Seems very plausible to me of your deductions. Obviously no one knows the true float for VRGD and all conversion can therefore be assumptions, I suspect. Seems very complicated to my feeble mind given we are essentially dealing with an unknown in the equation! The million dollar question is what does X="?".
News 
Market Data 
Discover 
