Silicon Investor (SI) -- The First Internet Community

STOCKTALK

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.

Microcap & Penny Stocks : TSIG.com TIGI (formerly TSIG) -- Ignore unavailable to you. Want to Upgrade?

To: REW who wrote (33510)	8/14/1999 12:41:00 AM
From: cicak	Read Replies (1) \| Respond to of 44908

Suzanne Newsome's gross profit projection based on new deals and revisions for the period 7/1/99-6/30/00. Suzanne, please correct me if I have missed anything or if you have further revisions to make. Thanks. =========================================================== www3.techstocks.com To: Tom who wrote (32523) From: Suzanne Newsome Sunday, Jul 11 1999 11:02PM ET Reply # 32524 Summary of Gross Profit Projections for 7/1/99-6/30/00 FBLA $12.5 million....post #30043 Signature Group 4.5 million....post #30169 Lifetime Learning 327.0 million.... post #32520 NetTaxi 2.2 million.... post #31084 Volleyball 2.1 million.... post #31085 AAD 1 million.... post #32516 4H 22.9 million.... post #32522 Total $371.2 million Predicting revenue is tricky under the best of circumstances. Far from the best of circumstances, we have a new company, with no relevant track record last year, with a new business plan. Obviously, the above numbers are wrong. The above numbers are a guess. Anybody who knows of any mistake in the above work should PM me. Any potential TSIG investor should look carefully at the recent stock dilution plus the possibility of upcoming dilutive financing. Regards, Suzanne ============================================================ www3.techstocks.com To: JWC who wrote (32602) From: Suzanne Newsome Tuesday, Jul 13 1999 8:38AM ET Reply # 32604 Missing Revenue update. Not included in the gross profit projections of $373.3 million for the hypothetical year 7/1/99-6/30/00 are the following: Babe Ruth, TEMPO, distributorships, web site advertising, collateral CD sales, My Photo Card, and the National Music Foundation web site. Regards, Suzanne ============================================================ Regards, Phil

To: REW who wrote (33510)	8/14/1999 4:33:00 PM
From: Bald Eagle	Read Replies (1) \| Respond to of 44908

<<One week ago there was approx $650,000 left to convert. >> At a price of about 4 cents a share after the 30% discount, that is about another 16.25 million shares. Hopefully after that, the dilution will slow down.

To: REW who wrote (33510)	8/14/1999 10:38:00 PM
From: Zeev Hed	Read Replies (3) \| Respond to of 44908

Robert,Actually, if you look at that 10Q you will find that my post was not only conservative and not inflated, it was "generous. The $433,000 you are quoting for IRS debt is as of August, not the end of the quarter, thus the money paid to the IRS had to be financed from somewhere, probably more draw down on the convertible (and thus the second registration statement for 41 MM shares, on top of the 50.3 MM shares registered in May. Thus, even if you assume that conversion will continue at the prices assumed then, your share count for debt incurred until June 30 is around 190 MM shares. The way to look at a company is not so much through the P&L statement, but through the balance sheet and the cash flow statement. If you look at the latter, you will see that in the quarter ending June 30, the company's cash used in operation was $3,076,703, not the losses of about $1.5 MM nor the operational expenses of $1.7 MM. If you want to estimate what the cash burn rate will be in the current quarter, you'd better look at this $3 MM as a possible indication. You yourself reported that they now have 40 employees, and they subcontract their marketing efforts. I would guess that part of the difference between the "losses" and actual cash burn is what they have to prepay for marketing the cards (I believe they call this prepayment an "asset", but the value of this asset will be nil by this time next year, and thus will have to show sooner or later as expense. In any event, if they are to survive they surely will need to continue and pay for such marketing services, and thus my estimate that they will require a lot of cash before they are positive cash flow.) It is also important to note that their short term liabilities (including IRS) are at $2.831 MM, this money (maybe not all of it at once) will have to be paid soon, thus additional requirement for financing. I for one would like also to know what are the "Other receivable" of close to $500,000, they surely did not sell product for that amount, could they have been printing additional shares and that is the money "to be received" for these shares? To summarize, the number of shares once the floorless to June 30 is converted will probably reach 190,000,000, and you will have to add to that at least another form of financing for at least $1.5 MM in losses this quarter plus another good $1.5 to repay accts payable (note, I am not taking the $3 MM actual cash burn in Q2 and not all the payable). Add to that another $670,000 owed to "shareholders" and that comes to $3,670,000. Be generous and assume it all goes at $.05/share, and you get another 73 MM shares or total share count of 263 MM. Plus the 11 MM shares from the settlement and you are pretty close to 275 MM, and the next thing you know, share holders will have to approve another increase in authorized shares. Mind you, I did not even take into account any financing yet required for Q2 not the additional $1.3 MM in accounts payable not paid in Q3). Robert, don't let Gordon use you, which is what I truly believe he does. Look at the numbers yourself and ask for justification for each one and how these various cash outlays are going to be paid for. Good luck to you. Zeev