So based on that, my calculations should be quite indicative (ignoring market influence) of what the price will be after new shares are issued. Change the value to the price now to get a new value. The calculations are made based on price of $0.28.
MOG Price at posting:
23.2¢ Sentiment: Buy Disclosure: Held