Monthly cash flow into Stonehorse energy per month in Thousands (1000's) of AUD without reinvestment in new wells month Prod uction curve as % of initial production Certus profit per month Gryphon well 0 Certus option 1st section Gryphonoptionsection Certus option 2nd section Gryphon 2nd section new Certustype well New Gryphontypewell new Certustype well2nd section Gryphontypewell 2nd section Certustype well3rd section Gryphontypewell 4rd section old wellEBITA sum EBITDA per month EBITDA running sum fixed costs / month net Cash 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 5,432 2 1.00 0 0 0 0 0 0 0 0 0 0 0 0 67 67 67 -83 5,416 3 0.96 0 0 0 0 0 0 0 0 0 0 0 0 67 67 134 -83 5,467 4 0.87 204 197 0 0 0 0 0 0 0 0 0 0 67 468 535 -83 5,918 5 0.82 193 188 -2,000 0 0 0 0 0 0 0 0 0 67 -1,551 -1,083 -83 4,752 6 0.77 180 171 301 0 0 0 0 0 0 0 0 0 67 719 -832 -83 3,836 7 0.72 170 162 225 0 0 0 0 0 0 0 0 0 67 624 1,343 -83 5,096 8 0.67 157 151 204 -1,000 0 0 0 0 0 0 0 0 67 -421 203 -83 5,215 9 0.62 146 142 193 202 0 0 0 0 0 0 0 0 67 752 331 -83 5,463 10 0.60 141 131 180 193 0 0 0 0 0 0 0 0 67 713 1,465 -83 6,844 11 0.56 131 123 170 175 -2,000 0 0 0 0 0 0 0 67 -1,334 -621 -83 6,140 12 0.55 130 118 157 166 301 0 0 0 0 0 0 0 67 940 -395 -83 5,662 13 0.53 125 110 146 155 225 0 0 0 0 0 0 0 67 828 1,768 -83 7,347 14 0.51 120 109 141 146 204 0 0 0 0 0 0 0 67 788 1,616 -83 8,880 15 0.49 115 105 131 135 193 -1,000 0 0 0 0 0 0 67 -254 534 -83 9,330 16 0.46 107 101 130 126 180 202 0 0 0 0 0 0 67 914 660 -83 9,907 17 0.44 105 96 125 121 170 193 -3,000 0 0 0 0 0 67 -2,122 -1,208 -83 8,616 18 0.42 99 90 120 112 157 175 301 0 0 0 0 0 67 1,122 -1,000 -83 7,533 19 0.40 94 88 115 112 146 166 225 -1,500 0 0 0 0 67 -487 635 -83 8,085 20 0.39 91 83 107 108 141 155 204 202 0 0 0 0 67 1,160 673 -83 8,675 21 0.38 90 79 105 103 131 146 193 193 -2,000 0 0 0 67 -892 267 -83 8,859 22 0.38 89 77 99 99 130 135 180 175 301 0 0 0 67 1,353 460 -83 9,236 23 0.36 84 75 94 92 125 126 170 166 225 -1,000 0 0 67 225 1,578 -83 10,730 24 0.33 78 74 91 90 120 121 157 155 204 202 67 1,362 1,587 -83 12,233 25 0.33 78 70 90 85 115 112 146 146 193 193 -2,000 0 67 -703 659 -83 12,809 26 0.32 76 66 89 81 107 112 141 135 180 175 301 0 67 1,531 828 -83 13,554 27 0.32 75 65 84 79 105 108 131 126 170 166 225 -1,000 67 400 1,931 -83 15,402 28 0.31 73 64 78 77 99 103 130 121 157 155 204 202 67 1,533 1,933 -83 17,252 29 0.30 71 63 78 76 94 99 125 112 146 146 193 193 67 1,466 2,999 -83 20,167 30 0.29 68 61 76 72 91 92 120 112 141 135 180 175 67 1,393 2,858 -83 22,942 31 0.28 66 59 75 67 90 90 115 108 131 126 170 166 67 1,331 2,724 -83 25,583 32 0.28 65 57 73 67 89 85 107 103 130 121 157 155 67 1,278 2,610 -83 28,109 33 0.27 64 56 71 66 84 81 105 99 125 112 146 146 67 1,222 2,500 -83 30,526 34 0.27 63 55 68 65 78 79 99 92 120 112 141 135 67 1,174 2,396 -83 32,839 35 0.28 65 54 66 63 78 77 94 90 115 108 131 126 67 1,135 2,309 -83 35,065 36 0.27 64 53 65 63 76 76 91 85 107 103 130 121 67 1,104 2,239 -83 37,220 37 0.27 64 55 64 63 75 72 90 81 