Village Farms Intl Inc (VFF)

[erpy]

Ignoring all else this is very possible.
Didn't move over well from excel.Potential EPS versus kg sold.

ASSUME 53,000,000

KG CONVERT SELLING TOTAL EMERALD EPS
SOLD GRAMS PRICE REVENUE TAKES HALF
3000 3,000,000 4 12,000,000 6,000,000 $0.11
5000 5,000,000 4 20,000,000 10,000,000 $0.19
6000 6,000,000 4 24,000,000 12,000,000 $0.23
7000 7,000,000 4 28,000,000 14,000,000 $0.26
10000 10,000,000 4 40,000,000 20,000,000 $0.38
12000 12,000,000 4 48,000,000 24,000,000 $0.45
15000 15,000,000 4 60,000,000 30,000,000 $0.57
17000 17,000,000 4 68,000,000 34,000,000 $0.64

ASSUME 53,000,000

KG CONVERT SELLING TOTAL EMERALD EPS
SOLD GRAMS PRICE REVENUE TAKES HALF
3000 3,000,000 3 9,000,000 4,500,000 $0.08
5000 5,000,000 3 15,000,000 7,500,000 $0.14
6000 6,000,000 3 18,000,000 9,000,000 $0.17
7000 7,000,000 3 21,000,000 10,500,000 $0.20
10000 10,000,000 3 30,000,000 15,000,000 $0.28
12000 12,000,000 3 36,000,000 18,000,000 $0.34
15000 15,000,000 3 45,000,000 22,500,000 $0.42
17000 17,000,000 3 51,000,000 25,500,000 $0.48