Stakeholder Update 27 March 2018, page-56

Well the way I look at any opening price will be reflective of the US market. Any info on this front will dictate the open.

They had forecasted $11M from US for 2HFY18. As this is monthly I would assume they ae accepting customers.

General Advertising Revenue going by information released in ASX Response of say $5M for 2HFY18

So Disregarding Aussie Revenue completely ie FC Model by June Qtr 18, I would estimate Annualised Revenues of $40M p.a from US and General advertising alone

3 x annualised revenue would be $120M market Cap. Circa 55 cents per share at 220M shares fully diluted

Put a value on Auusie ops of say 20M or another 10 -15 cents I would hope best case scenario a bottom of around 75 cents.

A raise of say 20M shares @ $1 wouldn't be dilutive because they would extinguish the FCC facility.

My two bobs worth lol

Cheers