So that's an income of $25.5 million pa or $76.5 m over 3...

So that's an income of $25.5 million pa or $76.5 m over 3 years.

Even if only $15mill of that is profit, add a conservative PE of 20 for a growing company and you have a marketcap of $300mill. That's well north of the current marketcap of $92mill. Of course they need to prove this profit before the market will give them this marketcap.