Your numbers appear to not be in line with reality. The reality is they are effectively 100% capex funded through offtake agreements. They may need a small revolving debt facility for early stage opex, certainly nowhere near the figures you suggest, and probably by as much as an order of magnitude.
KDR Price at posting:
$1.11 Sentiment: None Disclosure: Not Held