MJNA and Dixie currently have no business in Washington. Laws are much different than Colorado. Via last interview with Tripp they are still exploring that market. Claiming Washington will bring them 200 million is far-fetched in my opinion.
Nice analysis though. Much better than "MJNA $5 EOY!"