Thank you for all the feedback here it's been very...

Thank you for all the feedback here it's been very educational.

I'd actually like to refine the model based on some of your suggestions and then see how far away I end up when the results actually come out.

I'd imagine you guys are probably right though that I can spend as much time as I want trying to figure out how FY24 might end up but in reality the catalyst for the share price will be the outlook and what FY25 looks like.

I'm particularly interested in how the dividend might look in the first half of next year though so having done these figures I think we can at the very least bank on another 3c being sustainable.

I seriously doubt we get a buyback or even a special dividend with the excess cash considering the terrible sentiment towards retail but if the outlook does turn around as hoped it might come onto the cards in 12 to 18 months time.

This is of course dependent on Dusk making it that far as a listed company.