outperform recomendation, page-5

I'm putting 1B$ MC at BFS with project to be on sold. Will have 2.5 billion shares on issue at that stage (?). So that equates to 40 cents per share. 10 cent raise of 725 533 357 shares gives us $72 553 335 to complete BFS. That's keeping it simple. Consolidation 10:1 could occur but dynamics should remain the same and I would only expect that if a decision was made to mine and produce. Then who knows where our MC will be. IMO and I'm a punter like everyone else. Have you done any figures SOS?