Balance sheet estimation exercise.
The 1998 10-K states:
The number of outstanding shares of the registrant's common stock, $.001 par value, as of March 31, 1999 was 45,305,396
It also has a pro-forma balance sheet under "NOTE 11". It describes what the company's balance sheet would have looked like at 31 Dec 98 if the 19 Mar 99 merger had occurred as of 31 Dec 98.
Pro Forma Condensed Balance Sheet Information: Pro Forma Historical Adjustments Pro Forma ---------- ----------- --------- ASSETS <S> <C> <C> <C> Cash $ 1,013 $ 18,729 (3) $ 19,742 Other current assets 971 971 ---------- ----------- --------- Total current assets 1,984 18,729 20,713 Property and equipment, net 29,750 29,750 ---------- ----------- --------- Total assets $ 31,734 $ 18,729 $ 50,463 ========== =========== ========= </TABLE>
[REMAINDER OF PAGE LEFT BLANK]
<PAGE> 35
HITSGALORE.COM, INC. (A DEVELEPMENT STAGE ENTERPRISE) FORMERLY SYSTEMS COMMUNICATIONS, INC. PRO FORMA CONDENSED FINANCIAL INFORMATION (CONTINUED)
Pro Forma Condensed Balance Sheet Information (Continued): <TABLE> Pro Forma Historical Adjustments Pro Forma ---------- ----------- --------- LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) <S> <C> <C> <C> Liabilities: Current portion of notes and debentures payable $ 5,000 $ 1,161,364 (3) $ 1,316,364 Advances from stockholders 2,250 2,250 Borrowings from affiliated company 22,699 22,699 Accounts payable -- 312,133 (3) 312,133 Accrued expenses and other liabilities 778 430,867 (3) 431,645 Liabilities and accruals for claims, Assessments and other losses -- 1,358,269 (3) 1,358,269 ---------- ----------- --------- Total current liabilities 30,727 3,262,633 3,293,360 ---------- ----------- --------- Stockholders equity (deficit): Convertible preferred stock -- 109,764 (2) 109,764 Common stock 39,675 (1) 5,512 (2) 45,187 Retained earnings (deficit) 1,007 (3,398,855)(4) (3,397,848) ---------- ----------- --------- Total stockholders equity (deficit) 1,007 (3,243,904) (3,242,897) ---------- ----------- --------- $ 31,734 $ 18,729 $ 50,463 ========== =========== ========= </TABLE>
Pro Forma Income Statement Information (5): Historical Pro Forma ---------- ----------
Net Income $ 1,007 $ 1,007 ========== ========== Basic earnings per share $ 0.07 $ -- ========== ========== Diluted earnings per share $ 0.06 $ -- ========== ========== Weighted Average Number of Common Shares Outstanding: Basic earnings per share 15,000 45,187,412 Diluted earnings per share 16,800 47,676,800
____________________
If I subtract "Basic Weighted Average" from "Diluted Weighted Average", I infer that there are approximately 2.5 million shares worth of dilution out there. Adding this to the 45,305,396 as of 31 Mar 99, I get approximately 47.8M shares (fully diluted).
Adding 2M shares from 15 Apr 99 (the $10M placement) and 7M shares from 15 May 99, I get a figure of at least 54.8M shares outstanding today.
The two placements above raised assets worth $110M. Adding this to the shareholders deficit, above, of ($3.2M), their shareholder equity today should be about $106.8M. Over 54.8M shares, this is $1.95 per share.
IMO, the $110M of assets raised by the two private placements is not necessarily worth the full stated value (see my previous post), so the company may in fact be worth less than the $1.95 of book value that I estimate above.
IMO, buying this stock today at $6ish would entail risking a permanent loss of capital.
- Daniel |