Eh, I wouldn't call 125M give or take "minimal". It's doubling the OS. That said, $4.6M is enough to get the ball rolling. If they use $1M for salaries, $3M for growth, and 600k for other expenses, we're looking at: $3M cash to grow Each location costs maybe $700k in build out That is enough to create 4 new corporate owned locations. -------------------------- If each corporate owned location pulls in 300k net profit 300k x 6 locations = $1.8M net profit (excluding the Bahrain licensing. Let's say that brings in another $200k). $2M total profit / 260M Outstanding shares = .007 EPS. Assign a 10x multiple and the stock price should be trading around .07