Rattler, your math is right on. However, because of several situations national economic situations that have happened in this past year's fourth quarter, and the first quarter of this year, EXOU may be a little behind in their business plan. IE, I'm not sure they will hit $20M this year in revenue. My guess is, and it really is a guess, that they will probably hit closer to about $10M as the year is now half over. Now, next year, I wouldn't get in their way. My guess is that they will still have an opportunity to hit their $50M projection in 2010. And they will have a few more shares than 50M to work through the equation, however, I think your estimate of 25X ebitda is pretty much on target for this type of company that has patented engineered products that offer savings to product acquiring industries. The 10k and 10q's indicate some warrants, and those with the outstanding shares might total about 65M today. Factor in another possible 10M for additional capital as their market expansions take hold, and you could have as many as 75M shares outstanding by next year. OK. We can handle that, especially with the revenue projections. Now, where does the stock price go? I can see $1 by yearend, and upwards of $2.50 next year. A nice run from .31-.33 don't you think? I've just been accumulating whatever I can while the pps is down. This is one company that should outperform the market for at least the next three years. Heck of a deal. What other company out there might offer an 8 to 1 return in about 18 months?