Another Question for the board. MUSE gave us .0

Another Question for the board.

MUSE gave us .00002 as the current value of TPAC stock based on formula:

Earnings/ OS

Has anyone been told where the .01 or better yet .05 projections are coming from? They told me to refer to business timeline it is all there. Just curious what I am missing.


25 million projected 2017 Revenue from business timeline (this is just revenue, not earnings)

/

1.35 Billion OS (Supposing they bought 70% of OS in 2017 )

= .018


.05 makes sense in 36 months based on the above projections but for the life of me I am not sure where the .01 by EOY 2016 came from....which is in the business timeline by the way dated Aug 26th

I am only guessing that the revenue ramp & buyback have taken longer to commence but are hopefully right around the corner. In my mind, the "Triggers" are the revenue

....so if we treat revenue as earnings:

5 Million in Revenue (2q 2017) w/ 4.5 billion OS= .0011

5 Million in Revenue w/ 3 billion = .0017

& so on.