Don't get me wrong, I am not selling but not buying as it is...

Don't get me wrong, I am not selling but not buying as it is pointless at this stage to throw good money after bad. It appears from the trade so far this morning a princely amount of $7+ of shares was purchased. It must now appeal to the primary school kids who are using their pocket money to buy.
I doubt that the the rationale you have used to determine the share price will prevail. The 3rd qtr. is due in 5 weeks and we shall see. Further I would be anxious to see an audited financial statement which is due end of the year, hence still along way to go.