PRO FORMA CAP TABLE FOR BITTORRENT SERIES C-1 FINANCING
ADDITIONAL CLOSING OF SERIES C-1 - If Other Investors Elect to Participate in the Financing Common % of Remaining Total that was Outsta Not Exchanged nding for Series Series C-1 Series C-2 Total Totals After C-2 in Preferred Preferred Issued in Outstanding All Additional Stock Stock Additiona After All Closing Closing(4) Issued Issued l Closing Closings s NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 546,887 2,499,604 NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA NA 0 NA 0 5,616,995 8,663,486 NA NA NA NA 11,383,045 2,048,135 41,730 1,921,069 36,219,532 10,437 21,840,810 28,181,628 9,927,997 6,215,278 NA 9.66% 1.74% 0.04% 1.63% 30.75% 0.01% 18.54% 23.93% 8.43% 5.28% NA
PRE-FINANCING(1)
INITIAL CLOSING OF SERIES C-1(2) - DAG, Accel and DCM
Stock Current Common Stock Holders Stock Options Common Warrants Option Pool Option Pool Increase Preferred Warrants Accel DCM Other Existing Investors DAG Pre-Money Total
Common Stock 11,383,045 2,048,135 41,730 1,921,069 NA 0 0 0 0 0 15,393,979
Series A Series B Total Shares Preferred Preferred PreStock Stock Financing 0 0 0 0 0 10,437 0 2,661,795 0 0 2,672,232 0 0 0 0 0 0 2,283,284 684,984 905,699 0 3,873,967 11,383,045 2,048,135 41,730 1,921,069 NA 10,437 2,283,284 3,346,779 905,699 0 21,940,178
% of Total 51.88% 9.34% 0.19% 8.76% NA 0.05% 10.41% 15.25% 4.13% 0.00% 100%
Common % of Remaining Total that was Outstan Not Exchanged Series C-2 Total ding for Series C- Series C-1 Preferred Outstanding After 2 in Initial Preferred Stock After Initial Initial Closing(3) Stock Issued Issued Closing Closing NA NA NA NA NA NA 1,378,713 2,127,887 905,699 NA NA NA NA NA NA NA NA 6,301,548 9,236,647 NA 6,215,278 NA NA NA NA NA NA NA 14,160,549 16,817,094 NA NA NA 11,383,045 2,048,135 41,730 1,921,069 36,219,532 10,437 21,840,810 28,181,628 905,699 6,215,278 NA 10.47% 1.88% 0.04% 1.77% 33.30% 0.01% 20.08% 25.91% 0.83% 5.71% NA
Post-Money Total NA NA NA NA NA (1) Pre-Financing numbers assume rescission of prior Series C Preferred Stock financing. (2) All outstanding shares of Series A and Series B convert to common at initial closing (3) 2,123,463 shares of Accel's and DCM's common stock are exchanged for Series C-2 shares. (4) 358,812 shares of Other Investors' common stock are exchanged for Series C-2 shares.
4,412,299
21,753,472
30,977,643 108,767,362
100%
546,887 2,499,604
5,616,995 8,663,486
117,789,660
100%