In February 2021 when we ran to 0.0600 the fair valuation was 0.0044
Revenue 600,000 / 134M O/S = 0.0044 fair value
But we did 0.0600, which is 14x more :-D
Just for the first 6 months of 2021, we had more than 9M revenue, so for the whole year 2021, it will be much more than 10M !!!
10M / 1,326B = 0.0075
20M / 1.326B = 0.0150
x14 as last time = 0.105 - 0.210$
even with your calculation
10M / 2,5B = 0.0040 fair value
20M / 2,5B = 0.0080 fair value
x14 as last time = 0.0560 - 0.112$