SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Technology Stocks : TAVA Technologies (TAVA-NASDAQ)

 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: Karl Drobnic who wrote (21404)7/30/1998 4:38:00 PM
From: RAVEL  Read Replies (2) of 31646
 
My TAVA model..open for suggestions.
RAVEL

(June 1999) Q1 Q2 Q3 Q4
Core Business 6.0 6.0 6.0 6.5
Y2K 22.0 29.5 33.5 41.0
Total Sales 28.0 35.5 39.5 47.5
Cost of Sales 13.1 15.6 17.4 19.9
Gross Margin 53% 56% 56% 58%

Gross Margin 14.8 19.9 22.1 27.5

Operating Expenses
SG&A 8.7 9.6 9.1 10.5
SG&A % 31% 27% 23% 22%
D&A .5 .6 .7 .9
D&A% 2.0% 2.0% 2.0% 2.0%
Total Op. Expenses 9.2 10.2 9.8 11.3
Operating Expense % 33% 29% 25% 24%

Operating Income (Loss) 5.6 9.7 12.3 16.2

Interest and Other Income -.13 -.14 -.145 -.15
EBT and Cumulative effect of 5.5 9.5 12.2 16.1
accounting change
Provision for income taxes 2.1 3.6 4.6 6.1
Tax 38% 38% 38% 38%

Net Income (Loss) 3.4 5.9 7.6 10.0

Net Margin 12 17 19 21

EPS .14 .24 .30 .40

Average Shares out 25.0 25.0 25.0 25.0
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext