Ann: Investor update, page-33

Done some calculations

all acquisitions and their reported revenue and EBITDA. At the time of take over

company/ revenue/ EBITDA

Rivium 4.4M 650k July2019
PURE 16.4M. 3.1M. Dec 2019
north 6.2M. 1.2M. March20
seer 7.6M. 2.2M. Aug 2020
Airloom. 27M. 2.7M. Sep20
ludus. 1.2M. 350k. Sep20
IQ3. 25M. 3M. Nov 20

lateral. 4.2M. 850K. Feb2021
secure. 9M. 4.2M. April 21
loop. 18M. 2.25M. July 21

if we take out 2021 acquisitions then the annual revenue for 2020 comes 88.8M.
but importantly not all companies had their full year circle.
airloom had only 9months contributions
IQ3 had only 7 months contributions
seer had only 9 months contributions
ludus had 9 months contributions

so if we consider all this then we have seen exceptional organic growth.
Now for FY22 even if we add up all these EBITDA provided by these companies at the time of acquisitions it comes to approximately $20 Million.
including the factors of organic growth these numbers will be easy above 25Million.

now lets have everyone view on this.
i got this numbers from TNT announcement.
i might have missed something but majority factors are in.

please share your views.
i am not pumping or dumping anything here. These are the actual numbers.

thanks.