|
|
|
|
|
|
|
|
|
|
Previous: SIDEWARE SYSTEMS INC, F-3/A, EX-10.22, 2000-06-08 |
Next: SIDEWARE SYSTEMS INC, F-3, 2000-06-08 |
<PAGE>
Exhibit 11.2
CALCULATION OF WEIGHTED AVERAGE FOR THE THREE MONTHS ENDED MARCH 31, 2000
SIDEWARE SYSTEMS INC.
<TABLE>
<S> <C> <C>
-------------------------
BEGINNING BALANCE 51,769,238 51,769,238
-------------------------
</TABLE>
<TABLE>
<CAPTION>
SPECIAL
# OF SHARES DATE DAYS WEIGHT WEIGHTED AV WARRANTS OPTIONS WARRANT
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10,000 4-Jan 4 0.956044 9,560 51,779,238 o.36 10,000
10,000 4-Jan 4 0.956044 9,560 51,789,238 o.82 10,000
200,000 6-Jan 6 0.934066 186,813 51,989,238 w.55 200,000
500 6-Jan 6 0.934066 467 51,989,738 o.2.66 500
15,000 6-Jan 6 0.934066 14,011 52,004,738 o.2.33 15,000
2,000 7-Jan 7 0.923077 1,846 52,006,738 o.2.33 2,000
2,000 7-Jan 7 0.923077 1,846 52,008,738 o.2.66 2,000
2,500 7-Jan 7 0.923077 2,308 52,011,238 o.70 2,500
3,000 10-Jan 10 0.89011 2,670 52,014,238 o.2.66 3,000
7,500 10-Jan 10 0.89011 6,676 52,021,738 o.70 7,500
10,000 10-Jan 10 0.89011 8,901 52,031,738 o.70 10,000
25,000 10-Jan 10 0.89011 22,253 52,056,738 o.50 25,000
42,100 11-Jan 11 0.879121 37,011 52,098,838 o.50 42,100
25,300 12-Jan 12 0.868132 21,964 52,124,238 o.50 25,300
3,500 13-Jan 13 0.857143 3,000 52,127,638 o.1.35 3,500
60,000 13-Jan 13 0.857143 51,429 52,187,638 o.2.66 60,000
106,000 13-Jan 13 0.857143 90,909 52,293,698 w.333 106,060
7,600 14-Jan 14 0.846154 6,431 52,301,298 o.50 7,600
600,000 14-Jan 14 0.846154 507,692 52,901,298 w.32 600,000
25,000 17-Jan 17 0.813187 20,330 52,926,298 o.2.78 25,000
5,000 18-Jan 18 0.802198 4,011 52,931,298 o.2.33 5,000
16,000 19-Jan 19 0.791209 12,659 52,947,298 o.1.35 16,000
10,000 19-Jan 19 0.791209 7,912 52,957,298 o.1.14 10,000
6,000 19-Jan 19 0.791209 4,747 52,963,298 o.2.78 6,000
35,500 19-Jan 19 0.791209 28,088 52,998,798 o.1.35 35,500
25,000 19-Jan 19 0.791209 19,780 53,023,798 o.2.33 25,000
256,502 20-Jan 20 0.78022 200,128 53,280,300 w.333 256,502
15,266 20-Jan 20 0.78022 11,911 53,295,566 w.333 15,266
10,000 21-Jan 21 0.769231 7,692 53,305,566 o.36 10,000
30,000 21-Jan 21 0.769231 23,077 53,335,566 o.2.66 30,000
2,500,000 21-Jan 21 0.769231 1,923,077 55,835,566 pp1.64
10,000 24-Jan 24 0.736264 7,363 55,845,566 o.2.66 10,000
50,000 24-Jan 24 0.736264 36,813 55,895,566 o.1.14 50,000
13,000 24-Jan 24 0.736264 9,571 55,908,566 o.2.78 13,000
75,000 24-Jan 24 0.736264 55,220 55,983,566 o.70 75,000
62,500 24-Jan 24 0.736264 46,016 56,046,066 w.1.64 62,500
6,000 26-Jan 26 0.714286 4,286 56,052,066 w.1.64 6,000
122,054 26-Jan 26 0.714286 87,181 56,174,120 w.1.64 122,054
62,500 26-Jan 26 0.714286 44,643 56,236,620 w.1.64 62,500
20,000 27-Jan 27 0.703297 14,066 56,256,620 o.2.78 20,000
100,000 31-Jan 31 0.659341 65,934 56,356,620 w.1.64 100,000
105,105 31-Jan 31 0.659341 69,300 56,461,725 w.333 105,105
98,461 31-Jan 31 0.659341 64,919 56,560,186 w.333 98,461
62,500 31-Jan 31 0.659341 41,209 56,622,686 w.1.64 62,500
124,117 31-Jan 31 0.659341 81,835 56,746,803 w.1.64 124,117
182,927 31-Jan 31 0.659341 120,611 56,929,730 w.1.64 182,927
500 31-Jan 31 0.659341 330 56,930,230 o.2.66 500
62,500 3-Feb 34 0.626374 39,148 56,992,730 w.1.64 62,500
62,500 3-Feb 34 0.626374 39,148 57,055,230 w.1.64 62,500
76,220 3-Feb 34 0.626374 47,742 57,131,450 w.1.64 76,220
100,000 3-Feb 34 0.626374 62,637 57,231,450 o.1.14 100,000
110,488 4-Feb 35 0.615385 67,993 57,341,938 w.1.64 110,488
54,589 7-Feb 38 0.582418 31,794 57,396,527 w.1.64 54,589
500 8-Feb 39 0.571429 286 57,397,027 o.1.35 500
4,000 18-Feb 49 0.461538 1,846 57,401,027 o.2.78 4,000
70,000 21-Feb 52 0.428571 30,000 57,471,027 o.2.66 70,000
110,000 21-Feb 52 0.428571 47,143 57,581,027 w.40 110,000
27,175 21-Feb 52 0.428571 11,646 57,608,202 w.1.64 27,175
1,000 22-Feb 53 0.417582 418 57,609,202 o.1.35 1,000
25,000 6-Mar 66 0.274725 6,868 57,634,202 o.1.14 25,000
1,000 15-Mar 75 0.175824 176 57,635,202 o.1.35 1,000
50,000 15-Mar 75 0.175824 8,791 57,685,202 o.2.33 50,000
200,000 20-Mar 80 0.120879 24,176 57,885,202 o.2.66 200,000
12,200 21-Mar 81 0.10989 1,341 57,897,402 o.1.14 12,200
100 23-Mar 83 0.087912 9 57,897,502 o.2.78 100
10,000 23-Mar 83 0.087912 879 57,907,502 o.1.35 10,000
16,463 27-Mar 87 0.043956 724 57,923,965 w.1.64 16,463
12,800 29-Mar 89 0.021978 281 57,936,765 o.1.14 12,800
------------------------- ----------------------------------
MAR-00 56,190,341 57,936,765 2,623,927 1,043,600 0
------------------------- ----------------------------------
Loss for the period $3,925,435
Weighted average shares outstanding 56,190,341
Loss per share $0.07
Per f/s ------------
Diff ------------
</TABLE>
|
|