SunWorks Inc (SUNWQ)

[stocks_general]

Solar3D Acquisitions and their costs will pay off in 2016

check sec.gov..... done

1. SUNworks: 2,79 Mio. $ (1,04 cash/1,75 Mio. stock)

here: http://www.sec.gov/Archives/edgar/data/1172631/000106594914000030/s3d8kjan312014vfinal.txt

2. MD Energy: 3,80 Mio. $ (1,00 cash/2,80 Mio. stock)

here: http://www.sec.gov/Archives/edgar/data/1172631/000106594914000271/solar3d8knov2014.txt

3. Elite Solar: 7,15 Mio. $ (2,50 cash/4,65 Mio. stock)

here: http://www.sec.gov/Archives/edgar/data/1172631/000118518515002142/solar3d8k081115.htm

calculating of amounts paid.....done

~13,75 Mio. $

check profit margin Q3 2015 and calculating for 2016.....done

Profit margin of 7% in Q3/2015 up to 10% in 2016 due to synergies and optimized business expirations.

calculating growthpotential for subsidiaries.....done

Growthpotential for Subsidiaries =100%
1. Elite Solar from 20 to 40 Mio. $
2. SUNworks and MD Energy from from 50 to 100 Mio. $
= 140 Mio. Revenue for 2016

calculating profit for subsidiaries.....done

=14 Mio. $ Profit

I know they recognized Elite with their general revenue guidance but i think they`ll do 100 % for EACH subsidiary. BACKLOG (Yes it is NOT Revenue) and ADDITIONAL MERGERS EXCLUDED !!!

Price Target for the General: 12-15 $

Knowing a lot of Co`s in Germany, when Profit Margin rises> Booooom. One time costs -NONE- its all about the operating costs.

I´m more convinced than ever...

Greetings from the General.