Phantom Share Calculator

NO REPRESENTATIONS OR WARRANTIES OF ANY KIND IS MADE WITH RESPECT TO THE ACCURACY OR COMPLETENESS OF ANY ATHENA LABS, LLC FORWARD LOOKING FINANCIAL STATEMENTS OR PROJECTIONS, ANY ASSUMPTIONS UNDERLYING THESE ESTIMATES, OR ANY PRESUMED VALUE OF THE COMPANY UPON A LIQUIDITY OR OTHER EXIT EVENT.

PLEASE DO NOT SHARE THIS OUTSIDE OF ATHENA.

© Athena 2022