EFTA02630978.pdf

From: 1 <[email protected]> Sent: Sunday, February 17, 2019 5:04 PM To: Nicole Junkermann I Junkermanngroup Subject: Re: FW: Carbyne Yes On Sun, Feb 17, 2019 at 1:03 PM =icole Junkermann I Junkermanngroup > wrote: From: Nikolajs NJF I NJF Capital Sent: 15 February 2019 18:38 To: Nicole Junkermann I Junkermanngroup < ts>, Subject: Carbyne Importance: High <mailto Execution of warrants only calculation: In green is current valuation. If we pass warrants to Ehud what you potentially giv= up is NET Gain in red Sensitivity analysis<=> Valuation Share price Net gain Ehud carry EFTA_R1_01850932 EFTA02630978 Gross gain 67,053,230 168 822,424 274,141 1,096,565 100,000,000 251 2,086,374 695,458 2,781,832 150,000,000 376 4,004,544 1,334,848 5,339,392 200,000,000 501 5,922,714 1,974,238 7,896,952 Kind regards Nikolajs Smirnov= 2 EFTA_R1_01850933 EFTA02630979 CFO NJF Capital Ltd<=u> T: M E =C2 =AO please note The information contained in this=communication is confidential, may be attorney-client privileged, mayconstitute inside information, and is intended only for the use of the=addressee. It is the property of JEE Unauthorized use, disclosure or=copying of this communication or any part thereof is strictly prohibiter and may be unlawful. If you have received this communication in err=r, please notify us immediately by return e-mail or by e-mail to [email protected]<=a>, and destroy this communication and all copies thereof, including=all attachments. copyright -all rights reserved --000000000000da0dc2058219fdeb-- conversation-id 333725 date-last-viewed 0 date-received 1550423028 flags 8590195713 gmail-label-ids 7 remote-id 900678 3 EFTA_R1_01850934 EFTA02630980