For what its worth, here is my analysis on what ODN holders are...

For what its worth, here is my analysis on what ODN holders are getting.

Key assumptions are that consolidation will be designed tomake the sp of the new entity 10c
Gridcomm is worth $40mil (This figure is a bit less than whats implied by what Gridcomm holders are receiving.)

Its a clever deal that causes roughly the same amount of ownership transfer whatever the price of ODN now

Oh yeah - its definitely a buy, though we may not get as rich as we'd hoped

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
1	SP	consolidation to 10c	odn market cap cap	new amt odn shares	proportion owned	value	gain criterion	gain
2	0.01	10	3.17	31.7	0.109803	4.392103	TRUE	39%
3	0.015	6.666666667	4.755	47.55	0.156132	6.24528	TRUE	31%
4	0.02	5	6.34	63.4	0.197878	7.915106	TRUE	25%
5	0.025	4	7.925	79.25	0.235688	9.427509	TRUE	19%

Looks like we're in for a 25 to 30% gain

Now criticise me :'(