![](http://investorshub.advfn.com/images/default_ih_profile2_4848.jpg?cb=0)
Thursday, October 13, 2022 12:38:26 PM
event. For the period ended May 31, 2022, the model used estimates the potential that the company completes a capital raise prior to the expiration of the antidilution feature and determines the value of the anti-dilution feature given these assumptions. The model required the use of certain assumptions. These
assumptions include probability a raise is completed, probability certain anti-dilution features are extended, estimated raise amount, term to a raise, and an
appropriate risk-free interest rate. For the period ended August 31, 2022, due to changes in the way antidilutive shares of Convertible Preferred Series A, C and
D would be exchanged in the near future for common stock, and the fact that the antidilution provision of these shares was extended through March 31, 2023,
the assumptions were changed to include probability of the financing event, estimated value of common stock at the exchange point and estimated time to
financing event.
F-9
The key inputs into the model were as follows:
_______________________________August 31, 2022 __________May 31, 2022
Risk-free interest rate ______________________3.3% _______________1.6%
Probability of financing event or capital raise ____90.0% ______________53.9%
Estimated capital raise ____________________________________$ 39.0 million
Estimated value of common stock _________ $ 10.0 per share _____________ -
Estimated time to financing event _____________0.5 years _________0.5 years
Recent UNQL News
- Form 8-K/A - Current report: [Amend] • Edgar (US Regulatory) • 07/23/2024 07:46:23 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 03/11/2024 09:23:06 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 03/01/2024 12:55:26 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 01/19/2024 09:30:23 PM
- Form NT 10-Q - Notification of inability to timely file Form 10-Q or 10-QSB • Edgar (US Regulatory) • 01/17/2024 09:23:29 PM
- Form 10-K/A - Annual report [Section 13 and 15(d), not S-K Item 405]: [Amend] • Edgar (US Regulatory) • 10/31/2023 09:28:24 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 10/10/2023 10:18:01 AM
- Form 10-K - Annual report [Section 13 and 15(d), not S-K Item 405] • Edgar (US Regulatory) • 09/15/2023 10:02:56 AM
- Form NT 10-K - Notification of inability to timely file Form 10-K 405, 10-K, 10-KSB 405, 10-KSB, 10-KT, or 10-KT405 • Edgar (US Regulatory) • 08/30/2023 02:13:53 PM
Kona Gold Beverages, Inc. Announces Strategic Initiatives and Corporate Direction Changes • KGKG • Aug 2, 2024 2:00 PM
POET and Luxshare Tech Expand Product Offerings for Artificial Intelligence Networks • POET • Aug 1, 2024 9:28 AM
Management Discusses Financial Filings of Global Arena Holding Inc., for 10-K 2023 and 10-Q, 1st Quarter 2024 • GAHC • Aug 1, 2024 9:14 AM
VAYK Announces LOI to Acquire $1 Million Home Service Company to Support Airbnb Business • VAYK • Aug 1, 2024 9:00 AM
Duane Forrester Joins INDEXR as SVP of Search • MONI • Jul 31, 2024 11:46 AM
Lingerie Fighting Championships Help Fulfill Death-Bed Promise With First Major Motion Picture • BOTY • Jul 31, 2024 9:00 AM