RE:RE:Guidance is Achievable / Plenty of Upside at these levelsThe $22 million should be viewed as approximately $14 million LTM EBITDA + $8 million EBITDA from acquisitions.
On top of that, you should add = cost savings + synergies - organic declines. That equation should add up to a net value of between $0 million to $4 million.