Your numbers are in line with my calculations, this stock is a keeper for the long haul, I came up with $1.00 earnings off the cuff for 2010 and $2.00 for 2011 without any additional recycling facilities. The nice thing is, if this the recycling facility works this well, I believe they will look at doing this in other areas as well. Wow, it has came along way in price in a short time but it has a long way to go, with a 100% net earnings growth from 2008-2009 and projected for 2010-2011. This is my number 1 stock and have owned since the price was $3.00, without selling any on the ride up. The future looks too bright.