SPOOZ Inc (SPZI)

[ThSeeker]

Earnings updated based on Handout from SHM

Earning calculation:
Plugged the revenue projections from handout provided into my spreadsheet.
My assumption:
PE 15
OS 3,081,100,000

Revenue projections / earnings are as follows:

1 year - $9.70 Million / $2.24M
2 years - $36.40 Million / $12.51M
3 years - $58.54 Million / $20.25

RESULTS:

 year     1          2           3    
 revenues $9,700,000 $36,400,000 $58,540,000    
 earnings $2,240,000 $12,510,000 $20,250,000    
 EPS      $0.0007    $0.0041     $0.0066   
 PE       15         15          15    
 PPS      $0.0109    $0.0609     $0.0986