Ok I will add some math to this
annual optical engine production |
Poet Annual Sales Sells at $50ea |
Profit @ 40% Gross |
Overhead Estimate |
EBITA |
Shares Outstanding |
EPS |
Stock price @ 20:1 |
|
|
|
|
|
|
|
|
10,000,000 |
$ 500,000,000.00 |
$ 200,000,000.00 |
$ 20,000,000.00 |
$ 180,000,000.00 |
288,360,000 |
$ 0.62 |
$ 12.48 |
|
|
|
|
|
|
|
|
20,000,000 |
$ 1,000,000,000.00 |
$ 400,000,000.00 |
$ 40,000,000.00 |
$ 360,000,000.00 |
288,360,000 |
$ 1.25 |
$ 24.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|