Can someone check to see if these figures add up for the new...

Can someone check to see if these figures add up for the new FML.
FML currently have 4,116,262,120 Share holders (SH)
CRE 1,208,552,449 S/H
Total combined S/H 5,324,814,569

Combined FML & CRE Reserves 4.3Million oz Au

Assumed Gold Price $1,700/oz
less
Production + other Costs $1,000
--------
Assumed Profit per oz $700/oz
--------

Share Value=Assumed profit/oz(700)x Combined reserves(4.3m)
= $3,010 million

less CRE Debt= approx $200Million

Assume Profit= $2,810 million

Assumed Profit (2,810,000,000)
----------------------------------
Combined S/H (5,324,814,569)


Potential Future Share Value = $0.527/share???