If the projected net revenue for 2014 each quarter is $1,000,000, that would be a $4,000,000 net revenue for the year. Divide $4,000,000 by 2.5 billion shares and then multiply it by the current P/S of 81.5 and you get a share price at the end of the year of $0.0326