So a buy in SP initially of $1000 @0.02 = 50000 50000/35 Con...

So a buy in SP initially of $1000 @0.02 = 50000

50000/35 Con Ratio = 1429 @0.20 $285.80 value post consolidation

Public offer $1000 @0.20 = 5000 shares 1 bag @0.40 =$2000 2 bag @0.60 =$3000

Between 30-40million CR shares to be issued, I think it maybe sometime before break even becomes an option, and that's excluding likely sell down on re-quotation.
It will need some serious Pump in the forecast financial projections, which will bring in the traders.