Relypsa Inc (RLYP)

[H2R]

SmithOnStock: Two 2016 scenarios

Lots of variable to analyze, plus of course May 26...

Here is a quick summary from the SoS article:

The 2016 Working Scenario:

Using those estimates I can then project quarterly sales rates and annualized sales rates at the end of each quarter as is shown in the following table. This set of assumptions results in a full year sales estimate of $16.3 million and the annualized run rate at the end of 2016 would be $35.0 million

The 2016 Optimistic Scenario:

This optimistic scenario would result in full year sales of $40.8 million and an annualized run rate of $153.9 million as of December 2016.