Company: ATLN
Filing Date: 2025-01-23
Form Type: S-4/A
Source: 0001213900-25-006032
Chunk: 486

Company: ATLANTIC INTERNATIONAL CORP.
Filing Date: 2025-01-23
Form: S-4/A
Chunk 486
---
 |   100,000 |
| Armistice Warrants                              |   512,820 |
| HCW Warrants                                    |         — |
| JIG Conversion                                  |         — |
| Headway/Chapel Hill Inducement                  |   100,000 |
| Additional issuances August 2024                |     5,000 |
| Director Shares Q4                              |     5,000 |
| Total Shares outstanding at transaction date    | 1,643,741 |
| Conversion Ratio                                |   1.2021x |
| Converts into ATLN shares                       | 1,975,981 |

| Current Market Prices and Capitalization |

Annex B-4

Current Market Price, Trading Volume and Stock Price History The Company Below, we provide the current market price, trading volume and stock price history of the Company’s publicly traded common shares. 52 -weekhigh/low: $6.19/$1.20 Average Weekly Trading Volume (mm): 2.89

| Current Market Prices and Capitalization |

Annex B-5

The Parent Below, we provide the current market price, trading volume and stock price history of the Parent’s publicly traded common shares. 52 -weekhigh/low: $8.97/$2.30 Average Weekly Trading Volume (000s): 8.5

| Current Market Prices and Capitalization |

Annex B-6

ESTIMATE OF VALUE OF COMPANY COMMON STOCK Approach Business valuation theory promulgates three basic approaches to value. Asset Based Approach:A general way of determining a value indication of a business’s assets and/or equity using one or more methods based directly on the value of the assets of the business less liabilities. Income Approach:A general way of determining a value indication of a business’s assets and/or equity using one or more methods wherein a value is determined by converting anticipated benefits (i.e., cash flows) into a present value. This approach is commonly referred to as a discounted cash flow analysis. Market Approach:A general way of determining a value indication of a business’s assets and/or equity using one or more methods that compare the subject to similar investments for which pricing data can be observed either because the investment is publicly traded or because the investment has been sold and transaction data are available. The various methods of valuation that analysts use in practice are typically considered as subdivisions of these broad approaches. Valuation methods under the Market and Income approaches generally contain common characteristics such as measures of benefit streams, discount rates and/or capitalization rates