If NTEK reaches $70M in revenues, the PPS will be far higher than $0.06. With ~1.4Billion shares, a $0.06PPS would yield a market valuation of $84M. Your figure suggests NTEK would be trading at 1.2x's revenues - way short. I believe NFLX is trading at ~5x's revs. I think $70M in revs would put NTEK somewhere in the $0.25 to $0.35 range.

Regards,
-kbulldog.