So am I missing anything....the below does not count existing...

So am I missing anything....the below does not count existing revenue from normal clients

(1) NSW Department of Sport 1.2 mill over three years from Q321 (0.4 per year)
(2) 1.1 million new business from "same areas" expected in 21 (from Nov business update when talking about other revenue uplift (1.1)
(3) My republic deal - 4 million over six years - kick in when? (666000)
(4) Flip Connect - 24 million over 3 years - kick in when? (8 million)
(5) Optus 20 million over 5 years - kick in when? (4 million)
(6) RCP funding 85 over seven years (12.1 million a year but not built till maybe end of 22?

REvenue to June 2020 = 10.25 million (from ASX chart)
lets assume that even just stays the same, which it wont because they will be connecting new customers, thats another 26.26 annualised additional revenue by end of 22, and probably start ramping up from late this year slowly. So we could be looking at annual revenue in a year or two of at LEAST 36 million if it all comes to pass and they dont lose any or gain any other customers (ie: all else being equal).

Whats that worth per share (Disclaimer - I failed high school Maths)