What has changed, you ask?
A lot. Too much to list. I suggest you go do more DD if that is the comprehensive list you've come up with. Bill has also stated that the Forbes projection, which you keep sharing as the proper one, was an intentional underestimation.
Here are some things you missed:
Sponsorship by the Canadian government, Forbes staff, Crain's, and ArcView.
The partnerships with PHOT and EDXC.
And plenty of sector drivers.
The actual projected earnings ($4BB with 80% EBITDA)
I'm sure I missed some things but that should be a good start for you.
FITX