I'm really not sure what your point is?
12 months ago ISX had annual revenue of ~$5mil, for a loss of ~$4mil and had a MC of $200mil - twice the rev but with four times the MC. Its all about future potential - your analysis is pointless at this stage of the game.
Why don't we wait and see what doors Mr White will open.