Wave,I think it's necessary to make a correction to your numbers.
1) $93,000,000 projected revenues by July 2007 are not the revenues. SLJB projections are 307 Millions$ in revenues by July 2007 http://www.suljabros.com/pdf/proforma07.pdf
2)93.95 M $ to be precise are pretax profits wich should give 56.10 M net profits or .112 EPS.