Ann: Trading Halt, page-39

We are all aware that the price of the acquisition will be circa $2.4M & most likely at x2 EBITDA thus generating $1.2M EBITDA.

The revenue required to generate $1.2M EBITDA will be in the order of $6M @ 20% margin to $8M @ 15% margin.

4,726 orders for September x $34.95/order = $1,982,084 current revenue run rate so approx. $2M pa.

It appears revenue will rise from $2M pa to circa $8-10M pa & DW8 will be approaching break even.

MC is currently about $90M which is x45 TTM revenue run rate.

With $8-10M revenue x40 TTM = $320-400M MC. Even x20 TTM would push MC to $160-200M.

I am expecting the SP to at least double when trading commences.