MMI listed as a top 3 'breakout stock', page-5

Table I posted a while back, MMI current market cap $211M. Debt approx. $80M. Contracts are in place for 2024 & 2025. Margin for 2024 somewhere between $12 & $17 a tonne. AGM coming up in May in Brisbane.

	Margin per tonne
Shipped - tonnes - PA	$10.00	$12.50	$15.00	$17.50	$20.00
6,000,000	$60,000,000	$75,000,000	$90,000,000	$105,000,000	$120,000,000
7,000,000	$70,000,000	$87,500,000	$105,000,000	$122,500,000	$140,000,000
8,000,000	$80,000,000	$100,000,000	$120,000,000	$140,000,000	$160,000,000
Shares on issue (including Warrants)	5,250,000,000	###########	###########	############	############
	4,500,000,000	###########	###########	############	############
Shipped - tonnes - PA	EPS
6,000,000	1.14	1.43	1.71	2.00	2.29
7,000,000	1.33	1.67	2.00	2.33	2.67
8,000,000	1.52	1.90	2.29	2.67	3.05
	Estimated Share Price (Cents per share) calculated on Dividend of 50% of margin with a return of 5% on investment
Shipped - tonnes - PA
6,000,000	11.4	14.3	17.1	20.0	22.9
7,000,000	13.3	16.7	20.0	23.3	26.7
8,000,000	15.2	19.0	22.9	26.7	30.5