The numbers were created so that you can plug in whatever you feel is consistent with your estimate and come up with reasonable numbers. Gold has had a significant retracement and is now moving toward the prior high.
As for this stock. If JB uses his new attorney in the manner we all expect, and if a major begins to sniff around PHGI for the inground reserves, any short sellers would be wise to depart... rapidly.
There are many ways to get the manipulators out...
Example: A 100:1 reverse > CUSIP change > longs tender for convertable preferred/anti-dilution shares with a 1:10 forward to common at reset with a 25% discount to common. Reset in six months. Eliminates the brokers from the equation, gets the naked shares out of the picture, and puts the price back where is should be. Gives the company the option of directly controlling any further shorting and protects the longs with major price gains and dividends at reset.