InvestorsHub Logo
icon url

zsvq1p

12/20/07 11:11 AM

#656 RE: zsvq1p #655

More on what this company is worth...

1) Total current assets $4,308,039 less current liabilities $2,926,381 = $1,381,658
2) RELATED PARTY NOTE PAYABLE (Deluca) $2,683,815
3) short-fall payment could exceed $6,400,000

Total = $1,381,658 - $2,683,815 - $6,400,000 = (7,702,157)

17,110,016 share outstanding

so...
 
Sold for Debt total 17,110,016
$8,000,000 $7,702,157 $297,843 $0.02
$10,000,000 $7,702,157 $2,297,843 $0.13
$11,000,000 $7,702,157 $3,297,843 $0.19
$12,000,000 $7,702,157 $4,297,843 $0.25
$13,000,000 $7,702,157 $5,297,843 $0.31
$14,000,000 $7,702,157 $6,297,843 $0.37
$15,000,000 $7,702,157 $7,297,843 $0.43
$16,000,000 $7,702,157 $8,297,843 $0.48
$17,000,000 $7,702,157 $9,297,843 $0.54
$18,000,000 $7,702,157 $10,297,843 $0.60
$19,000,000 $7,702,157 $11,297,843 $0.66
$20,000,000 $7,702,157 $12,297,843 $0.72
$21,000,000 $7,702,157 $13,297,843 $0.78
$22,000,000 $7,702,157 $14,297,843 $0.84
$23,000,000 $7,702,157 $15,297,843 $0.89
$24,000,000 $7,702,157 $16,297,843 $0.95
$25,000,000 $7,702,157 $17,297,843 $1.01
$26,000,000 $7,702,157 $18,297,843 $1.07
$27,000,000 $7,702,157 $19,297,843 $1.13
$28,000,000 $7,702,157 $20,297,843 $1.19
$29,000,000 $7,702,157 $21,297,843 $1.24
$30,000,000 $7,702,157 $22,297,843 $1.30
icon url

trade2much

12/20/07 3:01 PM

#665 RE: zsvq1p #655

Giff yep the worth is definitely what is important, hence why I have asked that question several times of Veritas and you, trying to get a feel for it. Thus far the water is so murky that many folks don't know to buy or to sell. lol