EX-10.9 19 d73715dex109.htm EX-10.9 EMPLOYMENT AGREEMENT
Exhibit 10.9
THIS EMPLOYMENT AGREEMENT (“Agreement”) is made as of January 18, 2013 (the “Effective Date”) by and between ViewRay Incorporated (the “Company”) and Xxxxx Xxxxxx (the “Executive”).
1
however, that the Executive may perform a significant portion of his work from a remote (or home) office; provided, that such remote (or home) working arrangement does not adversely affect the Executive’s ability to perform the Executive Duties (as reasonably determined by the Board, without the vote of the Executive if the Executive is a member of the Board at such time). Whether the Company’s principal offices will change locations is one of the decisions the Executive will be expected to drive, and the Board looks forward to the discussion on the relocation of part or all of the Company. The Company understands that the relocation of the Company to Silicon Valley, while not guaranteed, is the likely outcome of the strategic review the Executive will undertake.
5. Salary, Compensation and Benefits.
2
change from time to time as deemed appropriate and necessary by the Company. In addition, as soon as reasonably practicable after the Executive Start Date and subject to the approval of the Board, the Executive shall be entitled to a stock option grant (the “Option”) to purchase such number of shares of the Company’s common stock that represent 5.0% of the issued and outstanding shares of the Company as of January 18, 2013 (calculated on an as-converted-to-common stock basis). The Option will be exercisable at a price per share equal to the fair market value per share of the Company’s Common Stock on the date of the grant. One quarter of the shares underlying the Option will vest on the twelve (12) month anniversary of the Executive Start Date, with 1/48th of the total number of remaining shares vesting on the first day of each month thereafter.
5.4 Carve-Out Plan. The Company will implement a change in control carve-out plan (the “Carve-Out Plan”) that will provide the Executive with minimum levels of compensation at various transaction price levels as indicated in the spreadsheet attached hereto as Exhibit B. Notwithstanding the foregoing, the Executive will remain vested and be eligible to participate (to the extent vested on the termination date) in the Carve-Out Plan only if and for so long as he is employed at the time of, or within six months prior to, the closing of a Change in Control, unless Executive’s employment is terminated for Cause by the Company.
3
4
paid on the date that bonus payments are made to current Company employees, or on the regular payroll day that the Company makes the first Base Salary severance payment, whichever is later. Provided that the Executive properly elects COBRA continuation coverage, the Company will reimburse the Executive for the cost of the insurance premiums for such coverage. The Executive will be eligible to receive such reimbursement until the earliest of (i) the twelve-month anniversary of the Executive’s termination, (ii) the date the Executive is no longer eligible to receive COBRA continuation coverage; and (iii) the date on which the Executive becomes eligible to receive substantially similar coverage from another employer. In addition, the Option grant shall provide that if the Company terminates the Executive’s employment without Cause, or the Executive resigns for Good Reason, then the shares underlying the option grant that would otherwise (absent the termination) have vested in the 12 months following the Executive’s termination shall accelerate and become fully-vested as of the date of the Executive’s termination. In no event shall the Executive or the Executive’s estate or beneficiaries be entitled to any of the payments or benefits set forth in this Section 6.2 upon termination of the Executive’s employment by reason of his disability or death.
6.4 Code Section 280G.
6.4.1 in the event it shall be determined that any payment or distribution to the Executive or for the Executive’s benefit which is in the nature of compensation and is contingent on a change in the ownership or effective control of the Company or the ownership of a substantial portion of the assets of the Company (within the meaning of Section 280G(b)(2) of the Code), whether paid or payable pursuant to this Agreement or otherwise (a “Payment”), would constitute a “parachute payment” under Section 280G(b)(2) of the Code and would be subject to the excise tax imposed by Section 4999 of the Code (together with any interest or penalties imposed with respect to such excise tax, the “Excise Tax”), then the Payments shall be reduced to the extent necessary so that no portion thereof shall be subject to the excise tax imposed by Section 4999 of the Code
5
but only if, by reason of such reduction, the net after-tax benefit received by the Executive shall exceed the net after-tax benefit received by the Executive if no such reduction was made. The specific Payments that shall be reduced and the order of such reduction shall be determined so as to achieve the most favorable economic benefit to the Executive, and to the extent economically equivalent, the Payments shall be reduced pro rata, all as determined by the Company in its sole discretion. For purposes of this Section 6.4.1, “net after-tax benefit” shall mean (i) the Payments which the Executive receives or are then entitled to receive from the Company that would constitute “parachute payments” within the meaning of Section 280G of the Code, less (ii) the amount of all federal, state and local income taxes payable with respect to the Payments calculated at the maximum marginal income tax rate for each year in which the Payments shall be paid to the Executive (based on the rate in effect for such year as set forth in the Code as in effect at the time of the first payment of the foregoing), less (iii) the amount of Excise Taxes imposed with respect to the Payments.
