Company: HSDTW
Filing Date: 2025-05-23
Form Type: S-1
Source: 0001104659-25-052494
Chunk: 28

Company: Solana Co
Filing Date: 2025-05-23
Form: S-1
Chunk 28
---
 ProForma 
 ​        | ​ |        ​ | ​ | ​ 
 ​ | ​ 
 ​ | Pro FormaAs Adjusted 
 ​                    | ​ |        ​ | ​ | ​ 
 ​ |
|:----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:--|:--|:-------|:--|---------:|:--|:--|:--|:---------|:--|---------:|:--|:--|:--|:---------------------|:--|---------:|:--|:--|
| Cash and cash equivalents                                                                                                                                                                                 | ​ | ​ | ​      | $ |    1,109 | ​ | ​ | ​ | ​        | $ |    2,265 | ​ | ​ | ​ | ​                    | $ |   14,305 | ​ | ​ |
| Liabilities                                                                                                                                                                                               | ​ | ​ | ​      | ​ |        ​ | ​ | ​ | ​ | ​        | ​ |        ​ | ​ | ​ | ​ | ​                    | ​ |        ​ | ​ | ​ |
| Notes                                                                                                                                                                                                     | ​ | ​ | ​      | $ |        0 | ​ | ​ | ​ | ​        | $ |      880 | ​ | ​ | ​ | ​                    | $ |        0 | ​ | ​ |
| Stockholders’ (deficit) equity                                                                                                                                                                            | ​ | ​ | ​      | ​ |        ​ | ​ | ​ | ​ | ​        | ​ |        ​ | ​ | ​ | ​ | ​                    | ​ |        ​ | ​ | ​ |
| Preferred Stock, $0.001 par value; 10,000,000 shares authorized; no shares issued and outstanding                                                                                                         | ​ | ​ | ​      | ​ |        ​ | ​ | ​ | ​ | ​        | ​ |        ​ | ​ | ​ | ​ | ​                    | ​ |        ​ | ​ | ​ |
| Class A Common Stock, $0.001 par value, 150,000,000 shares authorized; actual: 408,406 shares issued and outstanding; pro forma: 496,416 shares issued and outstanding; pro forma, as adjusted: 3,944,691 | ​ | ​ | ​      | ​ |        0 | ​ | ​ | ​ | ​        | ​ |        0 | ​ | ​ | ​ | ​                    | ​ |        4 | ​ | ​ |
| Additional paid-in capital and shares to