ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Based on Aug. 2018 self-reported #'s.Growth y/y ๐Ÿ‘‰20%
2
EBITA % ๐Ÿ‘‰31%
3
Each year ๐Ÿ‘‰
estimate, in $m
4
2017201820192020202120222023202420252026
5
Revenue$360$432$518$622$746$896$1,075$1,290$1,548$1,858
6
Cummulative$360$792$1,310$1,932$2,679$3,575$4,650$5,940$7,488$9,345$7,488
7
Profit$112$134$161$193$231$278$333$400$480$576
8
Cummulative$112$246$406$599$830$1,108$1,441$1,841$2,321$2,897$8,905
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100