Your discount of 30% for the 33% grade is inflated. You can not match the numbers of last quarter if you assumed that "30% discount" is correct.
I understand the discount is more like 15%. So rather than substracting US$1.63/dmtu, I would use US$0.80/dmtu. This is over A$3M difference in your second column (2x shipment). So you have a big assumption there, mate. We'll see.
Your discount of 30% for the 33% grade is inflated. You can not...
Add E25 (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
29.0¢ |
Change
0.035(13.7%) |
Mkt cap ! $63.08M | |||
| Open | High | Low | Value | Volume |
| 26.0¢ | 29.0¢ | 26.0¢ | $88.41K | 332.7K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 2 | 22638 | 27.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 29.0¢ | 29999 | 1 |
View Market Depth
| Last trade - 16.10pm 10/05/2024 (20 minute delay) ? |
|
|||||
|
Last
27.5¢ |
Change
0.035 ( 10.0 %) |
||||
| Open | High | Low | Volume | ||
| 26.0¢ | 27.5¢ | 26.0¢ | 102940 | ||
| Last updated 15.18pm 10/05/2024 ? | |||||
| E25 (ASX) Chart |