RE:RE:RE:RE:RE:RE:RE:RE:RE:RE:Tax loss arrives Earlier this year They grew their revenues by 127% as of Q2. They grew their gross profit by 150% and as of Q2 were growing at 20% organically (according to their website at least). You use numbers dating back to last year yet I base my numbers on their expected growth (something that seeks to put a value itself in the prospect for growth for which well is particularly suited to do in this inflationary environment. The basis of your valuation is flawed as it does not acknowledge what this company has managed to do in the last few years and what they are uniquely suited to do in the very near future.