Case File
efta-efta00608270DOJ Data Set 9OtherDS9 Document EFTA00608270
Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta00608270
Pages
1
Persons
0
Integrity
No Hash Available
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
2010
Forecast
2011
Forecast
2012
Forecast
2013
Forecast
2014
Forecast
2015
Forecast
Revenues
$
27,437,376
$
32.924,852
$
37,863,580
5
43,543,117
$
50,074,584
$
57.585,772
Cost of Goods Sold
$
15,364,931
$
18,108,669
$
20,824,969
$
23,948,714
$
27,541.021
$
31,672,175
Gross Profit
$
12,072,445.44
$
14,816,183.40
$
17,038,610.91
$
19,594,402.55
$
22,533,562.93
$
25,913,597.37
Expenses
5
8,505,586.56
$
10,535,952.64
$
12,116,345.54
$
13,933,797.37
$
16,023,866.97
$
18,427,947.02
Net income
5
3,566,858.88
$
4,280,230.76
$
4,922,265.37
$
5,660,605.18
$
6,509,695.96
$
7,486,150.35
(VIDA
5
4,527.167
$
5,432,601
$
6,247,491
$
7,184,614
$
8,262,306
$
9,501,652
Growth Capital
5
(1,003,000)
$
(1,000,000)
$
(1,000,000)
$
(11000.0001
$
(1,000,000)
$
(1,000,000)
Free Cash
$
3,527.167
$
4432,601
$
5,247491
5
6,184,614
$
7,262,306
$
8,501,652
Accumulated Cash
$
3,527.167
$
7,054,334
$
14,106,668
5
28,217,336
$
56,434,673
$
112,869,345
Assumptions:
(VIDA Marpn of 16.5%
Slmrn reinvested annually into business
EFTA00608270
Forum Discussions
This document was digitized, indexed, and cross-referenced with 1,400+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.