Company: WLTH
Filing Date: 2025-12-02
Form Type: S-1/A
Source: 0001628280-25-054592
Chunk: 419

Company: WEALTHFRONT CORP
Filing Date: 2025-12-02
Form: S-1/A
Chunk 419
---
easured at the end of every reporting period, with

<div align='center'>F-51</div>

### WEALTHFRONT CORPORATION
<div align='center'>Notes to Unaudited Condensed Consolidated Financial Statements</div>

changes in fair value during the period recorded as a component of other income, net in the condensed consolidated statements of operations.

Common Stock Warrant

In April 2020, the Company issued a warrant to purc hase 60,000 shar es of common stock at an exe rcise price of $1.16 per share. At January 31, 2025 and July 31, 2025, warrant was recorded at fair value of approximately $0.8 million and $0.9 million, respectively. The warrant expires in April 2030.

The fair value of the common stock warrant was estimated using the BSM option-pricing model with the following assumptions:

| Expected term (years)      
 Expected volatility        
 Risk-free interest rate    
 Expected dividends         |     | January 31, 
 2025        |  5.24 
 54.40 
  4.42 
     — | % 
 % 
 % |     | July 31, 
 2025     |  4.74 
 54.50 
  3.96 
     — | % 
 % 
 % |
|:---------------------------|:----|:------------|------:|:--|:----|:---------|------:|:--|
| Fair value of common stock |     | $           | 14.04 |   |     | $        | 16.20 |   |

Series G Warrant

At January 31, 2025 and July 31, 2025 , a warrant to purc hase 251,750 shares of Series G redeemable convertible preferred stock (the “Series G Warrant”) at an exercise price of $3.97 was outstanding with a fair value of $2.7 million and $3.0 million, respectively. The Series G Warrant is immediately exercisable and expires five years from the effective date of an IPO.

The fair value of the Series G Warrant was estimated using the BSM option-pricing model with the following assumptions:

| Expected term (years)                                         
 Expected volatility                                           
 Risk-free interest rate                                       
 Expected dividends                                            |     | January 31, 
 2025        |  5.50 
 53.40