LogicMark Inc (LGMK)

[inverse]

$18M revs / 65M shares = .277 sales per share
Assume a P/S ratio of only 5 (it's 45 right now)
5 x .277 = $1.385


Let's assume the R/S goes through at 1-10
65M / 10 = 6.5M shares
.42 x 10 = $4.20
18M revs / 6.5M shares = $2.77 sales per share
Using a P/S ratio of only 5, again...
5 x 2.77 = $13.85


Now lets say NXTD dilutes the shit out of the common stock after the R/S with 3.5M shares @ $4 a share....

18M revs / 10M shares = $1.80
5 x 1.80 = $9.00

Factor in the R/S and you're looking at a 115% upside, purely based on a P/S ratio of 5 and the expected $15-20M revenue in 2016.