EBITDA of $220mio/year, cash costs of $3-30/lb moly prices at USD25/lb at mom and their figures using moly at half the current price ,this stock has alot higher to go should be much higher,by the way RIO loves moly as well it earns them big profits, moly i believe could be a target of some of these big miners its right up their alley a project worth this much.