Rambus (RMBS)

[Threejack]

re: My estimates


Cor,

You Ol' Lowballer, you. Just like an Analyst : )

Ok. Just for fun, will give you mine.

=======================

Total Revenue               $41.5 
 Cost of Revenue              $5.2 
  
 Gross Profit                $36.3 
  
 Operating Expenses 
      R&D                     $8.5 
      Sales, G&A              $8.0 
      Legal                   $8.0 
  
 Total Costs                 $24.5 
  
 Operating Income            $11.8 
 Other Income/(Expense)       $1.4 
 Earnings Before Int & Tax   $13.2 
 Income Tax                   $3.6 
  
 Net Income                   $9.6 
  
 Fully Diluted Shares        107.6M 
  
 EPS                           8.9¢ 

========================

Will use your number for fully diluted shares.

Don't think Mr. Tate is going out on a low note, so let's call it 9¢. Just for fun ; )

Threejack