I previously calculated the cash component ($56m incl the Leo...

I previously calculated the cash component ($56m incl the Leo dividend it received) which represents about 4.7c/share. this will go down based on the expenses but add interest.
the LEO shares I estimate at 28c before the value of the royalty asset. I estimate the FFX interest in LEO at about 5c per share.
Please note LEO locked in the exchange rate at 62.5c from memory.

I will update the calcs in July after the Ganfeng funds are received.