Some of my rough analysis on SMN, page-5

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8
0	Name of Company	Number of shares	Current or Expected Revenue	Current or Expected Revenue	Current or Expected Revenue	Current or Expected Revenue	Current or Expected Revenue	April 2019 Dividend payout
1			Mar-18	Jun-18	Sep-18	Dec-18	Mar-18
2	Structural Monitoring Systems	113,000,000
3	AEM Business		$3,000,000	$3,400,000	$3,500,000	$3,500,000	$3,500,000
4	CVM Sensors	Number of Sensors fitted
5	6 Applications x 8 sensors per aircraft	75 aircraft x 48 =3600				$4,320,000	$4,320,000
6	Total Revenue					$7,820,000	$7,820,000	Profit Half Year of $5,750,000
7	Approx Dividend Payout							5 Cents

This is conservative analysis base on 75 aircraft fitted with CVM Sensors every quarter. Delta price set at $1,200 per sensor. All estimates only. All hypothetical.

GLTA