Australia's largest stock trading and investment forum Australia's #1 stock forum

4DS

Click for more information

5.00%

7.6¢ 4ds memory limited

4DS - Anything but Charting, page-9007

First 9007 Last

hashtagyolo

6,262 Posts.

1530

18/11/20

10:42

Post #: 48952537

Originally posted by hashtagyolo: ↑
He will never have it as good as he did if he exercised those options.
I dragged this out to $20 a share. The formula just will not catch what those options would have given him

USD:AUD = 1:1.370201

1 Shares on issue + Guidos options = 1346151819

2 Guidos options = 36458333, strike @ $0.02

3

4 share price AUD Company sale price at share price USD Company sale price at share price Value of options AUD in USD Guidos profit on options USD Sales bonus incentive USD Sales bonus incentive2 USD Sales bonus incentive3 Guidos share of Sales bonus pool
5

5% 6.25% 7.50% 30%
6 0.02 $26,923,036.38 $19,648,968.57 $729,166.66 $532,160.36 $-

7 0.03 $40,384,554.57 $29,473,452.85 $1,093,749.99 $798,240.54 $266,080.18

8 0.04 $53,846,072.76 $39,297,937.13 $1,458,333.32 $1,064,320.72 $532,160.36

9 0.05 $67,307,590.95 $49,122,421.42 $1,822,916.65 $1,330,400.90 $798,240.54

10 0.06 $80,769,109.14 $58,946,905.70 $2,187,499.98 $1,596,481.09 $1,064,320.72

11 0.07 $94,230,627.33 $68,771,389.99 $2,552,083.31 $1,862,561.27 $1,330,400.90

12 0.08 $107,692,145.52 $78,595,874.27 $2,916,666.64 $2,128,641.45 $1,596,481.09

13 0.09 $121,153,663.71 $88,420,358.55 $3,281,249.97 $2,394,721.63 $1,862,561.27

14 0.1 $134,615,181.90 $98,244,842.84 $3,645,833.30 $2,660,801.81 $2,128,641.45

15 0.11 $148,076,700.09 $108,069,327.12 $4,010,416.63 $2,926,881.99 $2,394,721.63

16 0.12 $161,538,218.28 $117,893,811.40 $4,374,999.96 $3,192,962.17 $2,660,801.81

17 0.13 $174,999,736.47 $127,718,295.69 $4,739,583.29 $3,459,042.35 $2,926,881.99 $6,385,914.78

$1,915,774.44
18 0.14 $188,461,254.66 $137,542,779.97 $5,104,166.62 $3,725,122.53 $3,192,962.17 $6,877,139.00

$2,063,141.70
19 0.15 $201,922,772.85 $147,367,264.26 $5,468,749.95 $3,991,202.71 $3,459,042.35 $7,368,363.21

$2,210,508.96
20 0.16 $215,384,291.04 $157,191,748.54 $5,833,333.28 $4,257,282.89 $3,725,122.53 $7,859,587.43

$2,357,876.23
21 0.17 $228,845,809.23 $167,016,232.82 $6,197,916.61 $4,523,363.08 $3,991,202.71 $8,350,811.64

$2,505,243.49
22 0.18 $242,307,327.42 $176,840,717.11 $6,562,499.94 $4,789,443.26 $4,257,282.89 $8,842,035.86

$2,652,610.76
23 0.19 $255,768,845.61 $186,665,201.39 $6,927,083.27 $5,055,523.44 $4,523,363.08 $9,333,260.07

$2,799,978.02
24 0.2 $269,230,363.80 $196,489,685.67 $7,291,666.60 $5,321,603.62 $4,789,443.26 $9,824,484.28

$2,947,345.29
25 0.21 $282,691,881.99 $206,314,169.96 $7,656,249.93 $5,587,683.80 $5,055,523.44 $10,315,708.50

