Hier eine Gegenüberstellung der Bloomberg-Zahlen eines Users aus dem Nachbarforum mit den Zahlen aus dem MDA. (Quelle Sedar.com)
Es ist mir jetzt nicht ganz klar warum angebliche Gehälter eingestellt werden, die es so bei genauerer Betrachtung nicht gibt.
Die eingestellten Zahlen sind von Bloomberg hochgerechnet und spiegeln nicht die tatsächlich erhaltenen Summen wieder.
Share-based payments expenses included in loss are a non-cash accounting entry and include all share-based awards such as stock options granted to employees, non-employees, directors, officers, employees and consultants. The awards are measured and recognized using a fair value based method in accordance with the IFRS 2. The value of share-based payments totaled $336,595 (2013 - $321,552). These compensation expenses were calculated using the Black-Scholes fair value option pricing model.
Management fees include the compensation costs of the Company's officers. Management fees amounted to $46,058 (2013 - $66,834), a decrease of $20,776 from the comparative period due to a decrease in management compensation as a result of the change of officers of the Company.
Quelle:
ENERGULF RESOURCES INC. Management’s Discussion & Analysis
Three and Nine Months Ended November 30, 2014
Discussion dated: January 28, 2015
www.sedar.com/...ng=EN&issuerType=03&issuerNo=00017005
Vergleichen wir die Zahlen aus dem MDA und der Zahlen von Bloomberg so stellen wir eine erhebliche Abweichung fest. Um den Vergleich realistischer zu gestalten habe ich die Neunmonatszahlen auf das volle Jahr hochgerechnet. In den Zahlen aus dem MDA (Seite 19) sind auch die Zahlungen an Peter Gianulis enthalten.
C$ 196,353 ( C$ 147,265) Share-based payments
C$ 92,948 ( C$ 69,711) Management fees
C$ 289,301 ( C$ 216,975 Total
Die Zahlen von Bloomberg zum Vergleich:
C$ 90,153 John D. Elmore
C$ 165,500 Anu Dhir
C$ 78,000 Clive Gerrard Brookes
C$ 271,027 Jeff Greenblum
C$ 604,680 Total
Es ergibt sich eine Differenz von rund C$ 315,379.
Energulf Resources Inc (ENG:Venture)
John D. Elmore - C$90,153 As of Fiscal Year 2014
www.bloomberg.com/research/stocks/people/person.asp?p…
Salary C$12,133
Total Annual Compensation C$12,133
Stock Options*
All Other Compensation C$8,020
Total Value of Options C$107,500
Total Number of Options 500,000
Total Compensation*
Total Annual Cash Compensation C$20,153
Total Short Term Compensation C$12,133
Other Long Term Compensation C$8,020
Total Calculated Compensation C$90,153
Anu Dhir B.A., J.D. - C$165,500
www.bloomberg.com/research/stocks/people/person.asp?p…
There is no Annual Compensation data available.
Stock Options*
Total Value of Options C$195,250
Total Number of Options 950,000
Total Compensation*
Total Calculated Compensation C$165,500
Clive Gerrard Brookes - C$78,000 As of Fiscal Year 2014
www.bloomberg.com/research/stocks/people/person.asp?p…
Annual Compensation*
Salary C$60,000
Total Annual Compensation C$60,000
Stock Options*
All Other Compensation C$18,000
Total Number of Options 30,000
Total Compensation*
Total Annual Cash Compensation C$78,000
Total Short Term Compensation C$60,000
Other Long Term Compensation C$18,000
Total Calculated Compensation C$78,000
Jeff Greenblum - C$271,027 As of Fiscal Year 2014
www.bloomberg.com/research/stocks/people/person.asp?p…
Annual Compensation*
Salary C$191,027
Total Annual Compensation C$191,027
Stock Options*
Total Value of Options C$107,875
Total Number of Options 2,785,000
Total Compensation*
Total Annual Cash Compensation C$191,027
Total Short Term Compensation C$191,027
Total Calculated Compensation C$271,027