Core Financials Statements-

Quarterly IS,

Income Statement,

Balance Sheet,

Cash Flows

Supporting Financial Modeling Schedules-

Debt,

Working Capital,

Depreciation Schedules,

Amortization Schedule,

Shareholders Equity,

Share Outstanding

Valuations-

DCF Valuation

Option Value