valuation 7 cents, page-3

i have Cal all morning and have a headache now LOL.my value of this is with present and future sales.valuing the co at 50million is conservative in my opinion after number crunching their products together with the sales outlook.i feel this valuation can easily be attained within 6 to 12 months as long as management stay focused as they are now.this is merely the summary i have concluded after the number crunching i have done