$3,094,712.55
26 0.22 $296,153,400.18 $216,138,654.24 $8,020,833.26 $5,853,763.98 $5,321,603.62 $10,806,932.71

$3,242,079.81
27 0.23 $309,614,918.37 $225,963,138.52 $8,385,416.59 $6,119,844.16 $5,587,683.80 $11,298,156.93

$3,389,447.08
28 0.24 $323,076,436.56 $235,787,622.81 $8,749,999.92 $6,385,924.34 $5,853,763.98 $11,789,381.14

$3,536,814.34
29 0.25 $336,537,954.75 $245,612,107.09 $9,114,583.25 $6,652,004.52 $6,119,844.16 $12,280,605.35

$3,684,181.61
30 0.26 $349,999,472.94 $255,436,591.38 $9,479,166.58 $6,918,084.70 $6,385,924.34 $12,771,829.57

$3,831,548.87
31 0.27 $363,460,991.13 $265,261,075.66 $9,843,749.91 $7,184,164.89 $6,652,004.52 $13,263,053.78

$3,978,916.13
32 0.28 $376,922,509.32 $275,085,559.94 $10,208,333.24 $7,450,245.07 $6,918,084.70 $13,754,278.00

$4,126,283.40
33 0.29 $390,384,027.51 $284,910,044.23 $10,572,916.57 $7,716,325.25 $7,184,164.89 $14,245,502.21

$4,273,650.66
34 0.3 $403,845,545.70 $294,734,528.51 $10,937,499.90 $7,982,405.43 $7,450,245.07 $14,736,726.43

$4,421,017.93
35 0.31 $417,307,063.89 $304,559,012.79 $11,302,083.23 $8,248,485.61 $7,716,325.25 $15,227,950.64

$4,568,385.19
36 0.32 $430,768,582.08 $314,383,497.08 $11,666,666.56 $8,514,565.79 $7,982,405.43 $15,719,174.85

$4,715,752.46
37 0.33 $444,230,100.27 $324,207,981.36 $12,031,249.89 $8,780,645.97 $8,248,485.61 $16,210,399.07

$4,863,119.72
38 0.34 $457,691,618.46 $334,032,465.65 $12,395,833.22 $9,046,726.15 $8,514,565.79 $16,701,623.28

$5,010,486.98
39 0.35 $471,153,136.65 $343,856,949.93 $12,760,416.55 $9,312,806.33 $8,780,645.97 $17,192,847.50

