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..