"....I have an excel detailed analysis I did a month ago and ill dig it up and post it. Problem is i made many different dilutionary assumptions with no.shares on issue.I'll revisit my excel spreadsheet and post a more accurate analysis when i have the time (maybe later tonight...."
Looking forward to seeing it.... it's raw form with the different dilutionary assumptions would be just fine....actually, preferable!!
Cheers.