[jerrygenser]

If they raised $35million, you're not accounting that venture funding especially at this scale is preferred shares.

This means that the vc money requires 7-9% per year payback on liquidity event until any other equity gets any money.

This means you're likely subtracting 1-3 million per year from other equity holders based on $35mn raised