Here's my math:
<from the clarified announcement a while back>
Series J
Principal $5,283,754.56
Conversion $0.08
Shares 66,046,932
Series H
Principal $18,970,000.00
Conversion $1.09
Shares 17,403,669
Series I
Principal $17,523,455.05
Conversion $1.18
Shares 14,850,385
From the last 10Q:
Assets $15,643,000
BAM Sr Secured Note $20,000,000.00
DMRJ Sr Secured Note $1,000,000.00
DMRJ LOC $17,662,000.00
Accrued Expenses $13,179,000.00
The Series J definitely gets converted to shares, wiping out $5MM in debt. H and I only get converted if the price is above the strike, otherwise, they'll just take the debt.
If a buyer pays $100MM, we'll end up with around 19 cents per share.
$150 MM: 53 cents
$200 MM: 88 cents
$250 MM: $1.21
$300 MM: $1.49
Not making any predictions, just doing math.
-Pat