Good News & Bad News, page-8819

Many many variables outside of this but you can take a look at the basics here.

Sorry, i put the price up a lot more than 20% so had to edit.

1				Quarter	103,500
2	Output	2,426,417		Annual	414,000
3	Grade	1.20%		Output	2,587,500
4	Recovery	80.00%
5	Concentrate	6.00%		6.250000	Tons To Make 1 Ton 6% SC
6				388,227	ktpa
7
8
9	Price P/Ton USD	$480
10	Cost P/Ton USD	$330		$150.00	Profit Per Ton
11				$58,234,008	Gross Profit USD
12	Exchange rate	0.7600		$76,623,695	Gross Profit AUD
13	Tantalite	500,000	150	$77,123,695	Gross Inc Projected Tan Credit
14	Tax rate	30%		$53,986,586	Net Profit AUD
15
16
17
18	SOI	2,926,991,803		$0.018	EPS
19	P/E	25		$0.461	Share Price
20
21	Market Cap	$1,349,664,657.89
22
23
24
25		2,000,000
26		3,104,585
27		1,070,691
28		2,000,000
29		15,874,384
30		2,328,968
31		19,414,227
32		1,586,979
33	0.0096	2,500,000
34		650,000,000
35		2,227,111,969
36
37		2,926,991,803