T3D Up up and away - Run baby Run, page-12

How much value can you put on a company whose financials to date showed only losses (accumulated losses $850,341) and had net assets of only $660K


Fully diluted valuation $27.2m AT 2.8c


Capital structure
971,476,174 shares , performance shares plus options


524,149,499 Fully paid ordinary shares - quoted

211,076,675 Fully paid ordinary shares (escrowed for 24 months from re-quotation)

27,500,000 Class A Performance Shares converting on a 1:1 basis upon the achievement of milestone (escrowed for 24 months from re-quotation)

21,250,000 Class B Performance Shares converting on a 1:1 basis upon the achievement of milestone (escrowed for 24 months from re-quotation)

125,000,000 Unlisted Options ($0.02; expiring 18/02/18) (escrowed for 24 months from requotation)

62,500,000 Unlisted Options ($0.024; expiring 18/08/18) (escrowed for 24 months from requotation)