As you know, I can not post there, absolutely no bias. You have a way to contact me but choose not to that way (other board). So I will do it here, in short $30 is a negative but $35 is positive. I really need to spend some time and update that sheet. Assumptions of 175,000,000 million shares outstanding At $30 https://i.postimg.cc/bJjCwV5v/ZN-30.png At $35 https://i.postimg.cc/tJvNWBBW/ZN-35.png