Good summary. You left out the large revenue estimate that's a real stretch of the imagination:
$14,000,000 (projected annual sales) / $5 (case) = 2,800,000 cases
2,800,000 / 12 (months) = 233,333 cases sold monthly
In reality, all they did was multiply the 1.4 billion A/S by $.01, lol