Venture Valuation Stage
+250% Step-up
Series A
$15.0M Post
375,000,000,000 VND
Next Target: Series B ($45.0M)
trending_up Q3-2025
Founder Equity Pool
12,840,000 Common
64.2%
Post-Series A Diluted
Co-founder Split: 38.5% / 25.7% (4-yr w/ 1-yr Cliff)
ESOP Allocation
2,500,000 Pool
12.5%
Options Reserved
82 Employees Granted (7.7% Active)
Unallocated Pool: 4.8%
Board Authy #04
SBV Readiness Index
AAA Sovereign
96.8%
Compliant
Circular 09 / FDI Capital Account Verified
Vietcombank Nostro Clear
verified Locked
account_balance
LIVE GATE
SBV & FDI Engine
DICA Escrow Account
ACTIVE
Vietcombank #03928492001
USD Nostro Balance:
$4,250,000 USD
Cleared by SBV Dept. of Foreign Exchange Management (Form 06/FDI)
Statutory Compliance Radar
Inbound Capital Clearance
100% Cleared
Offshore Parent Remittance
Validated (Gate-1)
Foreign Ownership Limit (FOL)
23.3% / 49.0% Max
Enterprise Law 2020 Dossier
lock
Sổ đăng ký cổ đông:
verified SHA-256
ERC License:
#0316829104
Seal Specimen:
Notarized DPI-HCMC
pie_chart
Dynamic Cap Table Dilution Waterfall
| Shareholder Class | Shares Issued | Pre % | Investment | Post % | Valuation (USD) | Liquidation |
|---|---|---|---|---|---|---|
| Founders (Class A Common) | 12,840,000 | 80.0% | $0 | 64.2% | $9,630,000 | 1x Non-Part |
| ESOP Pool (Options) | 2,500,000 | 15.0% | $0 | 12.5% | $1,875,000 | Parity |
| Seed Syndicate (Mekong) | 1,660,000 | 5.0% | $500,000 | 4.3% | $645,000 | 1x Non-Part |
| Series A Lead (Dragon Cap) | 3,000,000 | 0.0% | $3,000,000 | 19.0% | $3,000,000 | 1x Part + Ratchet |
Round Simulation Parameters
SAFE Caps & Ratchet Mode: ON
New Capital Inflow:
$3.0M USD
$1.0M
$10.0M
Pre-Money Valuation:
$12.0M USD
$10.0M
$30.0M
insights
Dynamic Impact Model
Founder Dilution: -5.8%
Runway: +28 Mos
Share Price: $1.0000 → $1.2500
gavel
QUORUM 3/4
Board Escrow Hub
#BR-2025-04
ICT 14:30:00
Series A Investment Agreement & SBV Capital Registration Approval
Consensus Signers (Dual-Key)
Nguyen Van Hai
Chairman & CEO • ED25519
Dragon Capital Lead
Lead Investor • FIDO2 Key
Le Thi Mai (LL.M)
Independent Dir • WebCrypto
Tran Minh Quan
Co-Founder & CTO
lock_clock
Vietcombank Escrow Trigger
Capital Inflow Gate ($3.0M) remains locked until 4/4 unanimous consensus + SBV FDI certificate appended.
security
Mẫu con dấu số:
0x9F41...8E2A
#sovereign-cap-table-registry // SHA-256 Statutory Notarization Stream
| Timestamp (ICT) | Event Hash | Shareholder / Enclave | Action Payload | State Bank / DPI Status | Cryptographic Attestation |
|---|---|---|---|---|---|
| 14:48:12.091 | #SHA-8f9b2c | Dragon Capital SEA | Ingest 3,000,000 Series A Pref Shares ($3.0M DICA) | check_circle SBV Form 04 Approved | VALID MERKLE PROOF |
| 14:42:01.402 | #SHA-3a19e8 | Co-Founder Vesting Pool | Monthly Tranche 0.0208% Released (26,750 Common) | done Internal Statutory OK | WAL COMMITTED |
| 14:35:10.880 | #SHA-64fe10 | Dept. Planning & Investment (DPI) | Business Charter Revision v4.2 Recorded | verified ERC Updated | DIGITAL NOTARIZED |
| 14:20:00.120 | #SHA-0x18ac | ESOP Admin Enclave | Exercise 15,000 Options (Staff #ENG-042) | check_circle TT111 PIT Tax Cleared | VALID MERKLE PROOF |