Overview

Your stake at Northwind, and what it could become.

See what you’re building toward

If Northwind exits at

$700M

$50M$3B

Your stake could be worth

$0

29× the $20,250 you've vested today.

How that’s figured

Share price at exit
$50.00
12,000 shares, gross
$600,000
Cost to exercise
−$14,400
Your net
$585,600

Granted

12,000

options

Vested

6,750

250

56% · 5,250 ahead

Strike price

$1.20

per option

Vested value today

$20,250

31%

at $4.20 FMV

Your equity over time

Vested value, projected at the current growth rate.

$20,250 today

$0$25k$50k$75kToday$20,250Mar 2024TodayMar 2028

Vesting

Next vest: 250 options in 23 days

Mar 20241-yr cliff clearedToday · 56%Mar 2028

Recent activity

  • 250 options vested

    Jun 14, 2026

    +$750

  • 409A raised to $4.20

    Jun 2026

    +31%

  • Grant NW-0042 issued

    Mar 14, 2024

    12,000