Good for you... though everything works... until it doesn't. One thing however: you studiously ignore that cash flow positive, profitable Morinda is a major part of NBEV.
With upcoming sales to Walmart, Hudson, 7-Eleven et al plus the formidable, proven distribution power of Morinda, the setting for vastly increased sales and profitability is indeed in place and coming...