$5,157,854.25
40 0.36 $484,614,654.84 $353,681,434.21 $13,124,999.88 $9,578,886.51 $9,046,726.15
$17,730,089.64
$5,319,026.89
41 0.37 $498,076,173.03 $363,505,918.50 $13,489,583.21 $9,844,966.69 $9,312,806.33
$18,344,119.91
$5,503,235.97
42 0.38 $511,537,691.22 $373,330,402.78 $13,854,166.54 $10,111,046.88 $9,578,886.51
$18,958,150.17
$5,687,445.05
43 0.39 $524,999,209.41 $383,154,887.06 $14,218,749.87 $10,377,127.06 $9,844,966.69
$19,572,180.44
$5,871,654.13
44 0.4 $538,460,727.60 $392,979,371.35 $14,583,333.20 $10,643,207.24 $10,111,046.88
$20,186,210.71
$6,055,863.21
45 0.41 $551,922,245.79 $402,803,855.63 $14,947,916.53 $10,909,287.42 $10,377,127.06
$20,800,240.98
$6,240,072.29
46 0.42 $565,383,763.98 $412,628,339.92 $15,312,499.86 $11,175,367.60 $10,643,207.24
$21,414,271.24
$6,424,281.37
47 0.43 $578,845,282.17 $422,452,824.20 $15,677,083.19 $11,441,447.78 $10,909,287.42
$22,028,301.51
$6,608,490.45
48 0.44 $592,306,800.36 $432,277,308.48 $16,041,666.52 $11,707,527.96 $11,175,367.60
$22,642,331.78
$6,792,699.53
49 0.45 $605,768,318.55 $442,101,792.77 $16,406,249.85 $11,973,608.14 $11,441,447.78
$23,256,362.05
$6,976,908.61
50 0.46 $619,229,836.74 $451,926,277.05 $16,770,833.18 $12,239,688.32 $11,707,527.96
$23,870,392.32
$7,161,117.69
51 0.47 $632,691,354.93 $461,750,761.33 $17,135,416.51 $12,505,768.50 $11,973,608.14
$24,484,422.58
$7,345,326.78
52 0.48 $646,152,873.12 $471,575,245.62 $17,499,999.84 $12,771,848.68 $12,239,688.32
$25,098,452.85
$7,529,535.86
53 0.49 $659,614,391.31 $481,399,729.90 $17,864,583.17 $13,037,928.87 $12,505,768.50
$25,712,483.12
$7,713,744.94
54 0.5 $673,075,909.50 $491,224,214.18 $18,229,166.50 $13,304,009.05 $12,771,848.68
$26,326,513.39
$7,897,954.02
55 0.51 $686,537,427.69 $501,048,698.47 $18,593,749.83 $13,570,089.23 $13,037,928.87
$26,940,543.65
$8,082,163.10
56 0.52 $699,998,945.88 $510,873,182.75 $18,958,333.16 $13,836,169.41 $13,304,009.05
$27,554,573.92
$8,266,372.18
57 0.53 $713,460,464.07 $520,697,667.04 $19,322,916.49 $14,102,249.59 $13,570,089.23
$28,168,604.19
$8,450,581.26
58 0.54 $726,921,982.26 $530,522,151.32 $19,687,499.82 $14,368,329.77 $13,836,169.41
$28,782,634.46
$8,634,790.34
59 0.55 $740,383,500.45 $540,346,635.60 $20,052,083.15 $14,634,409.95 $14,102,249.59
$29,396,664.73
$8,818,999.42
60 0.56 $753,845,018.64 $550,171,119.89 $20,416,666.48 $14,900,490.13 $14,368,329.77

$30,012,833.99 $9,003,850.20
61 0.57 $767,306,536.83 $559,995,604.17 $20,781,249.81 $15,166,570.31 $14,634,409.95

$30,749,670.31 $9,224,901.09
62 0.58 $780,768,055.02 $569,820,088.45 $21,145,833.14 $15,432,650.49 $14,900,490.13

$31,486,506.63 $9,445,951.99
63 0.59 $794,229,573.21 $579,644,572.74 $21,510,416.47 $15,698,730.68 $15,166,570.31

$32,223,342.96 $9,667,002.89
64 0.6 $807,691,091.40 $589,469,057.02 $21,874,999.80 $15,964,810.86 $15,432,650.49

$32,960,179.28 $9,888,053.78
65 0.61 $821,152,609.59 $599,293,541.31 $22,239,583.13 $16,230,891.04 $15,698,730.68

$33,697,015.60 $10,109,104.68
66 0.62 $834,614,127.78 $609,118,025.59 $22,604,166.46 $16,496,971.22 $15,964,810.86

$34,433,851.92 $10,330,155.58
67 0.63 $848,075,645.97 $618,942,509.87 $22,968,749.79 $16,763,051.40 $16,230,891.04

$35,170,688.24 $10,551,206.47
68 0.64 $861,537,164.16 $628,766,994.16 $23,333,333.12 $17,029,131.58 $16,496,971.22

$35,907,524.56 $10,772,257.37
69 0.65 $874,998,682.35 $638,591,478.44 $23,697,916.45 $17,295,211.76 $16,763,051.40

$36,644,360.88 $10,993,308.26
70 0.66 $888,460,200.54 $648,415,962.72 $24,062,499.78 $17,561,291.94 $17,029,131.58

$37,381,197.20 $11,214,359.16
71 0.67 $901,921,718.73 $658,240,447.01 $24,427,083.11 $17,827,372.12 $17,295,211.76

$38,118,033.53 $11,435,410.06
72 0.68 $915,383,236.92 $668,064,931.29 $24,791,666.44 $18,093,452.30 $17,561,291.94

$38,854,869.85 $11,656,460.95
73 0.69 $928,844,755.11 $677,889,415.57 $25,156,249.77 $18,359,532.48 $17,827,372.12

$39,591,706.17 $11,877,511.85
74 0.7 $942,306,273.30 $687,713,899.86 $25,520,833.10 $18,625,612.67 $18,093,452.30

$40,328,542.49 $12,098,562.75
75 0.71 $955,767,791.49 $697,538,384.14 $25,885,416.43 $18,891,692.85 $18,359,532.48

$41,065,378.81 $12,319,613.64
76 0.72 $969,229,309.68 $707,362,868.43 $26,249,999.76 $19,157,773.03 $18,625,612.67

$41,802,215.13 $12,540,664.54
77 0.73 $982,690,827.87 $717,187,352.71 $26,614,583.09 $19,423,853.21 $18,891,692.85

$42,539,051.45 $12,761,715.44
78 0.74 $996,152,346.06 $727,011,836.99 $26,979,166.42 $19,689,933.39 $19,157,773.03

$43,275,887.77 $12,982,766.33
79 0.75 $1,009,613,864.25 $736,836,321.28 $27,343,749.75 $19,956,013.57 $19,423,853.21

$44,012,724.10 $13,203,817.23
80 0.76 $1,023,075,382.44 $746,660,805.56 $27,708,333.08 $20,222,093.75 $19,689,933.39

$44,749,560.42 $13,424,868.13
81 0.77 $1,036,536,900.63 $756,485,289.84 $28,072,916.41 $20,488,173.93 $19,956,013.57

$45,486,396.74 $13,645,919.02
82 0.78 $1,049,998,418.82 $766,309,774.13 $28,437,499.74 $20,754,254.11 $20,222,093.75

$46,223,233.06 $13,866,969.92
83 0.79 $1,063,459,937.01 $776,134,258.41 $28,802,083.07 $21,020,334.29 $20,488,173.93

$46,960,069.38 $14,088,020.81
84 0.8 $1,076,921,455.20 $785,958,742.70 $29,166,666.40 $21,286,414.47 $20,754,254.11

$47,696,905.70 $14,309,071.71
85 0.81 $1,090,382,973.39 $795,783,226.98 $29,531,249.73 $21,552,494.66 $21,020,334.29

$48,433,742.02 $14,530,122.61
86 0.82 $1,103,844,491.58 $805,607,711.26 $29,895,833.06 $21,818,574.84 $21,286,414.47

$49,170,578.34 $14,751,173.50
87 0.83 $1,117,306,009.77 $815,432,195.55 $30,260,416.39 $22,084,655.02 $21,552,494.66

$49,907,414.67 $14,972,224.40
88 0.84 $1,130,767,527.96 $825,256,679.83 $30,624,999.72 $22,350,735.20 $21,818,574.84

$50,644,250.99 $15,193,275.30
89 0.85 $1,144,229,046.15 $835,081,164.11 $30,989,583.05 $22,616,815.38 $22,084,655.02

$51,381,087.31 $15,414,326.19
90 0.86 $1,157,690,564.34 $844,905,648.40 $31,354,166.38 $22,882,895.56 $22,350,735.20

$52,117,923.63 $15,635,377.09
91 0.87 $1,171,152,082.53 $854,730,132.68 $31,718,749.71 $23,148,975.74 $22,616,815.38

$52,854,759.95 $15,856,427.99
92 0.88 $1,184,613,600.72 $864,554,616.96 $32,083,333.04 $23,415,055.92 $22,882,895.56

