What it clearly shows is anything under 21 cents at this point is a gift and that's based on the 1M in revenue reported way back in April. This could well be two to three times that in revenue at this point. Just sayin...
And yes, some will poopoo the methodology, but for now, it's the most logical way to evaluate this play. UF
A projected Market Cap column has been added to the spreadsheet in the iBox. Helps put into perspective how grossly undervalued this still is...Check it out. UF