When your trading in the swamp fancy calculations and assumptions dont mean much. You can wish and hope and dream and assume everything will be perfect and wake up to reality that this swamp is full of snakes and alligators. Toxic notes dilution and Billions in shares outstanding will always remain. Dont try to sugar coat it. It is what it is. Ride the pumps make the money and enjoy the dumps. Bagholders can cry all they want and enjoy their 10 years of holding this turd.