I think your Q3 revenue projection is spot on. But i think your profit is light. Don't forget, Five Star is fabulously profitable, which is the main reason Clayton is now running the entire show and is the largest shareholder. That and apparently he is a great negotiator, having wrangled the lion's share of the preferreds from Ho.
I would like to see the profit north of a million. Hopefully the synergies of the three combined companies can get us there.
A pinky company with $4 mil and $1 mil of quarterly revenue and profit with no debt is unbelievably rare. It would set us up for explosive Q4 numbers, and would pave the path to the OTCQB uplist.