2.297.295) (62.5313.511) (62.805.055) (33.099,585) (43.099.565) Net Income $2,671,000 33,172,455 $3.505563 63.873.647 64.280280 $4280,380 Hotszest Value (Gordon Growth Model)* 362,982.731 Days 259 624 989 1,354 1,719 1.719 Present Value Factors 0.9346 0.8494 0.7724 0.7022 0.6363 0.6363