You’re assuming that four months have gone by and they didn’t have to sell assets to pay bills. Or relocate. Or lay off employees. Or employees quit because they couldn’t be paid with the loss of revenue.

You’re modeling makes a lot of assumptions and discounts too many human-driven variables.