Liberty Star Uranium and Metals Corp (LBSR)

[learningthetruth]

Updated Share Structure-Fully Diluted

Thanks Moon for checking with T/A-

LBSR trading at these levels is a joke, but won't last long. One day LBSR will turn and never look back. I'm looking to add another million or so.

9/20/10: Outstanding: 436,983,515
Float: 320,650,539


1/31/11: Outstanding: 602,411,882
Float 454,300,422

My assumptions behind this-

165,428,367 Increase during that time frame.

2 things happened during that time-

1. 31,778,484 shares in PP's-

2. So 165,428,367 - 31,778,484 leave 133,649,883 converted by the warrant holders-they have 56,171,010 left to convert out of the 154,690,207 +35,130,686 awarded in the settlements.


so this leaves the following warrants to be converted in the future:

1. Settlement Warrants at .0002: 56,171,010-Cashless

2. Settlement Warrants at .10: 22,098,601 -proceeds($$) to LBSR

3. PP Warrants at .06: 5,465,114 -proceeds($$) to LBSR
3a. PP Warrants at .06: 1,313,370 -proceeds($$) to LBSR

4. PP Warrants at .056: 25,000,000 -proceeds($$) to LBSR

5. LBSR Board & Management Options at .038 88,000,000-Cashless