2012 2013 2014 20152 2016E Rev (mm) 93 112 16.1 24.8 27.7 33.1 47.7 51.5 65.4 EBITDA (mm) 5.2 6.8 13.1 133 17.0 As shown above, Kain Capital LLC estimates that ImageOne is currently running at a $13.7mm annualized EBITDA run rate for 2015. Estimated revenue and EBITDA projections for 2015 are