News Focus
News Focus
icon url

jimr1717

06/07/25 1:46 PM

#145968 RE: TenKay #145964

The “Real Assets” are just unwinding© #47-B6
icon url

OMOLIVES

06/07/25 1:55 PM

#145971 RE: TenKay #145964

No ... the 48.6% represents their ownership in WSCG Inc.

If you take 27.5%(the original Valuation percentage) of $17 Million plus $45 Million, you get $17,050,000 and such is reflected on the balance sheet ending on 3/31 based on the original valuation and before final payment.

After final payment, post 3/31 ...the $45 Million is excluded and the ownership in WSCG increases to 48.6%. So instead of owning 27.5% of a $62 Million valuation(17 Million), they now own 48.6% of a $17 Million valuation($8.2 Million). Of which...76% was transferred out.
icon url

ListenToTheTrees

06/07/25 1:56 PM

#145972 RE: TenKay #145964

The statement “48.6% of USD17 Million is USD8.2 Million” is based on a fundamental misreading of the 10-Q. The 48.6% does not represent a fraction of $17 million, it represents the ownership percentage of WSCG that HUMBL holds through HoldCo. The $17 million is the implied value of HoldCo’s ownership stake in WSCG after the updated cap table that removed real estate and repositioned WSCG as a technology company.

Here’s what the 10-Q actually says:

“The value of the HoldCo Units held by the Company at the time of the acquisition by WSCG is $17,000,000 based on the percentage that HoldCo owns in WSCG based on the last valuation of WSCG.”

So, let’s break that down:

HUMBL owns 100% of HoldCo. HoldCo owns 48.6% of WSCG. The implied value of HoldCo’s equity in WSCG (i.e., 48.6%) is $17 million. Therefore, the implied valuation of WSCG is about $35 million ($17M ÷ 0.486=$35M)

What This Means:
The 48.6% is not 48.6% of $17 million. Rather, the $17 million is 48.6% of WSCG’s implied value. There’s no logical basis for taking 48.6% of $17M and claiming that’s the correct framing. That flips the relationship entirely backward.

On the Real Estate and “Goosing the Value”:

Yes, the 10-Q clearly states:

“The Company agreed that WSCG would not contribute any real estate assets and WSCG would be solely a technology company in exchange for a larger percentage of WSCG owned by the Company through HoldCo.”

So rather than reducing the total pie, the equity split was rebalanced to compensate for the removal of real estate. That means HUMBL’s HoldCo received a larger slice of a potentially smaller or more focused pie with WSCG as a tech-only entity, not an artificial boost in valuation.
icon url

NoMoDo

06/07/25 10:57 PM

#146007 RE: TenKay #145964

Didn't you tell me how wrong I was when I said that HMBL's value in WSCG was $17mil BEFORE the real estate was added? You were convinced that HMBL's $17mil was solely based on the real estate. Turns out you were wrong.

TenKay
Member Level

Re: NoMoDo post# 127819

Friday, December 20, 2024 4:30:39 PM
Post# of 146006
No...she...is double counting because the $17 million in WSCG includes the real estate asset....it is not on top of it.

There are other posts, but this one works.

I would say that there are math problems, but those problems come from your understanding.