$LKNCY I woke up this night for a short time to update my restructuring risk analysis as the stock price boomed yesterday. I added sensitivity based on offering price at the bottom. As we reached $7 today, I put $6 equity price instead of $5 but I keep track different offering prices scenarios on the most diluting scenario. You see that the higher the stock goes, obviously the better it is. Scenario 3 and 4 have no dilution yet. I keep them both because I ll update this sheet with post RSA cash balance incl. cash need for SHs settlement.