FOMO Corp. Capitalization and Share Structure Summary
Contract Categories:
Business Finance
›
Term Sheets
Summary
This document provides a summary of FOMO Corp.'s share structure and capitalization as of the date referenced. It details the number and types of shares outstanding, including common and preferred shares, as well as warrants. The summary also includes key financial figures from the balance sheet, such as cash, assets, liabilities, and enterprise value calculations under different scenarios. The document is informational and does not impose obligations or conditions on any party.
EX-10.4 5 ex10-4.htm
FOMO CORP.
Summary Capitalization
| Share Structure: | # | Strike | CSEs | Comment | ||||||||||
| Common shares | 2,152,723,775 | - | 2,152,723,775 | Sept. 10-Q | ||||||||||
| Pref A | 3,000,000 | 20-1 | 60,000,000 | “ | ||||||||||
| Pref B | 525,000 | 1000-1 | 525,000,000 | “ | ||||||||||
| Pref C | 1,000,000 | 1-1 | 1,000,000 | “ | ||||||||||
| Warrants | 30,000,000 | 0.0010 | - | Advisory Board | ||||||||||
| “ | 10,000,000 | 0.0005 | - | EDGE Fibernet | ||||||||||
| Total | 2,197,248,775 | 2,738,723,775 | ||||||||||||
Summary Balance Sheet (in 000): | ||||||||||||||
| Cash and cash equivalents | $ | 10,083 | ||||||||||||
| Assets held for sale | 306,220 | |||||||||||||
| Current assets | 316,303 | |||||||||||||
| Current liabilities | 849,626 | excludes derivative liability | ||||||||||||
| Total LT debt and other | $ | 849,626 | ||||||||||||
| Enterprise Value (EV): | ||||||||||||||
| Share price: | $ | 0.0002 | ||||||||||||
| Diluted market cap. | $ | 547,745 | ||||||||||||
| plus negative working capital | 533,323 | |||||||||||||
| less cash from options | - | |||||||||||||
| Diluted EV: | $ | 1,081,068 | ||||||||||||
| Adjusted EV: | ||||||||||||||
| Share price: | $ | 0.0001 | ||||||||||||
| Diluted market cap. | ||||||||||||||
| Diluted shares | $ | 273,872 | ||||||||||||
| plus convertible debentures | 613,656 | assumes debentures converted worst case .0001 stock price | ||||||||||||
| plus negative working capital | 226,495 | |||||||||||||
| less cash from options | - | |||||||||||||
| Diluted EV: | $ | 1,114,023 | ||||||||||||
