Agree that the market cap is pretty much set at this point.  However "All things considered" this could be selling for much more than we anticipate.  Question remains how much of the future of FSNN, will the market price in to the stock?  If they look at everything as we have done here, could be selling for a lot more in my opinion.  Guess we'll have to wait and see... agree with all the figures youself, and BT has come up with!