RE:Some Proforma NumbersUpdated for latest developments.
57,267,692 shs
12,042,467 wts
5,226,747 options
74,536,906 total diluted shs.
28,571,428 to diwip ($10 million @ $0.35)
57,142,857 new shs. ($20 million @ $0.35)
28,571,428 new wts
188,822,619 total
$12,888,630 us diwip earnings
$14,693,038 Cdn.
$4,800,000 interest on $40 mil x 12%
$9,893,038
Eps = $0.052
P/E of 20x = $1.05 share price