You basing your forecast on past performance and expectations, the past is only the past, and that's exactly why we are at a penny right now, it's over sold and artificially low based on the majority of people thinking like this.
Now, try to think of of the box for one second, when large revenues do show, how big of a surprise factor will that have on the SP? The risk / reward at these levels is low IMO.
HHSE