My two big questions are where did the $7M loss arise from in the last 10K and did you assume that overall administrative cost would consume more of the profits than you projected?
As for your projected $30/share. JBII will not get there on the OTC exchange. The TSX may help, but JBII needs to move to a more senior US exchange for your projection. JMO