$11.2m M/c Current cash $2.3m Further cash payments of $1m...

$11.2m M/c

Current cash $2.3m
Further cash payments of $1m coming in March 2022
Further cash payment of $4m coming by March 2023
4m shares currently in BDM
a further 5m BDM shares in March 2022
a further 7m BDM shares by March 2024
1.5% gross royalty on diamonds
highland plains phospate project
20% interest free carry to BFS in Iroguis ZN/PB project which is right next to Rumble resources Earaheedy Project

and now a pegged mining lease that is being valued at less than zero by the market....

doesnt get any more obvious than this

fair value of just the above without Edjudina would be at least $16m as a minimum