Ann: Appendix 4D and Half Year Accounts, page-49

IMO, you have to look at CLI from the top down:

Costs per lb for biomass: say $12 AUD/lb max ( previously cited as between $5 & $8 USD/lb)
Sales to date/DL offtake = $15.4 mil
Likely poundage= 260K lbs
Therefore revenue DL contract = $59 AUD/Lb
Therefore GP = $47 AUD /Lb or $12.2 mil AUD on the DL contract ( Current Market Cap =$12.91 mil AUD)
(without the sale of 70% of biomass, trimmed flower & ag services)

While the DL contract at this stage seems to be over 50 weeks, the income & costs still hold, IMO.

Re these calcs: what specifically do you "struggle" over?