Nice numbers, they seem reasonable and logical, I just hesitiate when thinking that OTC:BB's equities trade like the big caps using profits & rev's & multiplier calcualtions in valuation of current or future PPS. I personally feel that MM tactics and individual investor MoMo have more influence on the PPS in the penny world. JMHO...... I do like what you have posted and hope this fully reporting company will follow your logic regarding PPS valuation.