RE:RE:RE:news release out this morning Assuming IMMOPHOTO can generate a cash flow margin of 15%, annual revenues between $518,000 and $600,000, and assuming a market cap rate of 6%, than the purchase of IMMOPHOTO should increase per share value by $0.045.
| Revenues | $518,000 | $600,000 |
| Cash flow margin | 15% | 15% |
| Operating cash flows | $77,000 | $90,000 |
| Cap rate | 6% | 6% |
| Market value | $1,295,000 | $1,500,000 |
| Number of shares | 31,938,778 | 31,938,778 |
| Increase in per share value | $0.0405 | $0.047 |