Math checks out $1.8 Price Scenario (assuming all warrant holders exercise at same time) (227 shares x 350,000) = 79,450,000 (1.8 - 0.9441) x 79,450,000/ 1.8 =37,778,475 37,778,475/530,675,391= 7.12% dilution $9.4 Price Scenario (assuming all warrant holders exercise at same time) (227 x 350,000) = 79,450,000 (9.4 - 0.9441) x 79,450,000 / 9.4 = 71,470,346 71,470,346/530,675,391 = 13.47
...more