$53,591,596.27 $16,077,478.88
93 0.89 $1,198,075,118.91 $874,379,101.25 $32,447,916.37 $23,681,136.10 $23,148,975.74

$54,328,432.59 $16,298,529.78
94 0.9 $1,211,536,637.10 $884,203,585.53 $32,812,499.70 $23,947,216.28 $23,415,055.92

$55,065,268.91 $16,519,580.67
95 0.91 $1,224,998,155.29 $894,028,069.82 $33,177,083.03 $24,213,296.47 $23,681,136.10

$55,802,105.24 $16,740,631.57
96 0.92 $1,238,459,673.48 $903,852,554.10 $33,541,666.36 $24,479,376.65 $23,947,216.28

$56,538,941.56 $16,961,682.47
97 0.93 $1,251,921,191.67 $913,677,038.38 $33,906,249.69 $24,745,456.83 $24,213,296.47

$57,275,777.88 $17,182,733.36
98 0.94 $1,265,382,709.86 $923,501,522.67 $34,270,833.02 $25,011,537.01 $24,479,376.65

$58,012,614.20 $17,403,784.26
99 0.95 $1,278,844,228.05 $933,326,006.95 $34,635,416.35 $25,277,617.19 $24,745,456.83

$58,749,450.52 $17,624,835.16
100 0.96 $1,292,305,746.24 $943,150,491.23 $34,999,999.68 $25,543,697.37 $25,011,537.01

$59,486,286.84 $17,845,886.05
101 0.97 $1,305,767,264.43 $952,974,975.52 $35,364,583.01 $25,809,777.55 $25,277,617.19

$60,223,123.16 $18,066,936.95
102 0.98 $1,319,228,782.62 $962,799,459.80 $35,729,166.34 $26,075,857.73 $25,543,697.37

$60,959,959.49 $18,287,987.85
103 0.99 $1,332,690,300.81 $972,623,944.09 $36,093,749.67 $26,341,937.91 $25,809,777.55

$61,696,795.81 $18,509,038.74
104 1 $1,346,151,819.00 $982,448,428.37 $36,458,333.00 $26,608,018.09 $26,075,857.73

$62,433,632.13 $18,730,089.64
Expand
This was a fun exercise - seeing Guido's profit from the bonus pool at each 1 cent increment in SP.
I doubt Guido will be walking away with less than a $10M pay day. That starts at .... you guessed it, 60 cents a share

4DS Price at posting: 14.0¢ Sentiment: None Disclosure: Held

0 Great analysis

Top Stories

CC9

Chariot locks in high-potential drill target at Black Mountain, one of the USA's largest lithium landholdings

UNT

UNITH hard launching AI 'digital human' platform too 600+ companies as AI thematic survives sell-off

KOB

Koba jumps on uranium rock chips grading over 7% as uranium price revival evidence mounts

INA

Ingenia shares jump 7% on strong revenue and earnings figures

MND

Monadelphous profits up 16.2% on strong revenue result, and the market likes it

There are more pages in this discussion • 22,081 more messages in this thread...

First 9007 Last

Add 4DS (ASX) to my watchlist

(20min delay)
Last 7.6¢		Change -0.004(5.00%)		Mkt cap ! $134.0M

Open	High	Low	Value	Volume
7.9¢	7.9¢	7.5¢	$202.6K	2.659M

Buyers (Bids)

No.	Vol.	Price($)
1	50000	7.6¢

Sellers (Offers)

Price($)	Vol.	No.
7.7¢	28000	1

View Market Depth

No.	Vol.	Price($)
1	50000	0.076
5	399023	0.075
8	522409	0.074
7	967566	0.073
6	941888	0.072

Price($)	Vol.	No.
0.077	28000	1
0.078	73047	1
0.080	245052	3
0.081	375202	2
0.082	380000	3

Last trade - 13.43pm 20/08/2024 (20 minute delay)

4DS (ASX) Chart