What would be my projections based on the data provided above? Camera / Drone Operations in Asia-Pacific

What would be my projections based on the data provided above?

 

Transcribed Image Text:

Camera / Drone Operations in Asia-Pacific AC Cameras Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) Year 8 Company Industry Average D 310.23 233.20 167.75 23.36 26.37 8.11 1,757.74 31.90 1,009.40 154.20 206.90 10.75 Historical Operating Performance Year 9 338.33 219.00 181.13 25.56 32.86 8.39 1,449.59 39.98 983.81 137.72 140.33 10.63 Company Industry D Average 294.02 266.50 158.90 23.00 22.89 7.48 1,804.84 33.50 977.97 162.24 197.01 10.12 341.63 223.00 179.79 26.51 32.61 8.54 1,590.67 40.97 1,031.19 148.25 153.24 10.79 Year 10 Company Industry D Average 302.36 280.60 160.06 23.30 21.74 7.62 1,873.42 38.60 964.95 164.61 170.98 10.18 374.38 224.00 196.10 28.38 45.14 9.05 1,871.63 43.00 1,147.10 164.55 209.50 11.47 Year 11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Projected Operating Performance Year 12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Year 13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Camera / Drone Operations in Asia-Pacific AC Cameras Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue ($ per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) Year 8 Company Industry Average D 310.23 233.20 167.75 23.36 26.37 8.11 1,757.74 31.90 1,009.40 154.20 206.90 10.75 Historical Operating Performance Year 9 338.33 219.00 181.13 25.56 32.86 8.39 1,449.59 39.98 983.81 137.72 140.33 10.63 Company Industry D Average 294.02 266.50 158.90 23.00 22.89 7.48 1,804.84 33.50 977.97 162.24 197.01 10.12 341.63 223.00 179.79 26.51 32.61 8.54 1,590.67 40.97 1,031.19 148.25 153.24 10.79 Year 10 Company Industry D Average 302.36 280.60 160.06 23.30 21.74 7.62 1,873.42 38.60 964.95 164.61 170.98 10.18 374.38 224.00 196.10 28.38 45.14 9.05 1,871.63 43.00 1,147.10 164.55 209.50 11.47 Year 11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Projected Operating Performance Year 12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Year 13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00