InvestorsHub Logo
icon url

dinogreeves

02/06/20 7:41 AM

#17326 RE: dinogreeves #17325

It is not my estimate, it is explained here in black and white.

https://investorshub.advfn.com/uimage/uploads/2020/2/2/bdaii0_-_kwbt_Convertible_Notes_Payable.png
icon url

jwblue74

02/06/20 8:41 AM

#17333 RE: dinogreeves #17325

Nice work here dino. You are correct if they pay off all of the remaining convertible notes. But, one note doesn't mature until May 2020 due to an extension. So, my calculations are as follows below.

O/S = 19,891,517 for the period ending 30 Sep 2019.

Current O/S = 154,070,714 as of 3 Feb 2020.

154,070,714 - 19,891,517 = 134,179,197 shares issued since the last filing.

Conversion PPS at 52-week low .0175 = .01225 with the 30% discount.

134,179,197 x .01225 = $1,643,695

Total convertible debt = $2,352,977

Mr. Zheng CD = $772,284 which matures on 8 May 2020.

$2,352,977 - $772,284 = $1,580,693 CD due now.

Conclusion: All of the current Convertible debt has been paid and they possibly are currently paying off Mr. Zheng's as well.

(3) 15% convertible notes- Mr. Junwei Zheng
On May 9, 2017, the Company entered a Convertible Note Agreement with Mr. Junwei Zheng with principal of RMB 30 million. The note bears interest at 15% per annum and will mature on May 8, 2019. Before the maturity date, the Note holder has an option to convert partial or all of the outstanding principal and accrued interest to the Company’s common shares with a conversion price of $3.5 per share. On August 17, 2018, the Company does not expect that the remaining funds will ever be so advanced. As of September 30, 2019, the Company has received principal totaled RMB 5.5 million ($772,284 equivalent USD at September 30, 2019) out of the RMB 30 million Convertible Note Agreement. On May 7, 2019, the Company reached an agreement with Mr. Junwei Zheng that the maturity date will be extended to May 8, 2020.

$KWBT
icon url

maz1978

02/06/20 10:13 AM

#17371 RE: dinogreeves #17325

Dino you have provided some excellent information over the last few weeks in regards to what folks can expect for remaining dilution...you also took a bunch of crap for it from folks yet still continued to share your dd with others...thank you for your contributions on this board
icon url

1986fish

02/12/20 12:45 PM

#18582 RE: dinogreeves #17325

Some of you knocked him....But Dinogreeves might of nailed it!

"Preliminary findings...

There are 7 notes. They are explained (disclosed terms). I believe most of them have these terms...
Quote:
70% of the lowest trading price during the 20 trading day period prior to the date of any notice of conversion.
...so for brevity, right now, I will take the total convertible notes outstanding AS OF September 30, 2019 and divide that total by 70% of the lowest trading price past 20 days and come up with a convert strike point of...$0.018 lowest trading price...70% of equals strike convert price at $0.0126 resulting in...$2,352,977 / $0.0126 = 186,744,206 shares...

[Suppressed Image]

Link > https://www.sec.gov/Archives/edgar/data/1159275/000149315219017301/form10-q.htm
Quote:
As of November 14, 2019, the Company had 23,738,781 shares of common stock, $0.001 par value, issued and outstanding.
I believe I saw that the current OSW was around 170 million? So, approximately 150 million diluted?

186,744,206 - 150,000,000 (added to OS since OS was 23,738,781 on November 14, 2109)...maybe 36 million to go?

Should be getting close to done on the convertibles.

I'll get back to you on this. Give you more accurate, detailed calculations...on each individual note..."