New Shares IssuedShares in IssueCapital raisedCurrent Share on...

		New Shares Issued	Shares in Issue	Capital raised
1	Current Share on Issue		274.8m
2
3	Latest raise ($1.5m @ 0.025)	65.2m	340.0m	$1,630,000
4
5	Assume SISAF / AG lapse (total of 5.2m shares @ 0.15, ex date 9/21 and 6/2)
6
7	SISAI (10.416m @0.018, ex date 6/22)	10.416m	350.4m	$187,000
8
9	SISAK (22.729 @ 0.05, ex date 12/22)	22.729m	373.1m	$1,136,450
10
11	Assume Simble Wealth Creation Scheme options lapse (requires 12/21 EBITDA = $5m and share price = 0.80)
12
13	SISAJ (10.684m @ 0.05, ex date 6/23)	10.684m	383.8m	$534,200
14
15	Management Incentive Options (7m @ 0.05 and 5m @ 0.08, ex date 12/23)	12.0m	395.8m	$750,000
16
17	Options attached to current raise, ex date 7/24	42.0m	437.8m	$1,680,000
18
19	Bonus Loyalty options 24.205m @ 0.04, ex date 7/24	24.205m	462.0m	$968,206
20

Thanks Titans19 - I've also updated the table for the latest cap raise and bonus loyalty options..

In conjunction with latest 4c, which shows continuing shrinkage in operating outflows, bottom line is that SIS will likely be awash with cash ready to be allocated to growth and sales initiatives over the coming couple of years.

A great turnaround story!!