"Those numbers from Rob's spread sheet have never been posted on this forum and Eileen never posted her numbers on this forum."

I personally think that the numbers, that Eileen calculated are close to "unthinkable", also I am very optimistic about the way the share price of Poet will be going "from left down to right up".

.. but for the sake of conversation of this topic, I would like to ask Rob and Eileen to explain the way, how they got to their numbers. So we could discuss the calculation in detail and everyone could adjust the calculation according to his beliefs!