How are projected revenue and per year calculated?

Here is the collected data.

Projected growth rate = (targeted future value - Present value) / (Present value))* 100

Transcribed Image Text:

Total Revenue Operating Revenue Cost of Revenue 2023 276,711,000 276,711,000 2022 2021 263,966,000 238,228,000 236,966,000 238,228,000 264,353,000 250,836,000 226,080,000 Gross Profit 12,331,000 13,130,000 12,148,000 Operating Expense 7,776,000 10,537,000 8,849,000 Operating Income 4,582,000 2,593,000 3,299,000 Pretax Income 4,630,000 1,928,000 -5,034,000 Diluted NI Available 3,260,000 1,114,000 -4,539,000 to Com Stockholder.. Basic EPD 25.23 7.32 -28.26 Diluted EPS 25.03 7.23 -28.26 Basic Average 141,100 152,300 160,600 Shares Diluted Average 142,200 154,100 160,600 Shares Total Operating 4,381,000 2,038,000 -5,040,000 Income as Reported Total Expenses 272,129,000 Normalized Income 3,560,000 1,114,000 Interest Income 107,000 10,000 261,373,000 12,000 234,929,000 -4,539,000 Interest Expense 248,000 178,000 217,000 EBIT 4,878,000 2,106,000 Reconciled Total 264,353,000 250,836,000 -4,817,000 226,080,000 Cost of Revenue Total Unusual Items -201,000 -746,000 -8,339,000 Total Revenue Operating Revenue Cost of Revenue 2023 276,711,000 276,711,000 2022 2021 263,966,000 238,228,000 236,966,000 238,228,000 264,353,000 250,836,000 226,080,000 Gross Profit 12,331,000 13,130,000 12,148,000 Operating Expense 7,776,000 10,537,000 8,849,000 Operating Income 4,582,000 2,593,000 3,299,000 Pretax Income 4,630,000 1,928,000 -5,034,000 Diluted NI Available 3,260,000 1,114,000 -4,539,000 to Com Stockholder.. Basic EPD 25.23 7.32 -28.26 Diluted EPS 25.03 7.23 -28.26 Basic Average 141,100 152,300 160,600 Shares Diluted Average 142,200 154,100 160,600 Shares Total Operating 4,381,000 2,038,000 -5,040,000 Income as Reported Total Expenses 272,129,000 Normalized Income 3,560,000 1,114,000 Interest Income 107,000 10,000 261,373,000 12,000 234,929,000 -4,539,000 Interest Expense 248,000 178,000 217,000 EBIT 4,878,000 2,106,000 Reconciled Total 264,353,000 250,836,000 -4,817,000 226,080,000 Cost of Revenue Total Unusual Items -201,000 -746,000 -8,339,000