This Capitalization Table Summary sets forth the equity ownership of Galaxy Holdings, a TX LLC (the “Company”), as of (the “As-Of Date”). It is provided for informational purposes only and is qualified by the Company’s formal stock ledger and governing documents.
“Outstanding %” reflects ownership of issued and outstanding shares. “Fully-Diluted %” reflects ownership assuming exercise or conversion of all outstanding options, warrants, and convertible instruments (including SAFEs, on an as-converted basis at their assumed conversion terms) and the issuance of all shares reserved under the option pool.
| Holder | Security Type | Shares / Units | Outstanding % | Fully-Diluted % |
|---|---|---|---|---|
| Common Stock | ||||
| Common Stock | ||||
| Common Stock | ||||
| Equity Incentive Plan — granted options | Stock Options | — | ||
| Equity Incentive Plan — reserved (ungranted) | Option Pool (reserved) | — | ||
| SAFE (as-converted) | — | |||
| Total | All securities | 100% | 100% |
| Category | Shares | Fully-Diluted % |
|---|---|---|
| Total common stock outstanding | ||
| Total options (granted + reserved) | ||
| Total SAFEs / convertibles (as-converted) | ||
| Total fully-diluted | 100% |
SAFE conversions are estimates based on the assumed valuation cap, discount, and a hypothetical priced round; actual conversion will depend on the terms of the future financing. Percentages are rounded and may not sum precisely to 100%. This summary does not reflect any anti-dilution adjustments, accrued but unissued securities, or future issuances. In case of any inconsistency, the Company’s official stock ledger and the governing instruments control.
The undersigned officer of the Company certifies that, to the officer’s knowledge, this Capitalization Table Summary fairly presents the Company’s capitalization as of the As-Of Date in all material respects.
Name: Michael Yuan
Title: General Manager
Date:
Name: ______________________
Title: ______________________
Date: ______________________