6.4.2 All determinations required to be made under this Section 6.4 shall be made by such nationally recognized accounting firm as may be selected by the Audit Committee of the Board of the Company as constituted immediately prior to the change in control transaction (the “Accounting Firm”), provided, that the Accounting Firm’s determination shall be made based upon “substantial authority” within the meaning of Section 6662 of the Code, The Accounting Firm shall provide its determination, together with detailed supporting calculations and documentation, to the Executive and the Company within 15 business days following the date of termination of the Executive’s employment, if applicable, or such other time as requested by the Executive (provided that the Executive reasonably believes that any of the Payments may be subject to the Excise Tax) or the Company. All reasonable fees and expenses of the Accounting Firm in reaching such a determination shall be borne solely by the Company.
6
9.1 “Cause” shall mean the Executive’s: (i) dishonesty of a material nature; (ii) theft or embezzlement of Company funds or assets; (iii) conviction of, or guilty or no contest plea, to a felony charge or any misdemeanor involving moral turpitude, or the entry of a consent decree with any governmental body; (iv) noncompliance in any material respect with any laws or regulations, foreign or domestic; (v) violation of any express direction or any rule, regulation or policy established by the Board that is consistent with the terms of this Agreement; (vi) material breach of this Agreement or material breach of the Executive’s fiduciary duties to the Company; (vii) gross incompetence, gross neglect, or gross misconduct in the performance of the Executive’s duties; or (viii) repeated and consistent failure to perform the duties under this Agreement during normal business hours except during vacation periods or absences due to temporary illness. If the Board determines in good faith (if the Executive is a member of the Board at such time he shall not be entitled to participate in such determination) that Cause for termination exists, the Executive shall be given written notice by the Board that provides the factual basis for the determination and the Executive shall have ten business days to respond and to try and cure the condition(s) giving rise to the determination prior to that determination becoming final; provided, however, that this sentence shall not apply to, nor shall the Board be obligated to provide any such cure period for conditions of Cause which by their nature, and as reasonably determined by the Board, are not subject to cure.
9.2 “Good Reason” shall mean, in the context of a resignation by the Executive, a resignation that occurs within thirty days following the Executive’s first having knowledge of any (i) material reduction in the Executive’s Base Salary, (ii) material breach of this Agreement by the Company, or (iii) material diminution of the Executive’s title as Chief Executive Officer or responsibilities as Chief Executive Officer imposed by the Board (other than in response to an event constituting Cause); provided, however, with respect to subclause (1) above, that any reduction of Executive’s Base Salary that is consistent with general reductions in the base salaries of other executives of the Company as part of a plan to avoid insolvency of the Company or manage any financial distress or hardship of the Company shall not be deemed to constitute a material reduction in the Executive’s Base Salary for purposes of this Section 9.2; and provided, further, with respect to subclause (ii) above, that in the case of a material breach, Good Reason shall only exist where the Executive has provided the Company with written notice of the breach and the Company has failed to cure such breach within ten business days of such written notice of breach.
7
with the written consent of a duly authorized representative of the Company and the Executive. The waiver by either party of a breach of any provision of this Agreement by the other party shall not operate or be construed as a waiver of any subsequent breach by such other party.
