Ann: 2Q FY24 Quarterly Report & Appendix 5B, page-138

Maybe you should start with this in terms of your cash flow projects, realising that Walyering was still ramping up during Q4

Also I see You've also gone from this in your third last post:

Note that the gross sales of approx. $12.9 million PA. i.e. $3.25 million PQ will come with a lot of additional costs.Even if the sales during this year are doubled to $25.8 million, STX will still be insolvent in the fourth quarter.

To this in your second last:

Gross income of $19.64 million per quarter.

Also, have you taken any account of STX's booked 2P/2C reserves in your valuation?

Maybe do a little more research before announcing they will be insolvent and need a large capital raise soon. Or at the very least, expect strong push back.