Your assumptions are meaningless, particularly when your forecasting beyond Q4 2015 into their full 2016 operations. IT'S WAY TOO EARLY TO TELL !! Seems you are trying to spook investors. Why don't you see what happens after the next 6 months .. then MAYBE your "assumptions" will lend some credence.