My apologies to all, it appear that I may have been Ramping this...

My apologies to all, it appear that I may have been Ramping this stock suggesting it was possible marginal !:

6) After distributing the % recoveries to Revenue as i suggested above, I find that at todays prices Makuuta should be making roughly $62M pa, considering that OPEX is stated to be US$12.40/t then for 5Mtpa that will cost US$62.5M pa ! = US$0.5Mpa loss divided by 4 Billion Shares ?

7) Pre tax NPV of US$406M and yet Table 1 shows Tax of US$438M ???

Now I know people are going to jump up and down saying but you have used todays prices and the company has used Adamas projections.
True; but what happens if the Chinese do what they did to Lynas, and suppress prices for just the first 3-5 years ?????? gurgle gurgle !