Next Scenario - $2.75 pps, 5% growth of Market Cap

Next Scenario - $2.75 pps, 5% growth of Market Cap prior to Dividend


A. PPS = $2.75 (variable)
B. Current Shares = 64,345,802 (per OTC)
C. Current Market Cap = $176,950,956 (A x

D. Shares to be retired = 20,375,900 (per PR)
E. Outstanding shares post retirement = 43,969,902 (B - D)

F. PPS post retirement, using existing Market Cap = $4.02 (C/E)

G. Shares = 10,000 (variable)
H. Value prior to retirement = $27,500 (G x A)
I. Value post retirement = $40,244 (G x F)
J. % Gain = 46% ((I - H)/H)

Next Phase - Post Dividend

Assume MC % greater than post retirement = $185,798,503 (C x 1.05)
Shares outstanding = 43,969,902 (item E)
K. Shares eligible for Divi = 28,807,962 (assumed from OTC unrestricted shares)

L. Outstanding share post Divi = 72,777,864 (E + K)
M. PPS post Divi = $2.55 (C x 1.05/L)

G. Shares owned prior to Div = 10,000
N. Shares owned post Div = 20,000
O. Value post Div = $51,059 (N x M)

% Gain Post Div = 86% ((O - H)/H)

Ahh, that was much easier. If there are a couple of other scenarios anybody wants tested (let's try to keep them within reason!), just tell me the current pps, what you want as Market Cap on the dividend day, and how many shares should we assume are eligible for the dividend. The rest is easy to calculate and I'll use this post and update numbers accordingly.

Now back to football! Yes, I'm a junky.