Lifeway (LWAY)

[zsvq1p]

Giff predict...

Quarter	Sales   	%	COGS    		Op Profit		SG&A    		gross Income	Other   	Taxes   		Net Income	 
 F4Q07	$10,956,264	8%	$6,464,196	59%	$4,492,068	41%	$1,750,000		$2,742,068 	$100,000	$1,096,827	40%	$1,745,241 	16% 
 F3Q07	$10,144,689	8%	$5,985,366	59%	$4,159,322	41%	$1,750,000		$2,409,322 	$100,000	$963,729	40%	$1,545,593 	15% 
 F2Q07	$9,393,230	8%	$5,542,006	59%	$3,851,224	41%	$1,750,000		$2,101,224 	$100,000	$840,490	40%	$1,360,735 	14% 
 F1Q07	$8,697,435	8%	$5,131,487	59%	$3,565,949	41%	$1,750,000		$1,815,949 	$100,000	$726,379	40%	$1,189,569 	14% 
 F4Q06	$8,053,181	8%	$4,751,377	59%	$3,301,804	41%	$1,750,000		$1,551,804 	$100,000	$620,722	40%	$1,031,083 	13% 
 3Q06	$7,456,649	17%	$4,599,428 	62%	$2,857,221 	38%	$1,737,902 	23%	$1,119,319 	$76,652 	$456,012 	41%	$739,959 	10% 
 2Q06	$6,367,397	6%	$3,738,618 	59%	$2,628,779 	41%	$1,698,626 	27%	$930,153 	$286,670 	$466,784 	50%	$750,039 	12% 
 1Q06	$6,003,023	15%	$3,212,566 	54%	$2,790,457 	46%	$1,384,085 	23%	$1,406,372 	($357)  	$511,352 	36%	$894,663 	15% 
 4Q05	$5,207,578	0%	$3,056,527 	59%	$2,151,051 	41%	$1,272,833 	24%	$878,218 	$181,183 	$352,113 	40%	$707,288 	14% 
 3Q05	$5,194,649	2%	$3,073,315 	59%	$2,121,334 	41%	$1,359,171 	26%	$762,163 	$197,250 	$400,464 	53%	$558,949 	11% 
 2Q05	$5,072,567	9%	$2,956,267 	58%	$2,116,300 	42%	$1,279,043 	25%	$837,257 	$43,780 	$324,192 	39%	$556,845 	11% 
 1Q05	$4,656,860		$2,577,956 	55%	$2,078,904 	45%	$1,155,180 	25%	$923,724 	$259,490 	$457,823 	50%	$725,391 	16%

EST one year from now....
12 month trail $5.8 mil
OS of 17 mil
EPS of $.35
trading forward of PE 40 = $13.82
trading forward of PE 50 = $17.28