RE:400 000 sharesDflong I think this is the right way to value the company, and I said in the past that Dbox should break down the numbers better for us to be able to value the pieces individually. I dont have enough info to say your numbers are ok or off, but one thing is sure you forgot the cost of coding and assumed the royalty revenues at 100% margin, you should correct that.