If to the Company, addressed to:
ViewRay Incorporated
2 Thermo Xxxxxx Xxx
Xxxxxxx Xxxxxxx, XX 00000
Attn: Board of Directors
Fax: 0-000-000-0000
with a copy, which shall not constitute notice, to:
Xxxxxxx XxXxxxxxx
0 Xxxxxxx Xxxxxx,
Xxxxxx, XX 00000
Attn: Xxxxx X. Xxxx
Fax: 000.000.0000
If to the Executive, to the address set forth on the signature page of this Agreement or at the current address listed in the Company’s records.
Notices shall be deemed given upon the earlier to occur of (i) receipt by the party to whom such notice is directed; (ii) if sent by facsimile machine, on the day (other than a Saturday, Sunday or legal holiday in the jurisdiction to which such notice is directed) such notice is sent if sent (as evidenced by the facsimile confirmed receipt) prior to 5:00 p.m. Eastern Time and, if sent after 5:00 p.m. Eastern Time, on the day (other than a Saturday, Sunday or legal holiday in the jurisdiction to which such notice is directed) after which such notice is sent; (iii) on the first business day (other than a Saturday, Sunday or legal holiday in the jurisdiction to which such
8
notice is directed) following the day the same is deposited with the commercial courier if sent by commercial overnight delivery service; or (iv) the fifth day (other than a Saturday, Sunday or legal holiday in the jurisdiction to which such notice is directed) following deposit thereof with the U.S. Postal Service as aforesaid. Each party, by notice duly given in accordance therewith, may specify a different address for the giving of any notice hereunder.
15. Governing Law. This Agreement shall be construed and enforced in accordance with and governed by the laws of the State of California (without giving effect to any conflicts or choice of laws provisions thereof that would cause the application of the domestic substantive laws of any other jurisdiction).
(a) EACH OF THE PARTIES HERETO HEREBY CONSENTS TO THE JURISDICTION OF ALL STATE AND FEDERAL COURTS LOCATED IN SAN MATEO COUNTY, CALIFORNIA, AS WELL AS TO THE JURISDICTION OF ALL COURTS TO WHICH AN APPEAL MAY BE TAKEN FROM SUCH COURTS, FOR THE PURPOSE OF ANY SUIT, ACTION OR OTHER PROCEEDING ARISING OUT OF, OR IN CONNECTION WITH, THIS AGREEMENT OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY, INCLUDING, WITHOUT LIMITATION, ANY PROCEEDING RELATING TO ANCILLARY MEASURES IN AID OF ARBITRATION, PROVISIONAL REMEDIES AND INTERIM RELIEF, OR ANY PROCEEDING TO ENFORCE ANY ARBITRAL DECISION OR AWARD. EACH PARTY HEREBY EXPRESSLY WAIVES ANY AND ALL RIGHTS TO BRING ANY SUIT, ACTION OR OTHER PROCEEDING IN OR BEFORE ANY COURT OR TRIBUNAL OTHER THAN THE COURTS DESCRIBED ABOVE AND COVENANTS THAT IT SHALL NOT SEEK IN ANY MANNER TO RESOLVE ANY DISPUTE OTHER THAN AS SET FORTH IN THIS SECTION OR AS PROVIDED IN THE NONDISCLOSURE AND DEVELOPMENTS AGREEMENT, OR TO CHALLENGE OR SET ASIDE ANY DECISION, AWARD OR JUDGMENT OBTAINED IN ACCORDANCE WITH THE PROVISIONS HEREOF.
EACH OF THE PARTIES HERETO HEREBY EXPRESSLY WAIVES ANY AND ALL OBJECTIONS IT MAY HAVE TO VENUE, INCLUDING, WITHOUT LIMITATION, THE INCONVENIENCE OF SUCH FORUM, IN ANY OF SUCH COURTS. IN ADDITION, EACH OF THE PARTIES CONSENTS TO THE SERVICE OF PROCESS BY PERSONAL SERVICE OR ANY MANNER IN WHICH NOTICES MAY BE DELIVERED HEREUNDER IN ACCORDANCE WITH SECTION 14 OF THIS AGREEMENT.
9
breaches of this Agreement by the other parties and to enforce specifically such terms and provisions of this Agreement, such remedy being in addition to and not in lieu of, any other rights and remedies to which the other parties are entitled to at law or in equity.
