| Long-Term Price Case | $1,700/oz. |
| Flagship Project | Aurora |
| Mineral Reserves | 2,278,000 ozs. |
| Shares Outstanding | 173,530,802 |
| Market Cap | $130,148,102 |
| Average Annual Production | 178,819 ozs. |
| Recovery | 94.4% |
| LoM | 12 Years |
| Payable Product | 2,145,827 ozs. |
| True All-in Cost (TAIC) | $1,249/oz. |
| Gross Revenue | $3,647,905,900 |
| Guyana NSR | ($291,832,472) |
| Transportation & Refining Costs | ($6,931,021) |
| Gross Income | $3,349,142,407 |
| Total Operating Costs | ($1,516,043,000) |
| Operating Profit | $1,833,099,407 |
| Income Taxes | ($504,102,337) |
| Total Capital Cost | ($361,196,000) |
| Net Income | $967,801,070 |
| Net Profit Margin | 27% |
| Absolute Cost Structure (ACS) | 73% |
| True Value | $5.58/sh. |
| Cash Flow Multiple | 10x |
| Cash Flow | $80,647,369 |
| Future Market Cap | $806,473,690 |
| Future Market Cap Growth | 520% |
| Target | $4.65/sh. |
Notes: All Values in U.S. Dollars
