Keep in mind while you are doing these numbers that ABUS is still losing ~$150M per year now, so it will take that much to get the into the black. If they get $200M in revenues minus the $150 that means they move to a profit of $50M per year. Not peanuts for sure, but 50 cents per share is different than $2.00 per share based on 100M shares. Seems to me it should trade at a 20x multiple of the 50 cents or about $10. But, that's assuming it all plays out really well. No position currently, and I could be completely wrong.