MEI opening this morning, page-48

By comparison to BMR's expected C$160m market cap at listing, MEI is ~A$30m MC.

	Column 1	Column 2	Column 3	Column 4
1	Date:	23/01/18
2	Share price:	0.058
3		MC	Proceeds from Issue
4	FPO	461,227,190
5	Options - at an exercise price of $0.012 per share and will lapse at 5.00pm, (Sydney time) on 9.9.2020	9,000,000	$108,000
6	Options at an exercise price of $0.02 cents per share and will lapse at 5.00pm, (Sydney time) on 30.6.18	8,150,000	$163,000	15m - Excluded based on exercise price
7	Options each exercisable at 0.011 with a 3 year expiry date to various advisors to the company in relation to the acquisition, half vesting on a 20 days VWAP of $0.04 and half vesting on a 20 day VWAP of $0.08, at an issue price of $0.0001 each	60,000,000	$660,000.00
8	Performance rights	5,000,000
9
10
11	Cash		$1,300,000.00
12	Shares	543,377,190
13	Market Cap	$31,515,877.02
14	Less cash and proceeds from issue	$2,231,000.00
15	Enterprise Value	$29,284,877.02