Your close Dave, but you have not accounted for Actual Revenues Reported on Quarterly Statements. I am attaching a very detailed sheet. Orange is the unknown yet, put in minimum estimate.
This illustrates my issue. Scripts may have been up but rev was flat, which I assume Means they spent more money doing more scripts and buying more inventory to fill them, and didn’t get anymore rev out of it. I find That to be a problem.