RR Growth Over 10 years - Worst Case

-
$0.30/yr. in RR for every $1 of installed equipment
-
1.9x bigger over 10 years
-
Margin from RR 4-8x margin on equipment
-
Overall margin > 0% RR to 47% RR
-
RR margin > 3x equipment margin over time
-
Company Value > 5x Annual RR $26M
Notes