RE: 202329 Jun 2022 11:33
I have factored in $35/t KM estimated $30/t recently
Revenue $633,374,000 $45,963,200
Per Tonne Total
Opex $21/t $111,300,000
SG&A $2/t $10,600,000
Shipping $35/t $185,500,000
EBITDA $70/t $371,937,200
Capex/loan repayments (my est) $10/t $53,000,000
Total Costs $68/t $360,400,000
Gross Profit $60/t $318,937,200
Tax (Assumed 35%) $21/t $111,628,020
Net Profit (100%) $39 /t $207,309,180