Thanks, you're right about the total SOI. I've fixed it. see table below.
I'm not worried about further capex and raises. see table below.
In my view you're wrong about total future dilution and "nobody knows cost to make" statement.
Since you have called it a "stupid attempt" and have come across as rude to me -
I've done my "heavy lifting" so it's time for you to produce your understanding of what it would "cost to make" the material if you wish to engage in meaningful discussion with me.
starting with:
- the cost of material
- cost of chemical
- associated containment
- the associated CAPEX with an oven / furnace / press
- the associated cost of electricity
- the cost associated with distribution including packaging, bulk etc.
- the associated OPEX such as maintenance staff, admin staff, what staff scales with revenue, what staff is core.
and don't be so "stupid" as to think I haven't.
(20min delay)