A little adjustment...
These are the numbers from last quarter. Remember to use the FULLY DILUTED SHARES OUTSTANDING in claculations. As you can see last quarter it was 46,037,194 shares. Obviously with the Freeyellow acqisition and stock options it will be more this quarter.
Income/(loss) from operations 1,660,097
Interest income, net 3,659,440
Pro forma income/(loss) $5,319,537
Diluted pro forma income/(loss) per common share (2) $ 0.12
Shares used in computing diluted pro forma income/(loss) per common share (2) 46,037,194
I think your numbers look good except revenues look to be a little higher in my guess work and who knows how the Hasbro fee will be handled.
Bottom line is I would look for $14,000,000 +/- revenues with a 18-20% Margin. Factor in the $3,500,000 to $4,000,000 in interest and you get $6,500,000.00 +/-.
48,000,000 shares?? = .14/sh.
ALL A SHOT IN THE DARK!
Best! |
