Maybe they should have a name change to Golden Falcon!
What can also be inluded in the revenue projections is that there has always been high silver credits, maybe enough to cover the production costs.
Also 30,000 tons will take awhile to process and by then the pm prices could be/should be up another 10% or better. Wishfull thinking, but totally possible.