Hummm....no offense but still gonna go with the insiders who purchased million upon millions of shares, some at more than twice the current price. You are completely missing the point of this conservative BFS. I think Web calculated that the 0$ revenues inferred resources are actually worth 5 bils. Not only did they not add this the cash-flow section but on top they decided to add a removal cost. So take the cost of having to deal with plain rocks out and then add the cash-flows and you get a completely different result. So take the resume of the bfs, add 5 bils to the Pre-tax results (about 25% more) and substract the cost of dealing with the garbage. And then add a bonus for everything else which was discussed a million times on this board.