Lets do the stats first.

The current month runrate ( Phase 1 ) is $2.5 million /month ( $7.5 million  divided by 3 )

Projected monthly runrate is $7.5 million ( $90 million divided by 12 months ).

With the exception of Q3/16, I will do a linear accretion of sales ( $3.75 million per quarter )



Q3  has at most one month of Phase 11 sales ( add about $ 0.7  million ).

Q3 has seen a 12.5 % increase in occupation rate  ( add about $ 0.8 million )

Q3 is the strongest quarter of the year with sales about 15 % above norm ( add  $0.9  )

Q3 had the toxicology lab operating for part of the quarter ( add $ 0.2 million ).


Total additional revenue for Q3 over base revenue is $2.6 million.

REVENUE RORECAST


Revenue forecast for Q3 is about $10 million

Revenue forcast for Q4/16 is  $13.75 million

Revenue forecast for Q1/17 ( March to May 2017 ) is $17.50 million

Revenue Forecast for Q2/17 is  $21.3 million.


Following  Q2/17 , the quarterly revenue will average  $22.5 million. ( $90 million per year ).