Without takeing in to considerations of the future incomewe know...

Without takeing in to considerations of the future income

we know NSE

5.6 mil cash
18mil bur share ($4.4mil)

this company has tangible asset of 10mil

and the market cap is only 3.2 mil

as a common valueation a list on ASX is worth about 3mil

so do your own math boys and girls

my valueation tells me NSE worth at least 13mil or 50c per share on their assets

just sell your share, I know some one would want it