This table shows how the projected value of the company at the end of 2020 was calculated: The 2020 gross margin created by one-time sales (hardware, supplies and services) is $19 million The ratio ...This table shows how the projected value of the company at the end of 2020 was calculated: The 2020 gross margin created by one-time sales (hardware, supplies and services) is $19 million The ratio of one-time gross margin to overall gross margin was calculated to be 40% So the EBITDA attributable proportionally to One Time Revenue was calculated to be $15 Million