If gold can hold above $1700, exploration comes up with the goods and mining goes smoothly then balance sheet could be;
cash $30 mil (85k @$500 margin, no tax - use tax losses, exploration $12.5m)
no debt
reserves 2-5 years production
Market cap is about $90 mil at 12c so probably approaching fair value.
