This
preview
has intentionally blurred sections.
Sign up to view the full version.
Unformatted text preview: (20,783) (54,294) (96,099) (140,284) (172,278) Test for positive FCF 2000 2001 2002 2003 2004 2005 Performance Total NPV Ratio TV/Total Year FCF >0 Max loss Price/Share 0.35 0.25 0.20 0.20 0.20 0.20 0.10 0.10 0.10 0.10 0.10 0.10 Shares 406641 670958 1107081 1826683 3014027 4973145 outstanding 42291 69780 115136 189975 313459 517207 to be issued 149644 246913 407406 672219 1109162 1830117 total 22365 36903 60889 100468 165771 273523 142324 167739 221416 365337 602805 994629 50017 149624 302233 498684 822829 1357668 17006 50872 102759 169553 279762 461607 33011 98752 199474 329132 543067 896061 40664 67096 110708 182668 301403 497314 0 0 0 0 0 0 14712 68558 149655 246931 407436 672270 (157,566) (89,007) 60,648 307,579 715,015 1,387,285 60648 307579 715015 1387285 60648 2002 1,057,167 0.77 2002 (172,278) 27.82 33000 5000 38000...
View
Full Document
- Spring '08
- VOSSEN
- Revenue, Expense, Generally Accepted Accounting Principles
-
Click to edit the document details