10
19.3 Releases. The payment of any amounts otherwise payable to you on account of termination of employment under this Agreement which constitute deferred compensation within the meaning of Section 409A and which are subject (among other conditions, if any) to a release of claims may be delayed at the discretion of the Company for up to ninety (90) days following your termination of employment (without regard to when your release is delivered and becomes irrevocable (an “Effective Release”)). Regardless of any payment, however, all such amounts remain conditioned on an Effective Release such that if you fail to deliver (or if you revoke) your release you will forfeit and must immediately return such amounts on the Company’s demand.
20. Severability; Titles and Subtitles; Gender: Singular and Plural; Counterparts; Facsimile.
(a) In case any provision of this Agreement shall be invalid, illegal or unenforceable, the validity, legality and enforceability of the remaining provisions of this Agreement shall not in any way be affected or impaired thereby.
(b) The titles of the sections and subsections of this Agreement are for convenience of reference only and are not to be considered in construing this Agreement.
(c) The use of any gender in this Agreement shall be deemed to include the other genders, and the use of the singular in this Agreement shall be deemed to include the plural (and vice versa), wherever appropriate.
(d) This Agreement may be executed in any number of counterparts, each of which shall be an original, but all of which together constitute one instrument.
(e) Counterparts of this Agreement (or applicable signature pages hereof) that are manually signed and delivered by facsimile transmission shall be deemed to constitute signed original counterparts hereof and shall bind the parties signing and delivering in such manner.
[The Following Page is the Signature Page]
11
IN WITNESS WHEREOF, the parties hereto have executed this Agreement on the dates set forth below.
COMPANY: | EXECUTIVE: | |||||
VIEWRAY INCORPORATED | ||||||
By: | /s/ Xxxxx X. Xxxxxx | /s/ Xxxxxxxxxxx X. Xxxxxx | ||||
Name: | Xxxxx X. Xxxxxx | |||||
Title: | ViewRay Director | Print Name: Xxxxxxxxxxx X. Xxxxxx | ||||
Date: | January 18, 2013 | Date: | January 18, 2013 | |||
Address: |
EXHIBIT A
PERMITTED ACTIVITIES
1. | Town of Portola Valley Emergency Preparedness Committee |
2. | Board of Directors of XXXX (Compact Proton Accelerator Corporation) |
EXHIBIT B
CARVE-OUT PLAN
ViewRay Illustrative Liquidation Analysis
($ In millions, except per share)
Scenario: | With CEO Carveout | |
Transaction Date: | 12/31/2015 |
Pro Forma for Series D of $26.5 million at $2.086 per share | OrbiMed Ownership | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion | Amount | Cumulative Dividend | Liquidation | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Capitalization | Shares | % FD | Price | Invested | (%) | ($) | Preference | Shares | Invested | % of Series | % FD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 21.04 | % | $ | 2.085 | $ | 25.9 | 8.0 | % | $ | 6.1 | 27.26 | % | 5.74 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series C | 18,616,261 | 31.57 | % | $ | 2.086 | $ | 33.8 | 8.6 | % | $ | 13.9 | $ | 10.7 | 27.48 | % | 8.67 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series B-1 | 15,404,727 | 26.12 | % | $ | 25.3 | 8.0 | % | $ | 14.9 | $ | 7.0 | 27.69 | % | 7.23 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A | 0.88 | % | $ | 3.0 | NA | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common | 3.60 | % | — | NA | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Option Pool | 12.00 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CEO Options | 5.00 | % | — | NA | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 58,977,198 | 100.00 | % | $ | 93.0 | $ | 34.9 | 12,764,201 | $ | 24.7 | 21.64 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||
Illustrative Transaction Value ($mm) |
| $ | 100.0 | $ | 125.0 | $ | 150.0 | $ | 175.0 | $ | 200.0 | $ | 225.0 | $ | 250.0 | $ | 275.0 | $ | 300.0 | $ | 325.0 | $ | 350.0 | $ | 375.0 | $ | 400.0 | $ | 425.0 | $ | 450.0 | $ | 475.0 | 500.0 | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||
Price Per Share |
| $ | 1.70 | $ | 2.12 | $ | 2.57 | $ | 3.02 | $ | 3.49 | $ | 3.97 | $ | 4.45 | $ | 4.91 | $ | 5.35 | $ | 5.80 | $ | 6.25 | $ | 6.69 | $ | 7.14 | $ | 7.59 | $ | 8.03 | $ | 8.48 | $ | 8.92 | |||||||||||||||||||||||||||||||||||||
Management Carveout of CEO Options % of CEO options carved out |
| 0.0 | % | 0.0 | % | 17.2 | % | 36.8 | % | 55.3 | % | 75.9 | % | 95.4 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||||||||||||||||||
CEO Option pool [% Transaction Value] |
| 0.00 | % | 0.00 | % | 0.86 | % | 1.84 | % | 2.82 | % | 3.79 | % | 4.77 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | |||||||||||||||||||||||||||||||||||||
CEO Carve Out ($) |
| $ | 0.0 | $ | 0.0 | $ | 1.3 | $ | 3.2 | $ | 5.6 | $ | 8.5 | $ | 11.9 | $ | 15.0 | $ | 16.3 | $ | 17.5 | $ | 18.8 | $ | 20.0 | $ | 21.3 | $ | 22.5 | $ | 23.8 | $ | 25.0 | |||||||||||||||||||||||||||||||||||||||
Residual to Shareholders, Post Carve Out |
| $ | 100.0 | $ | 125.0 | $ | 148.7 | $ | 171.8 | $ | 194.4 | $ | 216.5 | $ | 233.1 | $ | 261.2 | $ | 285.0 | $ | 308.7 | $ | 332.5 | $ | 356.2 | $ | 380.0 | $ | 403.7 | $ | 427.5 | $ | 451.2 | $ | 475.0 | |||||||||||||||||||||||||||||||||||||
Fully Diluted Share Count |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series C | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | 18.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series B-1 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Option Pool | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
CEO Options |
| 2.9 | 2.9 | 2.4 | 2.4 | 1.3 | 0.7 | 0.1 | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 59.0 | 59.0 | 58.5 | 57.9 | 57.3 | 55.7 | 56.2 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | 56.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fully Diluted % Ownership |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 21.0 | % | 21.0 | % | 21.2 | % | 21.4 | % | 21.7 | % | 21.9 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | 22.1 | % | ||||||||||||||||||||||||||||||||||||||
Series C | 31.6 | % | 31.6 | % | 31.8 | % | 32.2 | % | 32.5 | % | 32.8 | % | 33.1 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | 33.2 | % | ||||||||||||||||||||||||||||||||||||||
Series B-1 | 26.1 | % | 26.1 | % | 26.3 | % | 26.6 | % | 26.9 | % | 27.1 | % | 27.4 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | 27.5 | % | ||||||||||||||||||||||||||||||||||||||
Series A | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | 0.7 | % | ||||||||||||||||||||||||||||||||||||||
