GLO-Bus operations performance obligation help for 3 year performance

Camera / Drone Operations in Latin America Year 10 Company Industry B Average Year 11 Company Industry B Average Year 12 Company Industry B Average Company B's Projected Operating Performance Year 13 Year 14 Year 15 263.11 201.4 172.11 25.80 23.83 6.85 224.18 207.0 169.37 22.35 16.58 6.84 289.51 216.0 165.81 26.10 23.61 6.43 251.47 213.0 162.44 22.90 18.71 6.53 404.09 237.0 192.10 26.40 25.32 6.58 345.67 239.0 166.19 23.13 23.51 6.30 0.00 0.0 0.00 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 AC Cameras Average Net Revenue ($ per unit) Units Sold (000) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) UAV Drones Average Net Revenue (s per unit) Units Sold (000s) Cost of Units Sold ($ per unit) Delivery Expenses ($ per unit) Marketing Expenses ($ per unit) Administrative Expenses ($ per unit) 1.443.47 26.5 1.108.91 1,257,4 29.01 1,028.79 148.01 77.02 1,440.00 39.9 1,071.58 142.88 112.78 8.90 0.00 0.0 0.00 1,373.0 35.01 974.23 144.39 85.71 8.94 2,021.44 35.3 1,166.35 150.65 150.14 8.81 1,881.2 36.99 995.44 143.85 123.10 8.49 0.00 0.0 0.00 0.00 0.00 0.0 0.00 0.00 0.00 0.00 166.53 107.74 9.51 0.00 0.00 0.00 0.00 0.00 9.34 Corporate-Level Financials Historical Corporate-Level Financials Year 10 Year 11 Year 12 Company B's Projected