Your math is based on assumptions and suspicions.  It could be dead on, or completely off. By the way, why don't you ask the company these questions?  I havent been a shareholder in a while, but from what I remember IR will answer such questions .. I'll ask them if people here won't ..  I will ask them for some answers .. Their site is all 2011 and 2013 maybes..