RE: RE: Updated Quick & Dirty NPV AnalysisApologies: I hate the way Stockhouse gives a nice preview and then jams everything together. The Income-Cash Flow statement unjammed REVENUE = $*)m. CASH COST = $12.5m. G&A = $1.6m. EBITDA = $65.9m. DA = $3.75m. EBT = $62.15m. Tax = $18.645m. EAT = $$43.505m. Add back depreciation of 3.75 = $47.255 as annual cash flow. Hopefully the rest can be deciphered.