105 99 125 112 67 1,073 2,177 -83 39,314 38 0.27 64 54 63 63 73 67 89 79 99 92 120 112 67 1,043 2,116 -83 41,347 39 0.27 64 54 63 63 71 67 84 77 94 90 115 108 67 1,017 2,060 -83 43,324 40 0.27 64 54 63 63 68 66 78 76 91 85 107 103 67 987 2,004 -83 45,244 41 0.27 64 54 63 61 66 65 78 72 90 81 105 99 67 965 1,952 -83 47,113 42 0.27 64 54 63 59 65 63 76 67 89 79 99 92 67 939 1,903 -83 48,933 43 0.27 64 54 63 57 64 63 75 67 84 77 94 90 67 920 1,858 -83 50,708 44 0.27 64 54 63 56 63 63 73 66 78 76 91 85 67 900 1,820 -83 52,445 45 0.27 64 54 63 55 63 63 71 65 78 72 90 81 67 885 1,785 -83 54,146 46 0.27 64 54 63 54 63 63 68 63 76 67 89 79 67 870 1,755 -83 55,818 47 0.27 64 54 63 53 63 63 66 63 75 67 84 77 67 859 1,729 -83 57,463 48 0.27 64 54 63 55 63 61 65 63 73 66 78 76 67 849 1,708 -83 59,088 49 0.27 64 54 63 54 63 59 64 63 71 65 78 72 67 836 1,685 -83 60,690 50 0.27 64 54 63 54 63 57 63 63 68 63 76 67 67 822 1,658 -83 62,265 51 0.27 64 54 63 54 63 56 63 63 66 63 75 67 67 818 1,640 -83 63,822 52 0.27 64 54 63 54 63 55 63 63 65 63 73 66 67 813 1,630 -83 65,369 53 0.27 64 54 63 54 63 54 63 63 64 63 71 65 67 807 1,620 -83 66,905 54 0.27 64 54 63 54 63 53 63 63 63 63 68 63 67 800 1,607 -83 68,429 55 0.27 64 54 63 54 63 55 63 63 63 63 66 63 67 800 1,600 -83 69,946 56 0.27 64 54 63 54 63 54 63 63 63 61 65 63 67 797 1,597 -83 71,460 57 0.27 64 54 63 54 63 54 63 63 63 59 64 63 67 794 1,590 -83 72,967 58 0.27 64 54 63 54 63 54 63 63 63 57 63 63 67 790 1,584 -83 74,467 59 0.27 64 54 63 54 63 54 63 63 63 56 63 63 67 789 1,579 -83 75,962 60 0.27 64 54 63 54 63 54 63 63 63 55 63 61 67 786 1,575 -83 77,453 61 0.27 64 54 63 54 63 54 63 63 63 54 63 59 67 783 1,569 -83 78,939 62 0.27 64 54 63 54 63 54 63 63 63 53 63 57 67 780 1,563 -83 80,418 63 0.27 64 54 63 54 63 54 63 63 63 55 63 56 67 780 1,560 -83 81,895 64 0.27 64 54 63 54 63 54 63 63 63 54 63 55 67 779 1,559 -83 83,371 65 0.27 64 54 63 54 63 54 63 63 63 54 63 54 67 778 1,556 -83 84,844 66 0.27 64 54 63 54 63 54 63 63 63 54 63 53 67 777 1,554 -83 86,315 67 0.27 64 54 63 54 63 54 63 63 63 54 63 55 67 779 1,555 -83 87,787
- Forums
- ASX - By Stock
- Stonehorse energy projected profits
Monthly cash flow into Stonehorse energy per month in Thousands...
-
-
- There are more pages in this discussion • 53 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add SHE (ASX) to my watchlist
(20min delay)
|
|||||
Last
0.9¢ |
Change
0.002(28.6%) |
Mkt cap ! $6.159M |
Open | High | Low | Value | Volume |
0.8¢ | 0.9¢ | 0.8¢ | $10.02K | 1.236M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
6 | 6984739 | 0.7¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.9¢ | 745879 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
5 | 4984739 | 0.007 |
4 | 1189742 | 0.006 |
2 | 1000000 | 0.005 |
2 | 1300000 | 0.004 |
2 | 1600000 | 0.003 |
Price($) | Vol. | No. |
---|---|---|
0.009 | 745879 | 1 |
0.010 | 1500000 | 3 |
0.011 | 920690 | 2 |
0.012 | 800000 | 1 |
0.013 | 100000 | 1 |
Last trade - 16.10pm 27/09/2024 (20 minute delay) ? |
Featured News
SHE (ASX) Chart |