Hi TigerI get this using your core...

Hi Tiger

I get this using your core numbers

Directors	$500,000	$0.013	38,461,538
Underwritten Offer	$3,500,000	$0.013	269,230,769
Convertible Note	$7,900,000	$0.015	526,666,667
New Shares to be issued			834,358,974
Current shares on issue 28/12/23			651,389,760
Total Shares Post Capital Raising			1,485,748,734
Collinton / Wentworth Holding Post Capital Raising
Collinton current shares 28/12/23			79,151,331
Wentworth current shares 2/12/23			55,188,743
Convertible Note			526,666,667
			661,006,741	44%
Other Holders
Current Shares On issue 28/12/23			651,389,760
less Current Collinton / Wentworth Shares 28/12/23			-134,340,074
Plus Directors new shares			38,461,538
Plus Underwritten Offer			269,230,769
			824,741,994	56%
Total Shares Post Capital Raising			1,485,748,734	100%

Also if we speculate and say Shareholders only subscribe for 100m shares rather than the 269m - which is quite possible, then the underwriting swings the % around and Collinton's / Wentworth end up with 56% and other shareholders 44%

** Collinton / Wentworth shares are removed, otherwise you are double counting them