>Note from me: Its not correct, that the analyst counts with 75%. Majestic Gold Corp. is a JV, so the numbers must be count at 100%.<
 
Flinstone, the 75% number is much closer to the reality then your 100%. Majestic Gold Corp's  stake in the mine is actually 70%. I got this number from slide 8 in the company own presentation: