Made the spreadsheet myself, copied BMN's. Main difference is the BMN preso had the market caps in USD terms - I like to update them regularly so am using AUD.
Here's the table updated. VMY stupidly cheap imo
VMY Price at posting:
11.0¢ Sentiment: Buy Disclosure: Held