just a couple of killers?
The bank debt has an interest component and even if refinanced does not double up-in cash flow terms, it remains a constant. That knocks $62 million off your cashflow.
The second hint is that cash flow from sales does not cover expenses-some $1m deficit before exploration/development outgoings.
Cheers, TAS
