seams like a mongolian dream, page-5

again, if we are struggling to understand:

AKM = 787,658,325 x 53.5 cents divided by 100% = $421,397,204 less $12m for options cash and $15m cash in bank = $394m

XAM = 206,229,835 x 0.49 divided by 40% less $28m cash less $9m options cash = $215m

CEO = 772,334,215 x 0.105 divided by 0.75 less $12m in options & cap raising cash = $96m