CAPITAL STRUCTURE AND SHARE PRICE PERFORMANCE
Pro Forma (post financing and RTO)
| Common Shares Outstanding | 63,717,438 |
| Options | 4,466,875 |
| Warrants | 15,239,816 |
| Fully Diluted | 83,424,129 |
| Cash | $7.25M |
| Post-Money Valuation @ $0.40 | $27.8M |
Institutional
Management and Insiders
Retail