Replies to post #2395 on NewAge Inc (fka NBEVQ) (NBEVQ)

[ambulance_blues]

Re: FWIW, my current run-rate on a net basis is just over ~$70M.

Thanks. Sounds about right on a net basis. I will use $70M run rate as the baseline. The question now is what to expect for annual growth. Is their 7-10% guidance on top of synergies? Or does that include synergies? And another question, is how can a much larger company like FIZZ grow their top line at 20%, while NBEV can only manage 10%? Shouldn't it be the other way around?

[NewJerichoMan]

2017 Full-Year GAAP Projection

If Coco is $15M TTM like I've been told that basically puts $nBEV at an $80M run-rate. Doesn't mean we will get to $80M this year, per GAAP, because Marley doesn't consolidate until Q3. Coco I think hits Q2 but I could be wrong and that would lower my estimate by 4.659M.

Don't know what the Chile or major PL deal will add to the bottom line so those are kind of ignored in my projection.