ENDI Corp (ENDI)

[zsvq1p]

Let's think about it cat...

OK.. first, the buy started 12/1/07

Oct - $469,500
Nov - $455,220
Dec - $1,192,500 (this verified with revs in 10K)

so

Jan - $1,150,500
Feb - $1,110,180
Mar - $1,071,473
Total = $3,332,153

This assume my same churn during the past couple years...
also assume $950K for operating exp because after every buy, this goes down.

 
 Quarter	Internet	COGS    	%	Oper Exp	Other Exp	Net Income	YTD Net income	Shares 
  
 F 1Q 08	$3,332,153 	$1,299,540	39%	$950,000	$40,000 	$1,042,613 	$1,042,613	 91,326,463 

See .. I'm really not that smart... LOL