SPOOZ Inc (SPZI)

[Birdito]

Nuk, that is a detail that ought not be overlooked:

CEO expects $9 million in revenooz, year 1

If revenooz begin in late July 2008, I presume that starts the 1 year clock

4 B O/S

$9 M rev

~ 50% margin (bulk of work has been done already)

Assume 10:1 P/E (conservative, IMO)

Estimated pps target under that scenario: ~ $0.011

I think that is conservative, and momo could send higher...but I would be more than happy to see that price in the next 12 mos

All of these estimates are my speculative opinion only, fwiw

And these estimates, by the way, assume zero buy back (but also that the dilutions stops at 4 B)

GLTA

b