karasako you are very close to hitting the nail on the head...

there are two things that you dont have in your numbers. one is that i was given some shares at the north american bitcoin car giveaway tour AND there is one other trick that I have employed that I wont mention  publicly on the forum but if you PM me I could be coerced into telling you.

but all in all you are very close in your assessment.