122.3 million proportional revenues from the 3 consolidates core's - Summary
ICGCommerce - Estimate of proportional revenues
ICG Commerce reported $29.1 million of revenue for the first quarter of 2011, representing an increase of 27% over the comparable 2010 period.
My estimates for the next quarters in 2011 (base: growth-rate in 2010):
2. quarter: 30.8 million
3. quarter: 32.7 million
4. quarter: 34.7 million
That are together 127.3 million.
That a proportional revenues of 101.8 million for Internet Capital, because Internet Capital owning 80% of ICGCommerce.
Govdelivery - Estimate of proportial revenues
We know first: Core consolidated revenue (ICGCommerce, Govdelivery and Investorforce) totaled $34.0 million in the first quarter of 2011, an increase of 28% from the corresponding 2010 period.
We know second: ICG Commerce reported $29.1 million of revenue for the first quarter of 2011, representing an increase of 27% over the comparable 2010 period.
Therefore we know: The diffence between 34.0 million and 29.1 million = 4.9 million must be the revenues of Govdelivery and Investorforce. After my estimates are 3.1 million revenues from Govedelivery and 1.8 revenues from Investorforce. We know additional from the quarter-report that Govdelivery and Investorforce had a growth-rate of 30% in the last year.
One the base of this facts my estimates for the revenues of Govdelivery in 2011 are:
1. quarter: 3.1 million
2. quarter: 3.3 million
3. quarter: 3.5 million
4. quarter: 3.8 million
That are together revenues of 13.7 million for Govdelivery in 2011.
That are proportional reveneus of 12.7 million for Internet Capital, because Internet Capital owning 93% of Govdelivery.
Investorforce - Estimate of proportional revenues
We know first: Core consolidated revenue (ICGCommerce, Govdelivery and Investorforce) totaled $34.0 million in the first quarter of 2011, an increase of 28% from the corresponding 2010 period.
We know second: ICG Commerce reported $29.1 million of revenue for the first quarter of 2011, representing an increase of 27% over the comparable 2010 period.
Therefore we know: The diffence between 34.0 million and 29.1 million = 4.9 million must be the revenues of Govdelivery and Investorforce. After my estimates are 3.1 million revenues from Govedelivery and 1.8 revenues from Investorforce. We know additional from the quarter-report that Govdelivery and Investorforce had a growth-rate of 30% in the last year.
One the base of this facts my estimates for the revenues of Investoreforce in 2011 are:
1. quarter: 1.8 million
2. quarter: 1.9 million
3. quarter: 2.0 million
4. quarter: 2.1 million
That are together revenues of 7.8 million for Investorforce in 2011.
That are proportional revenues of 5.9 million for Internet Capital, because Internet Capital owning 76% of Investorforce.
46.1 million propoortional revenues from the 4 equity-core
Revenues of the four Core Equity Companies Channelintelligence, Starcite, Freeborder and Whitefence increased from 27.001 million in the first quarter of 2010 to 29.006 million in the first quarter 2011.
Additional we have the following information about revenues-ranges in 2010: Our Core Equity Companies (including ownership % and 2010 revenue range in parentheses) consist of: Channel Intelligence, Inc. (50%) ($20-$30 million), Freeborders, Inc. (31%) ($20-$30 million), StarCite, Inc. (36%) ($40-$50 million) and WhiteFence, Inc. (36%) ($10-$20 million).
Result of the second information is the following sharing of the 29.006 million:
Channelintelligence = 6.2 million
Freeborders = 7.0 million
Starcite = 11.5 million
Whitefence = 4.3 million
Channelintelligence: The estimates for the revenues bases on this information and about former informations about the good growth of Channelintelligence:
1. quarter 2011 = 6.2 million
2. quarter 2011 = 6.5 million
3. quarter 2011 = 6.8 million
4. quarter 2011 = 7.0 million
That are together 26.5 million revenues in 2011.
That are proportional revenues of 13.2 million, because Internet Capital owning 50% of Channelintelligence.
Freeborders: The estimates for the revenues bases on this information and about former informations about indicators of growth (for example 46 new job-offers):
1. quarter 2011 = 7.2 million
2. quarter 2011 = 7.5 million
3. quarter 2011 = 7.8 million
4. quarter 2011 = 8.2 million
That are together 30.7 million revenues in 2011 for Freeborders.
That are proportional revenues of 9.5 million for Internet Capital, because Internet Capital owning 31% of Freeborders.
Starcite: The estimates for the revenues bases on this information and about former informations about the growth of Starcite, which is now positive again after somer quarters of stagnation and small decreases.
1. quarter 2011 = 11.5 million
2. quarter 2011 = 11.7 million
3. quarter 2011 = 11.9 million
4. quarter 2011 = 12.1 million
That are together 47.2 million revenues in 2011 for Starcite.
And that are proportional revenues of 17.0 for Internet Capital, because Internet Capital owning 36% of Starcite.
Whitefence: The estimates for the revenues bases on this information and about former informations about the growth of Whitefence, which is now positive again after somer quarters of stagnation and small decreases.
1. quarter 2011 = 4.3 million
2. quarter 2011 = 4.4 million
3. quarter 2011 = 4.5 million
4. quarter 2011 = 4.6 million
That are together 17.8 million revenues in 2011 for Whitefence - a very conserative projection.
And that are proportional revenues of 6.4 million for Internet Capital, because Internet Capital owning 36% of Whitefence.
5.8 million proportional revenues from the 3 venture-companies
Estimates for the three venture-companies Seapass, Clickequations and Acquirgy is very difficult, because in opposite to seven core-companies exist no revenue-numbers in the reporting of Internet Capital - but we know the numbers of employess.
Biggest company is Seapass with about 100 employess. Comparable companies in the software-sector has revenues between 10 and 20 million. I will take a conserative estimae of revenues of 10 million in 2010.
That are proportional revenues of 2.6 million from Seapass for Internet Capital, because Internet Capital owning 26% of Seapass.
Smallest company is Clickequations with about 40 employess. Comparable companies in the software-sector has revenues between 5 and 10 million. I will take a conserative estimae of revenues of 5 million in 2010.
That are proportional revenues of 1.7 million from Clickequations, because Internet Capital owning 33% of Clickequations.
Acquirgy has about 50 employess. Comparable companies in the sector has revenues between 10 and 20 million. I will take a conserative estimae of revenues of 6 million in 2010.
That are proportional revenues of 1.5 million from Acquirgy, because Internet Capital owning 25% of Acquirgy.