PHI Group Inc (PHIL)

[ulmadi]

Scenario 2,
if Henry does not get the loans, no ADE,
no Carbon 2-1-0 (although this revenue can be financed with loans) but with 5G + KOTA.

VF net revenue in $
2019 = 30m
2020 = 60 mil.
2021 = 90 million = total revenue 180 million.
2022 =

Use: buyback 20,000,000
5G 100,000,000
KOTA 64,125,000

OS after buyback 10,000,000

Profit in 2021 90 million : 10 billion OS = 0.0090 x 20 (conservative)
= PPS 0.18.

Since I have little or only forecasts from 5G + KOTA on revenue + profit,
I currently do not make any calculations how profitable investments of 164,125,000 will be. According to information I have, PPS will be significantly higher, Probably more than $ 1.00.

Scenario 3 follows later

Go HENRY - Go PHIL