Zeons Corporation (ZEON)

[PaperProphet]

I don't exactly understand what you want. A pro forma income statement with an assumption of how much they sell? Sure. Let's say they process 600 million pounds of soybeans...

Revenues: $49,400,000

- Feedstock costs: $77,100,000
- Other production expenses: $0 since everyone works for free plus no depreciation of equipment
Total COGS: $77,100,000

SG&A: $4,940,000 (Mr. Rivera works for free but still gives 10% of shareholders' revenues to charity as mentioned in 'Vidalia Demonstration')

Net income: ($32,600,000)