re - rate due, page-7

So let's do wild guess for FY2023 .
Coking coal price $US 380: BBM coal sale price $US 350.
Production cost including repayment of loans. $US 110.
1 Million tonnes.
Revenue : $US 350 Million
Margin: $US 240 million ICT skims off $US 14 million
BBM Margin: $US 224
Cokal Margin: $US 135 million.
Cokal Margin: $AUD 180 million
40% BBM owners will owe us $US 35 million === $AUD 47million to be aid before they get profit.
Income for Cokal $AUD 227 million. Much of this tax deductible
EBTA (interest in production cost) 24cents per share.
Do your own research!