series 8, investors that invest at least their Minimum Amount receive an option to move a
portion of their liquidation preference up in the stack, beginning with the oldest Preferred Series first
-
Investor can defer decision whether to exchange prior preferred for Series 8 until liquidity event (up to 10 years)
-
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
-
Investors not exchanging their prior preferred continue with original Series ownership with all commensurate terms
and rights
EFTA01207463
JAWBONE INVESTMENT OVERVIEW
Investor
Mon. Inc.
Amount Invested In
Exchange
Current Liquidation
Amount Moved to
Additional Llq Pref :
Liquidation
Resulting Liquidation
Change in
Serles8
Ratio
Preference
Serles8
$ Invested
Preference Increase
Preference
Sharecount
$833.333
6.0x
$5.000.000
$5.000.000
3.0x
$2.500.000
97.500.000
219.729
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: 400.914 (including convertible notes & $4014 investment)
Note: Sharecounts shown on a non-converted basis
EFTA01207464
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.