By the way, change your asset assumption to the company's claim of $100 million.
IMO it's a question of whether the audited financials prove out to show the earnings you've discussed.
Then it's a matter of getting off the pink sheets... and maybe even getting off the bb to an exchange that commands some respect in the investment community.