MiniGame (S.MG), May 2017 Statement
Saturday, 03 June, Year 9 d.Tr. | Author: Mircea Popescu
| S.MG incoming and outgoing | ||||
|---|---|---|---|---|
| Incoming | Outgoing | |||
| Description | Value | Description | Value | |
| Deposits | 0.63400000 | Game server | 0.78953 | |
| Loot pool provisioning | 0.0 | |||
| Payroll | 3.8122 | |||
| Total | 0.63400000 | Total | 4.60173000 | |
| S.MG assets | |||
|---|---|---|---|
| Account | 01.05.2017 | Net change | 31.05.2017 |
| Cash | 8`509.71056394 | 3.96773 | 8`505.74283394 |
| Tangibles | 315.01199209 | 1.07291086i | 313.93908123 |
| Intangibles and goodwill | 73.44361307 | 1.07291086 | 74.51652393 |
| Total assets | 8`894.1984391 | ||
| S.MG liabilities | |||
| Account | 01.05.2017 | Net change | 31.05.2017 |
| Player holdings | 135.55934011 | 1.02440121ii | 136.58374132iii |
| Shareholder equity | 8`762.60682899 | 4.99213121iv | 8757.61469778 |
| Total liabilities | 8`894.1984391 | ||
S.MG has a total of 88`096`605 authorised shares outstanding. The shareholder equity per share implied value is thus 0.00009952 BTC.
S.MG has Special Stock Warrants outstanding, as follows :
| # | Fingerprint | Shares | BTC | Par |
|---|---|---|---|---|
| 1 | 6160E1CAC8A3C52966FD76998A736F0E2FB7B452 | 88`096`605 | 8`809.6605 | 1 |
| 3 | 5015BD3D0AE659C8B8632F31CF2950F23C844002 | 192`307 | 25 | 1.3 |
| 4 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 10`000 | 1 | 1 |
| 5 | BBB0A99950037551F533850A677ABD62D0AEE7D7 | 10`000 | 1 | 1 |
| 6 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 170`000 | 17 | 1 |
| 7 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 8 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 9 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 10 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| 11 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 12 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| 13 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 14 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| 15 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 16 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| 17 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 18 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| 19 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 20`000 | 2 | 1 |
| 20 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 21 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| 22 | E72DCCB73A5E06694C5CD781D5196EE6390F999E | 250`000 | 25 | 1 |
| 23 | EA0FAD90985B3025576A5061454B0FC0BC07B87E | 70`000 | 7 | 1 |
| Tv | 91`238`912 | 9`128.6605 | 1.00052 |
Provisional statement, will be considered accepted within 24 hours. Make any observations or corrections below.
Work is continuing, and we're still expecting to release this Summer.
———- Ouch. We got cleanned out this month. [↩]
- Players made dough hand over fist this month. [↩]
- 22.45% in cash, down from 22.69% last month. [↩]
- It should perhaps be noted here that while the shareholders are taking a 4-5 BTC bath regularly, it is unfair to ascribe the whole of it to operating expenses. We are in fact applying the bulk (over three quarters) towards research and development, where we are getting ample value in exchange, and that value will most definitely reflect in the future operation of the business even if there is no straightforward way to reflect it in today's balance sheets. [↩]
- For clerical reasons we're no longer issuing warrants monthly ; nevertheless employee compensation package remains in force, and we intend to issue 13 months' worth of warrants for E72DCCB73A5E06694C5CD781D5196EE6390F999E and EA0FAD90985B3025576A5061454B0FC0BC07B87E covering Dec 2016 and all of 2017 on January 2018. [↩]
Category: S.MG
