M4$ Super-Prelim Estimates (1 Rating) 16-Jan-07 12:52 am
OK, you wanted to see them, so here they are.
Some info and assumptions you should know about:
1. The Q's listed below are for Q of release (not necessarily Q1 07)
2. Avg Gross Rev Per User (AGRPU) is estimated at $100 to start (EP is $307)
3. Operating Margin is assumed to be 30%
4. Revenue listed is 45% of total revenue (same as EP split)
5. Growth spikes during Q2/Q3 with rates returning to "normal" range within 2 Q's, but are assumed to begin slowing after Q6.
6. Overall growth + revenue is based on only 1 licensee
Q // Revenue // Operating Income // EPS/Q
Q1: $1,462,500.00 // $438,750.00 // 0.007
Q2: $5,118,750.00 // $1,535,625.00 // 0.025
Q3: $10,493,437.50 // $3,148,031.25 // 0.051
Q4: $19,898,180.86 // $5,969,454.26 // 0.096
Q5: $33,652,798.38 // $10,095,839.51 // 0.163
Q6: $51,741,177.51 // $15,522,353.25 // 0.250
Q7: $76,900,325.07 // $23,070,097.52 // 0.372
Q8: $110,351,966.47 // $33,105,589.94 // 0.534
Just remember, I have very little to work with.
CC