Yep. Good post. In your quiz, for some reason, I was thinking sales only.
The baby farm starting production so early is a massive benefit; hopefully, one of the new contracts is a second baby prawn farm, for this reason.
Couple quibbles: some service rev may have been recognized in 2011, and sales are projected at $8M - $10M.
You quote 500MT for FF1. Where does this projection come from? I believe a later projection was 800MT -- admittedly verbal, but said twice at the Sweden presentations this year. Anyone else hear this on the recordings or in person?
Curious what other number you use to get to or over $145M, particularly assumptions regarding restaurants and retail?