{% extends "captable/base.html" %}
{% load capfmt %}
{% block title %}Exit waterfall{% endblock %}
{% block content %}
<div class="page-head">
  <h1>Exit waterfall</h1>
  <form method="get" class="inline-form">
    <label>Exit value ($) <input type="number" name="exit" min="0" step="any" value="{{ exit_value|floatformat:0 }}"></label>
    <label>As of <input type="date" name="as_of" value="{{ as_of|date:'Y-m-d' }}"></label>
    <label>Unvested options <select name="accelerate"><option value="1" {% if accelerate %}selected{% endif %}>Fully accelerate</option><option value="0" {% if not accelerate %}selected{% endif %}>Cancel unvested</option></select></label>
    <button class="btn primary">Run</button>
  </form>
</div>
<div class="grid stats">
  <div class="card stat"><span class="label">Exit value</span><strong>{{ result.exit_value|money }}</strong></div>
  <div class="card stat"><span class="label">Common value per share</span><strong>{{ result.common_price|price }}</strong></div>
  <div class="card stat"><span class="label">Distributed</span><strong>{{ result.total_paid|money }}</strong>{% if result.undistributed > 0.01 %}<span class="neg">{{ result.undistributed|money }} unallocated</span>{% endif %}</div>
</div>
<section class="card"><h2>By class</h2>
<table class="data"><thead><tr><th>Class</th><th>Decision</th><th class="num">Preference</th><th class="num">Participation / common</th><th class="num">Total</th><th class="num">Per share</th></tr></thead><tbody>
{% for c in result.classes %}<tr><td>{{ c.name }}{% if c.rank is not None and c.is_preferred %} <span class="tag">rank {{ c.rank }}</span>{% endif %}</td>
<td>{% if c.converted is None %}—{% elif c.converted %}<span class="tag good">converts</span>{% else %}<span class="tag">takes preference</span>{% endif %}</td>
<td class="num">{{ c.preference|money }}</td><td class="num">{{ c.participation|money }}</td><td class="num"><strong>{{ c.total|money }}</strong></td><td class="num">{{ c.per_share|price }}</td></tr>{% endfor %}
</tbody></table></section>
<div class="grid two">
<section class="card"><h2>By holder</h2>
<table class="data"><thead><tr><th>Holder</th><th class="num">Payout</th><th class="num">% of exit</th></tr></thead><tbody>
{% for h in result.holders %}<tr><td>{% with sid=stakeholders|get:h.holder %}{% if sid %}<a href="{% url 'stakeholder' company.pk sid %}?exit={{ exit_value|floatformat:0 }}&as_of={{ as_of|date:'Y-m-d' }}">{{ h.holder }}</a>{% else %}{{ h.holder }}{% endif %}{% endwith %}</td><td class="num">{{ h.total|money }}</td><td class="num">{{ h.pct|pct }}</td></tr>{% endfor %}
</tbody></table></section>
{% if result.options %}
<section class="card"><h2>Options (net exercise)</h2>
<table class="data"><thead><tr><th>Grant</th><th class="num">Count</th><th class="num">Strike</th><th class="num">Payout</th><th></th></tr></thead><tbody>
{% for o in result.options %}<tr><td>{{ o.label }}</td><td class="num">{{ o.count|shares }}</td><td class="num">{{ o.strike|price }}</td><td class="num">{{ o.payout|money }}</td><td>{% if not o.in_the_money %}<span class="tag bad">under water</span>{% endif %}</td></tr>{% endfor %}
</tbody></table></section>
{% endif %}
</div>
<section class="card"><h2>Payout sweep <span class="muted small">$0 → {{ max_exit|money }} (10× last post-money), 50 steps</span></h2>
  {{ chart }}
  <ul class="legend row">{% for color, name in chart_legend %}<li><i style="background:{{ color }}"></i>{{ name }}</li>{% endfor %}</ul>
</section>
{% endblock %}