RE:RE:Anyone here done serious work or met mgmt?Can't beat that analysis and vision.
I have a SS that will update as information becomes known. My assumptions are based on what they have shown in the presentation. Some said that Expenses from operations will not change but I have increased them to be conservative. Increased in later years for international operatons. No tax for the next couple years as they have losses to carry forward against tax.
My projections however fall close to the analysis presented in this detailed post.
| RELIQ HEALTH PROJECTIONS | | | |
| Expressed in USD | 2018 | 2019 | 2020 | 2021 |
| SUBSCRIBERS | 30,000 | 60,000 | 125,000 | 250,000 |
| REV PER SUB | 600 | 600 | 600 | 600 |
| REVENUE | | 18,000,000 | 36,000,000 | 75,000,000 | 150,000,000 |
| | | | | | |
| GM 85% | | 15,300,000 | 30,600,000 | 63,750,000 | 127,500,000 |
| EXPENSES | 4,000,000 | 5,000,000 | 8,000,000 | 12,000,000 |
| NIBT | | 11,300,000 | 25,600,000 | 55,750,000 | 115,500,000 |
| Tax 25% | 0.25 | | | 13,937,500 | 28,875,000 |
| NIAT | | 11,300,000 | 25,600,000 | 41,812,500 | 86,625,000 |
| | | | | | |
| SHARES | | 131,000,000 | 131,000,000 | 131,000,000 | 131,000,000 |
| EPS | | $ 0.09 | $ 0.20 | $ 0.32 | $ 0.66 |
| | | | | | |
| PE 20 | | $ 1.73 | $ 3.91 | $ 6.38 | $ 13.23 |