General Discussion Topics, page-37528

I cleaned this up a bit and extended it out to 2027. If you see any other errors let me know and I can clean it up.

Notes
2025 - updated spod for Moblan from 200,000 to 300,000 - We know they will be starting to drill in February to expand and they are also looking to add via acquisition. 300,000 is probably low, but keeping with conservative estiimates.

2026 - Moblan spod turns to Carbonate / Hydroxide

2027 - Adding Tansim

Not included

1. 50% agreement with Morella
2. Mt. Dove Gold
3. Graphite

Year 2023
	Production	Sale Price / t	Operating cost/t	Total Revenue	Total Operating cost	EBITDA
Spod PLL Contract	81,250	$900.00	$350.00	$73,125,000	$28,437,500	$44,687,500
Spod 2nd Contract	81,250	$2,500.00	$350.00	$203,125,000	$28,437,500	$174,687,500
Totals	162,500			$276,250,000	$56,875,000	$219,375,000
	% ownership	EBITA	Company Total
Piedmont	25%	$219,375,000	$54,843,750
Sayona	75%	$219,375,000	$164,531,250
Year 2024
	Production	Sale Price / t	Operating cost/t	Total Revenue	Total Operating cost	EBITDA
Spod PLL Contract	125,000	$900.00	$350.00	$112,500,000	$43,750,000	$68,750,000
Spod 2nd Contract	125,000	$2,500.00	$350.00	$312,500,000	$43,750,000	$268,750,000
Totals	250,000			$425,000,000	$87,500,000	$337,500,000
	% ownership	EBITA	Company Total
Piedmont	25%	$337,500,000	$84,375,000
Sayona	75%	$337,500,000	$253,125,000
Year 2025
	Production	Sale Price / t	Operating cost/t	Total Revenue	Total Operating cost	EBITDA
Carobnate/ hydroxide Contract	31,250	$24,000.00	$4,000.00	$750,000,000	$125,000,000	$625,000,000
Moblan Spod	300,000	$2,500.00	$350.00	$750,000,000	$105,000,000	$645,000,000
Totals				$1,500,000,000	$230,000,000	$1,270,000,000
Hub		% ownership	EBITA	Company Total
Abitibi	Piedmont	25%	$625,000,000	$156,250,000
	Sayona	75%	$625,000,000	$468,750,000		Total Sayona
Northern	SEQUEM	40%	$645,000,000	$258,000,000		$855,750,000
	Sayona	60%	$645,000,000	$387,000,000
Year 2026
	Production	Sale Price / t	Operating cost/t	Total Revenue	Total Operating cost	EBITDA
Carobnate/ hydroxide Contract	40,000	$24,000.00	$4,000.00	$960,000,000	$160,000,000	$800,000,000
Moblan Hydroxide	40,000	$24,000.00	$4,000.00	$960,000,000	$160,000,000	$800,000,000
Totals	80,000			$1,920,000,000	$320,000,000	$1,600,000,000
Hub		% ownership	EBITA	Company Total
Abitibi	Piedmont	25%	$800,000,000	$200,000,000
	Sayona	75%	$800,000,000	$600,000,000		Total Sayona
Northern	SEQUEM	40%	$800,000,000	$320,000,000		$1,080,000,000
	Sayona	60%	$800,000,000	$480,000,000
Year 2027
	Production	Sale Price / t	Operating cost/t	Total Revenue	Total Operating cost	EBITDA
Carobnate/ hydroxide Contract	71,250	$24,000.00	$4,000.00	$1,710,000,000	$285,000,000	$1,425,000,000
Moblan Hydroxide	40,000	$24,000.00	$4,000.00	$960,000,000	$160,000,000	$800,000,000
Totals	111,250			$2,670,000,000	$445,000,000	$2,225,000,000
Hub		% ownership	EBITA	Company Total
Abitibi	Piedmont	25%	$1,425,000,000	$356,250,000
	Sayona	75%	$1,425,000,000	$1,068,750,000		Total Sayona
Northern	SEQUEM	40%	$800,000,000	$320,000,000		$1,548,750,000
	Sayona	60%	$800,000,000	$480,000,000

For comparison - this is Albermale's EBITDA, and current Market cap in USD.