declining cashflow spells death, page-5

Some very rough number crunching.

Sat revenue 06/07 = 16.52
If It grew;
10% 18.172
20% 19.824
30% 21.476
40% 23.128
Assume costs were maintained.

0% 10% 20% 30% 40%
rev 16.52 18.172 19.824 21.5 23.128
COS -8 -8 -8 -8 -8
salaries -6 -6 -6 -6 -6
rent -0.8 -0.8 -0.8 -0.8 -0.8
other -3.6 -3.6 -3.6 -3.6 -3.6
Balance -1.88 -0.228 1.424 3.1 4.728

Thus they'd need 20% sat rev growth to make a profit.