There is no desire for anyone to want to know the truth that you have been showing them at a kindergarten level. After all they have a mountain of fertilizer. But probably don’t even have that.
Once again. Start with 12,5 bil and subtract what you know. You end up with 2000 on dec31 if you use dec 31 prices. Now guess how much the 3 bil shares cost. It isn't 50 bil shares worth