Ann: Quarterly Activities/Appendix 4C Cash Flow Report, page-167

i agree; our EV has dropped to $57,931,517! i think that extremely undervalues ICI, especially considering the vast majority of revenue is from LSS' WFH, not currently from our games or related to crypto in any way, & we're CF+ for two consecutive quarters:

SBB has already bought-back 26,823,670 shares, none of which have been cancelled. this represents 2.08% of SOI (26,823,670 / 1,289,577,912)

SBB - SOI = 1,262,754,242
therefore, our current MC (1,262,754,242 x 0.063) = $79,553,517

cash on-hand (Q3FY22) = $21,622,000
therefore, EV = 79,553,517 - 21,622,000 = $57,931,517

YTD receipts (9 months) = $21,704,000
estimated Q4 receipts: $10m
forecasted FY22 receipts = $31.7m
therefore, EV/R = 1.83!

ICI looks like an amazing buying opportunity