Current assets $4,534,750
Current Lia $5,397,445
============================
Total Debt ($862,695)
Plus EBITDA this year (9 months)$1,495,326 and believe all of 2007 will be near $1.75 Million.
Sold for…… Debt…….. total……… 17,110,016 multiple
$4,000,000 -862,695 $3,137,305 $0.18 2.3
$5,000,000 -862,695 $4,137,305 $0.24 2.9
$6,000,000 -862,695 $5,137,305 $0.30 3.4
$7,000,000 -862,695 $6,137,305 $0.36 4.0
$8,000,000 -862,695 $7,137,305 $0.42 4.6
$10,000,000 -862,695 $9,137,305 $0.53 5.7
$11,000,000 -862,695 $10,137,305 $0.59 6.3
$12,000,000 -862,695 $11,137,305 $0.65 6.9
$12,500,000 -862,695 $11,637,305 $0.68 7.1
$13,000,000 -862,695 $12,137,305 $0.71 7.4
$14,000,000 -862,695 $13,137,305 $0.77 8.0
$15,000,000 -862,695 $14,137,305 $0.83 8.6
$16,000,000 -862,695 $15,137,305 $0.88 9.1
$17,000,000 -862,695 $16,137,305 $0.94 9.7
$18,000,000 -862,695 $17,137,305 $1.00 10.3
Do you copy?