Cmon, I think close enough if excluding the cash from the realised hedging ($1.5m) which gives me $3.5m net cash from operations.
For a crosscheck I have:
Average realised price $47.25
Loe & Taxes: $11.12 (includes $2.6 saving from Tax & a better fixed cost recovery (volume)
G&A: $13.74
Interest: $1.73
Cash Margin: $20.66
Plus Hedging gain realised: $14.26
Usual disclaimer, my best guess opinion only and subject to the timing on receipts/payments
Cheers
SSN Price at posting:
0.7¢ Sentiment: Hold Disclosure: Held
