Update of calculation of SHE current financial position:.The...

Update of calculation of SHE current financial position:
.
The Caroline well revenue from last quarter did not make it into the December quarter statement.Adding the Caroline and Gryphon well revenue along with the current value of SHE holding in BRK shares and monies owed on the proton loan+interest gives the below table
.
.Excell format

	Table for Cash+Recent income + BRK etc shares	AUD$	Per Share AUD$
1	Today's date	13/02/2024
2	SHE Share price (1)	0.012
3	NumberStonehorse energy shares (2)	684,435,083
4	Market Cap (3)=(1)*(2)	8,213,221	0.012
5	Cash in bankon31/12/2024(4)	5,423,000
6	Caroline production Revenue that was excluded October	100,000
7	Caroline production Revenue that was excluded November	294,000
8	Caroline production Revenue that was excluded December	267,000
9	Caroline production Revenue January	253,000
10	Monies from caroline production February till today	105,000
11	Gryphon production revenue January	231,000
12	Gryphon production Revenue February till today	99,000
13	BRK + DMG Shares $ on market value (9)	495,000
14	Cash in bank+monies owed+BRK Shares	7,267,000	0.0106
15	Proton KP 5 loan Principle +interest for this qtr (11)	462,086
16	Cash in bank +monies owed +BRK shares+Proton loan+interest	7,729,086	0.0113
17	Enterprise value	484,135
18	Cash expended on new wells for 2024	???

Image format

.
If you ignore recent cost for any new well construction then SHE is backed 94% by cash, shares and recent production revenue as its cash ,proton loan and BRK holdings underwrite its market cap by 95% ?.


.