Common | 3.6 | % | 3.6 | % | 3.6 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | 3.8 | % | ||||||||||||||||||||||||||||||||||||||
Option Pool | 12.0 | % | 12.0 | % | 12.1 | % | 12.2 | % | 12.3 | % | 12.5 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | 12.6 | % | ||||||||||||||||||||||||||||||||||||||
CEO Options |
| 5.0 | % | 5.0 | % | 4.2 | % | 3.2 | % | 2.2 | % | 1.3 | % | 0.2 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | |||||||||||||||||||||||||||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||||||||||||||||||||
Liquidation Preference |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series C | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | 52.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series B-1 | 15.3 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | 40.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A | — | 0.1 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | 100.0 | 125.0 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | 127.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residual, Post Preferences |
| — | — | 20.8 | 43.8 | 66.4 | 88.5 | 110.1 | 133.3 | 157.1 | 180.8 | 204.6 | 228.3 | 252.1 | 275.8 | 299.6 | 323.3 | 347.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Participation | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | — | — | 4.4 | 9.4 | 14.4 | 19.4 | 24.3 | 29.5 | 34.8 | 40.0 | 45.3 | 50.6 | 55.8 | 61.1 | 66.3 | 71.6 | 76.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series C | — | — | 6.6 | 14.1 | 21.6 | 29.0 | 36.5 | 44.3 | 52.2 | 60.1 | 68.0 | 75.9 | 83.7 | 91.6 | 99.5 | 107.4 | 115.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series B-1 | — | — | 5.5 | 11.7 | 17.9 | 24.0 | 30.2 | 36.7 | 43.2 | 49.7 | 55.2 | 62.8 | 69.3 | 75.8 | 82.4 | 88.9 | 95.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A | — | — | 0.1 | 0.3 | 0.5 | 0.6 | 0.8 | 0.9 | 1.1 | 1.3 | 1.5 | 1.6 | 1.8 | 2.0 | 2.1 | 2.3 | 2.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common | — | — | 0.8 | 1.6 | 2.5 | 3.3 | 4.2 | 5.1 | 6.0 | 6.9 | 7.8 | 8.7 | 9.5 | 10.4 | 11.3 | 12.2 | 13.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Option Pool | — | — | 2.5 | 5.4 | 8.2 | 11.0 | 13.9 | 16.8 | 19.8 | 22.8 | 25.8 | 28.8 | 31.8 | 34.8 | 37.8 | 40.8 | 43.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
CEO Options |
| — | — | 0.9 | 1.4 | 1.5 | 1.1 | 0.3 | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||
Total | — | — | 20.8 | 43.8 | 66.4 | 88.5 | 110.1 | 133.3 | 157.1 | 180.8 | 204.6 | 228.3 | 252.1 | 275.8 | 299.6 | 323.3 | 347.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Proceeds |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 32.0 | 32.0 | 36.4 | 41.4 | 46.4 | 51.4 | 56.3 | 61.5 | 66.8 | 72.1 | 77.3 | 82.6 | 87.8 | 93.1 | 98.4 | 103.6 | 108.9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series C | 52.7 | 52.7 | 59.3 | 66.8 | 74.3 | 81.8 | 89.2 | 97.0 | 104.9 | 112.8 | 120.7 | 128.6 | 136.5 | 144.3 | 152.2 | 160.1 | 168.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series B-1 | 15.3 | 40.2 | 45.7 | 51.9 | 58.1 | 64.2 | 70.4 | 76.9 | 83.4 | 89.9 | 96.4 | 103.0 | 109.5 | 116.0 | 122.6 | 129.1 | 135.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A | — | 0.1 | 3.2 | 3.3 | 3.5 | 3.7 | 3.8 | 4.0 | 4.1 | 4.3 | 4.5 | 4.7 | 4.8 | 5.0 | 5.2 | 5.3 | 5.5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common | — | — | 0.8 | 1.6 | 2.5 | 3.3 | 4.2 | 5.1 | 6.0 | 6.9 | 7.8 | 8.7 | 9.5 | 10.4 | 11.3 | 12.2 | 13.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Option Pool | — | — | 2.5 | 5.4 | 8.2 | 11.0 | 13.9 | 16.8 | 19.8 | 22.8 | 25.8 | 28.8 | 31.8 | 34.8 | 37.8 | 40.8 | 43.8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
