FBR Analysis V4

Hi All,

I have revised my model to incorporate myassumptions around the timing of possible ramp up of manufacturing over thenext few years.

DISCLAIMER:
I am not a financial advisor. I have not been certified or trained to provide financial advicein any way shape or form.
Do not rely on this model in any way shape or formto make your investment decisions.
This model is likely using incorrect assumptionsand could have unknown errors.
Your individual circumstances have also not beenconsidered so please speak to your financial adviser, if need be, do your ownresearch, make your own assumptions and/or make your own decisions.

I have used my own assumptions and tried to incorporate someassumptions made by FBR in their recent corporate presentation.
Again, these assumptions could be wrong, and themodel could also be fundamentally flawed.
You may consider my assumptions to be incorrect,too conservative, or too aggressive. That's totally fine, again make your ownassumptions as my assumptions are likely incorrect and may end up being farfrom reality.

Again, this is not investment advice. Do your ownresearch. Do not rely on this model in any way shape or form, etc.