Current And Future Valuation 2025, page-125

I'm still very optimistic of the 70c target by YE

@BuffetsCleaner@marsman86@Lev20@Rorbag@Jonotr0n@BaulklikeGresh

keen to get your views and feedback if any on below.

	Month	New Patients	Cumulative Patients	Refill Rate	Refill Scripts	Scripts Sold = New Patients (1 script) + Refill Scripts	Cumulative Scripts	Scripts per Patient (Cumulative) = Cumulative Scripts ÷ Cumulative Patients	Price per Script Net (AUD)	Net Revenue (AUD)	Cumulative Gross Revenue (AUD)	Cumulative Net Revenue (AUD)	Market Cap @12X	Shares Outstanding	Projected Share Price
1	Feb-25	1,621	1,621	77%	0	1,621	1,621	1.00	AUD 659	AUD 1,067,834	AUD 1,470,247	AUD 1,067,834	AUD 10,678,338	1,833,000,000
2	Mar-25	2,379	4,000	95%	1,508	3,887	5,508	1.38	AUD 659	AUD 2,560,673	AUD 4,995,910	AUD 3,628,507	AUD 36,285,070	1,833,000,000
3	Apr-25	2,617	6,617	95%	2,729	5,346	10,855	1.64	AUD 659	AUD 3,521,908	AUD 9,845,050	AUD 7,150,415	AUD 71,504,151	1,954,212,122
4	May-25	2,879	9,495	95%	5,108	7,987	18,842	1.98	AUD 659	AUD 5,261,463	AUD 17,089,295	AUD 12,411,878	AUD 124,118,777	1,954,212,122
5	Jun-25	3,166	12,662	95%	7,725	10,892	29,733	2.35	AUD 659	AUD 7,174,973	AUD 26,968,157	AUD 19,586,850	AUD 195,868,502	1,954,212,122
6	Jul-25	3,483	16,145	95%	10,604	14,087	43,820	2.71	AUD 659	AUD 9,279,834	AUD 39,745,096	AUD 28,866,684	AUD 288,666,838	1,954,212,122
7	Aug-25	3,831	19,976	95%	13,770	17,602	61,422	3.07	AUD 659	AUD 11,595,181	AUD 55,709,922	AUD 40,461,864	AUD 404,618,645	1,954,212,122
8	Sept-25	4,215	24,191	90%	17,253	21,468	82,890	3.43	AUD 659	AUD 14,142,062	AUD 75,181,422	AUD 54,603,927	AUD 546,039,270	1,954,212,122
9	Oct-25	4,636	28,827	90%	20,893	25,529	108,420	3.76	AUD 659	AUD 16,817,436	AUD 98,336,510	AUD 71,421,363	AUD 714,213,626	1,954,212,122
10	Nov-25	5,100	33,927	85%	24,897	29,997	138,416	4.08	AUD 659	AUD 19,760,346	AUD 125,543,544	AUD 91,181,709	AUD 911,817,086	1,954,212,122
11	Dec-25	5,610	39,536	80%	29,070	34,679	173,095	4.38	AUD 659	AUD 22,844,849	AUD 156,997,477	AUD 114,026,558	AUD 1,140,265,580	1,954,212,122	AUD 0.58
12	Total	39,536	39,536	N/A	N/A	173,095	173,095	N/A		AUD 114,026,558	AUD 156,997,477	AUD 114,026,558