Back of the envelope numbers:
Column 1 Column 2 0 Fully Paid Ordinary 1 945 136k 1 Options @3c 30/06/2018 60 625k 2 Options @2c 15/02/2018 30 000k 3 Fully Diluted Shares 2 035 761k
Dilution = (Shares on Issue) / ((Shares on Issue + Raised) x 1.15 for the new directors shares)
Imagine the entire $47 million was raised by equity:
Dilution based on issue price of new securities (using fully diluted shares)
@1.6c = 0.376
@2c = 0.430
@2.5c = 0.485
@3c = 0.531
So, worst case based on 1.6c. If your share is for owning 100% of something, but you have been diluted by 0.376 you only own 37.6%. This is better than owning 100% of 25%.
However, people should bear in mind that this is no rocket to the moon (10x valuations are probably overstated IMO). If the company is lucky enough to issue at 3c then they only have double what they had before (53.1% instead of 25%).
- Forums
- ASX - By Stock
- VOR
- Ann: Exclusive Option Agreement to Acquire Balance of TSi India-TSN.AX
Ann: Exclusive Option Agreement to Acquire Balance of TSi India-TSN.AX, page-77
-
- There are more pages in this discussion • 139 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add VOR (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, MD & CEO
Anthony Noble
MD & CEO
Previous Video
Next Video
SPONSORED BY The Market Online