Yes, your right. Guess at that point it would be hard for them to say there is no NSS. If OS was 80m I expect alot, alot higher than 1.35. Maybe 10.35, cause 80M OS, with 350M in ownership fillings would mean there are 270M fake shares and shorty better cover them quick.
25M a month in sales x 12 months x .20 Profit margin x 20PE =1.2B market cap.
Divide that by your 80M figure would give a fair value of $15 actually. I can imagine alot of funds would be trying to snatch up shares before that level on the fact that they know 270m+ shares are naked short.