Runway Status
Sustainable Runway
24.5 Months Unwind Runway
Post-Unwind Gross Burn
$1.45M/mo
+66.7% Compute Increase
Cap Table Restructured
100%
Equity Spin-out Restored
Total Cash Post-Unwind
$40.0M
Reserves + Breakup Fee
Cash Reserves & Runway Trajectory (36-Month Forecast)
Post-Unwind Runway
Pre-Unwind Baseline
Infrastructure & Org Decoupling Topology
Core Startup
Decoupled Buyer
Cloud / Talent / Cap Table
Canonical Unwind Proof Summary
✔ Live Computed
Post-Unwind Monthly Burn
$1,450,000
Compute Cost Increase %
66.7%
Unwind Runway Months
24.5
Runway Status
Sustainable Runway
Month-by-Month Cash Flow Schedule
| Month | Starting Balance | Gross Burn | ARR Offset | Net Burn | Ending Balance |
|---|