CEO Options |
| — | — | 2.2 | 4.6 | 7.1 | 9.6 | 12.2 | 13.8 | 15.0 | 16.3 | 17.5 | 18.8 | 20.0 | 21.3 | 22.5 | 23.8 | 25.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||||||
Total | 100.0 | 125.0 | 150.0 | 175.0 | 200.0 | 225.0 | 250.0 | 275.0 | 300.0 | 325.0 | 350.0 | 375.0 | 400.0 | 425.0 | 450.0 | 475.0 | 500.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Return Multiple |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | 1.2 | x | 1.2 | x | 1.4 | x | 1.6 | x | 1.8 | x | 2.0 | x | 2.2 | x | 2.4 | x | 2.6 | x | 2.8 | x | 3.0 | x | 3.2 | x | 3.4 | x | 3.6 | x | 3.8 | x | 4.0 | x | 4.2 | x | ||||||||||||||||||||||||||||||||||||||
Series C | 1.4 | x | 1.4 | x | 1.5 | x | 1.7 | x | 1.9 | x | 2.1 | x | 2.3 | x | 2.5 | x | 2.7 | x | 2.9 | x | 3.1 | x | 3.3 | x | 3.5 | x | 3.7 | x | 3.9 | x | 4.1 | x | 4.3 | x | ||||||||||||||||||||||||||||||||||||||
Series B-1 | 0.6 | x | 1.6 | x | 1.8 | x | 2.1 | x | 2.3 | x | 2.5 | x | 2.8 | x | 3.0 | x | 3.3 | x | 3.6 | x | 3.8 | x | 4.1 | x | 4.3 | x | 4.6 | x | 4.8 | x | 5.1 | x | 5.4 | x | ||||||||||||||||||||||||||||||||||||||
Series A | 0.0 | x | 0.0 | x | 1.0 | x | 1.1 | x | 1.2 | x | 1.2 | x | 1.3 | x | 1.3 | x | 1.4 | x | 1.4 | x | 1.5 | x | 1.5 | x | 1.6 | x | 1.6 | x | 1.7 | x | 1.8 | x | 1.8 | x | ||||||||||||||||||||||||||||||||||||||
Proceeds Per Share |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series D | $ | 2.58 | $ | 2.58 | $ | 2.93 | $ | 3.34 | $ | 3.74 | $ | 4.14 | $ | 4.54 | $ | 4.96 | $ | 5.33 | $ | 5.81 | $ | 6.23 | $ | 5.65 | $ | 7.08 | $ | 7.50 | $ | 7.93 | $ | 8.35 | $ | 8.77 | ||||||||||||||||||||||||||||||||||||||
Series C | $ | 2.83 | $ | 2.83 | $ | 3.19 | $ | 3.59 | $ | 3.99 | $ | 4.39 | $ | 4.79 | $ | 5.21 | $ | 5.63 | $ | 6.06 | $ | 6.48 | $ | 6.91 | $ | 7.33 | $ | 7.75 | $ | 8.18 | $ | 8.60 | $ | 9.03 | ||||||||||||||||||||||||||||||||||||||
Series B-1 | $ | 0.99 | $ | 2.61 | $ | 2.97 | $ | 3.37 | $ | 3.77 | $ | 4.17 | $ | 4.57 | $ | 4.99 | $ | 5.41 | $ | 5.84 | $ | 6.26 | $ | 6.68 | $ | 7.11 | $ | 7.53 | $ | 7.96 | $ | 8.38 | $ | 8.80 | ||||||||||||||||||||||||||||||||||||||
Series A | $ | 0.00 | $ | 7.96 | $ | 8.36 | $ | 8.76 | $ | 9.16 | $ | 10.40 | $ | 10.83 | $ | 11.25 | $ | 11.67 | $ | 12.10 | $ | 12.52 | $ | 12.95 | $ | 13.37 | $ | 13.79 | ||||||||||||||||||||||||||||||||||||||||||||
Common | $ | 0.00 | $ | 0.00 | $ | 0.76 | $ | 1.16 | $ | 2.80 | $ | 3.23 | $ | 3.65 | $ | 4.07 | $ | 4.50 | $ | 4.92 | $ | 5.35 | $ | 5.77 | $ | 6.19 | ||||||||||||||||||||||||||||||||||||||||||||||
Option Pool | $ | 0.00 | $ | 0.00 | $ | 0.76 | $ | 1.16 | $ | 2.80 | $ | 3.23 | $ | 3.65 | $ | 4.07 | $ | 4.50 | $ | 4.92 | $ | 5.35 | $ | 5.77 | $ | 6.19 | ||||||||||||||||||||||||||||||||||||||||||||||
CEO Options |
| $ | 0.00 | $ | 0.00 | $ | 0.73 | $ | 1.57 | $ | 2.42 | $ | 3.27 | $ | 4.13 | $ | 4.66 | $ | 5.09 | $ | 5.51 | $ | 5.93 | $ | 6.78 | $ | 7.21 | $ | 7.63 | $ | 8.05 | |||||||||||||||||||||||||||||||||||||||||
CEO % of Total Proceeds |
| 0.00 | % | 0.00 | % | 1.44 | % | 2.65 | % | 3.56 | % | 4.29 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % | 5.00 | % |