possible price target, page-5

calibra.

Can you adjust your model to include options? So that total shares is diluted.

Current options total 84,600,000 + shares 211,100,795 = 295,700,795

15,000,000 Class C performance
20,000,000 Class D Performance
20,000,000 Class E Performance
2,000,000 Class A Vendor Options 0.20 1-Oct-14
1,000,000 Class B Vendor Option 1.20 1-Mar-14
8,866,667 Class A Incentive Options 0.30 30-Nov-11
8,866,667 Class B Incentive Option 0.30 31-Dec-11
8,866,666 Class C Incentive Option 0.30 30-Jun-12