Oysterworld — Deal Terms & SAFE Calculator

$1M

Raise Amount

SAFE

$30M

Post-Money Cap

Standard YC SAFE

3.33%

Investor Ownership

At cap, pre-dilution

Pro-Rata

Follow-On Rights

Standard

Term Sheet Summary

InstrumentPost-Money SAFE (YC Standard)

Valuation Cap$30,000,000 post-money

DiscountNone (cap only)

Investment Amount$1,000,000

Pro-Rata RightsYes — standard

MFNYes — Most Favored Nation

Conversion TriggerEquity Financing ≥ $1M

IssuerOysterworld Inc. (Delaware C-Corp)

Governing LawState of Delaware

Legal DocumentsYC Standard SAFE →

Corporate Structure

What you're investing in and what it controls.

Investment flows to the parent holding company

Oysterworld Inc.

Delaware C-Corp · Holding Company · SAFE Issuer

↓ controls

Data Platform

Fitness FM · API Licensing

Hardware Operations

ClawPhones · Puffy · Glasses

Sensor Network

PINNs · Data Platform · DePIN

SAFE Calculator

Model your ownership across different scenarios.

Interactive Dilution Model

Your Investment ($)

Series A Valuation ($M)

Series A Size ($M)

Option Pool (%)

0.83%

Your Ownership (Post-SAFE)

0.60%

Post-Series A

$450K

Value at Series A

Return Scenarios

What a $250K investment looks like at different outcomes.

Scenario	Exit Valuation	Your Ownership	Your Value	Multiple
Series A ($75M)	$75M	0.60%	$450K	1.8x
Series B ($200M)	$200M	0.45%	$900K	3.6x
Growth ($500M)	$500M	0.35%	$1.75M	7x
Pre-IPO ($1B)	$1B	0.28%	$2.8M	11.2x
Unicorn+ ($3B)	$3B	0.22%	$6.6M	26.4x

* Assumes standard dilution from subsequent rounds (20-25% per round). Based on $250K investment at $30M cap. Actual dilution depends on round sizes and valuations.

Use of Funds

80% go-to-market, 20% technology. Scale what's already working.

Marketing 40%

BD 25%

Channel 15%

Compute 12%

R&D 8%

$400K

Marketing

Community + paid + influencer

$250K

BD & Sales

Pharma pilots + enterprise

$150K

Channel

Retail + geo expansion

$120K

AI Compute

32→64 agents + GPU

$80K

R&D

Glasses + Pendant

Investor FAQ

Common deal-related questions.

Why a SAFE instead of a priced round?

At the $1M level, SAFEs are the industry standard. They're faster (no board seats, no control provisions), cheaper (minimal legal fees), and investor-friendly (MFN + pro-rata). We're using the YC standard post-money SAFE, the most widely used instrument in early-stage investing.

Why a $30M cap with $3.88M revenue?

Our revenue multiple is 7.7x trailing revenue ($30M / $3.88M). For comparison: Helium raised at $1.2B with $30M revenue (40x), Worldcoin at $10B with $0 revenue (∞). At 7.7x, we're offering significant upside with proven revenue. Plus, this is pre-data-monetization — when data revenue kicks in, the multiple compression will be dramatic.

What's the path to Series A?

Target: 12-18 months post-SAFE. Milestones: (1) 50K cumulative nodes, (2) first data monetization revenue ($450K+ run rate), (3) 2-3 enterprise pilot customers, (4) Fitness Foundation Model beta launch. Expected Series A: $5-10M at $75-100M pre-money, based on $12M+ revenue run rate.

Do you need the money to survive?

No. Hardware revenue already covers all operating costs. 2026E EBITDA is $2.1M (46.8% margin) even without data revenue. The $1M is for acceleration, not survival: faster geographic expansion, enterprise BD, and scaling the AI agent factory from 32 to 64 agents.

What rights do SAFE investors get?

Pro-rata rights (invest in future rounds to maintain ownership), MFN provision (if we issue SAFEs on better terms, your SAFE automatically upgrades), and information rights (quarterly investor updates). Standard YC SAFE terms.

What about the token / TGE?

Token is Phase 2 (2027 earliest). Revenue first, token second. SAFE investors get equity in Oysterworld Inc., which controls the token-issuing entity. Token economics will be designed to align with equity holders. No promises, no pre-mine, no speculation — real utility first.