-
Share
2,015 Posts.
269
26/08/17
13:00
Share
As mentioned by TT a great poster on VPC, my figures were incorrect due to looking at the wrong graph.
Below is an updated version with the appropriate numbers (hopefully).
I have also included the new few months of predicted growth if we maintain 10%,15% or 20% growth.
Lets hope Velpic can generate 40+ growth MOM, then maybe I will be buying in.
|
Column 1 |
Column 2 |
Column 3 |
Column 4 |
Column 5 |
Column 6 |
Column 7 |
Column 8 |
Column 9 |
Column 10 |
Column 11 |
0 |
|
|
Revenue |
Growth |
|
|
|
|
|
|
|
1 |
jul |
16 |
$ 210,000.00 |
|
|
|
|
|
|
|
|
2 |
aug |
16 |
$ 235,000.00 |
12% |
|
|
|
|
|
|
|
3 |
sept |
16 |
$ 300,000.00 |
28% |
|
|
|
|
|
|
|
4 |
oct |
16 |
$ 330,000.00 |
10% |
|
|
|
|
|
|
|
5 |
nov |
16 |
$ 335,000.00 |
2% |
|
|
|
|
|
|
|
6 |
dec |
16 |
$ 340,000.00 |
1% |
|
|
|
|
|
|
|
7 |
jan |
17 |
$ 375,000.00 |
10% |
|
|
|
|
|
|
|
8 |
feb |
17 |
$ 425,000.00 |
13% |
|
|
|
|
|
|
|
9 |
mar |
17 |
$ 500,000.00 |
18% |
|
|
|
|
|
|
|
10 |
apr |
17 |
$ 400,000.00 |
-20% |
|
|
|
|
|
|
|
11 |
may |
17 |
$ 450,000.00 |
13% |
|
|
|
|
|
|
|
12 |
june |
17 |
$ 525,000.00 |
17% |
|
|
|
|
|
|
|
13 |
july |
17 |
$ 585,000.00 |
11% |
|
|
|
|
|
|
|
14 |
Aug |
17 |
$ 643,500.00 |
|
$ 672,750.00 |
|
$ 702,000.00 |
|
$ 760,500.00 |
|
$ 819,000.00 |
15 |
sept |
17 |
$ 707,850.00 |
|
$ 740,025.00 |
|
$ 772,200.00 |
|
$ 836,550.00 |
|
$ 900,900.00 |
16 |
oct |
17 |
$ 778,635.00 |
|
$ 814,027.50 |
|
$ 849,420.00 |
|
$ 920,205.00 |
|
$ 990,990.00 |
17 |
Nov |
17 |
$ 856,498.50 |
|
$ 895,430.25 |
|
$ 934,362.00 |
|
$ 1,012,225.50 |
|
$ 1,090,089.00 |
18 |
Dec |
17 |
$ 942,148.35 |
|
$ 984,973.28 |
|
$ 1,027,798.20 |
|
$ 1,113,448.05 |
|
$ 1,199,097.90 |
19 |
Jan |
18 |
$ 1,036,363.19 |
|
$ 1,083,470.60 |
|
$ 1,130,578.02 |
|
$ 1,224,792.86 |
|
$ 1,319,007.69 |
20 |
Feb |
18 |
$ 1,139,999.50 |
|
$ 1,191,817.66 |
|
$ 1,243,635.82 |
|
$ 1,347,272.14 |
|
$ 1,450,908.46 |
21 |
Mar |
18 |
$ 1,253,999.45 |
|
$ 1,310,999.43 |
|
$ 1,367,999.40 |
|
$ 1,481,999.35 |
|
$ 1,595,999.30 |
22 |
|
|
|
|
|
|
|
|
|
|
|
23 |
|
|
10% |
|
15% |
|
20% |
|
30% |
|
40% |
-