SHOP growth estimates

quarter	rev grow	MRR	Rev	Non MRR rev	Ratio	Ratio growth	MRR growth	Non MRR growth
2/1/2015		6.6	35.2	28.6	4.33			
5/3/2015	95	7.4	37.3	29.9	4.04			
8/2/2015	88	8.5	44.9	36.4	4.28			
11/1/2015	96	9.8	52.8	43	4.39			
2/1/2016	99	11.3	70.2	58.9	5.21	1.20	71.2%	105.9%
5/2/2016	95	12.8	72.7	59.9	4.68	1.16	73.0%	100.3%
8/1/2016	93	14.4	86.7	72.3	5.02	1.17	69.4%	98.6%
11/1/2016	89	16.3	99.6	83.3	5.11	1.16	66.3%	93.7%
1/31/2017	86	18.5	130.4	111.9	6.05	1.16	63.7%	90.0%
5/2/2017	75	20.7	127.4	106.7	5.15	1.10	61.7%	78.1%
8/2/2017	75	23.7	151.7	128	5.40	1.08	64.6%	77.0%
11/1/2017	72	26.8	171.5	144.7	5.40	1.06	64.4%	73.7%
1/31/2018	71	29.9	222.8	192.9	6.45	1.07	61.6%	72.4%
5/2/2018	68	32.5	214.3	181.8	5.59	1.09	57.0%	70.4%
8/2/2018	62	35.3	245	209.7	5.94	1.10	48.9%	63.8%
11/1/2018	57	37.9	270.1	232.2	6.13	1.13	41.4%	60.5%
1/31/2019	45	40.9	322.3	281.4	6.88	1.11		
5/3/2019	44	43.5	307.6	264.1	6.07	1.09		
8/2/2019	42	46.3	348.8	302.5	6.53	1.09		
11/1/2019	44	48.9	388.9	340.0	6.95	1.10		
2/1/2020	39	51.9	449.6	397.7	7.66	1.09		
5/2/2020	35	54.5	416.2	361.7	6.64	1.09		
8/1/2020	33	57.3	464.6	407.3	7.11	1.09		
10/31/2020	33	59.9	516.1	456.2	7.62	1.10		
1/31/2021	31	62.9	588.3	525.4	8.35	1.10		
5/2/2021	30	65.5	539.1	473.6	7.23	1.09		
8/1/2021	29	68.3	599.3	531.0	7.77	1.09		
11/1/2021	29	70.9	664.9	594.0	8.38	1.10		
1/31/2022	28	73.9	754.0	680.1	9.20	1.10		
5/2/2022	26	76.5	680.1	603.6	7.89	1.09		
8/2/2022	25	79.3	751.9	672.6	8.48	1.09		
11/1/2022	26	81.9	835.2	753.3	9.20	1.10		
1/31/2023	25	84.9	941.1	856.2	10.09	1.10		
5/2/2023	24	87.5	840.2	752.7	8.60	1.09		
8/2/2023	23	90.3	926.9	836.6	9.26	1.09		
11/1/2023	24	92.9	1,031.9	939.0	10.11	1.10