-;YEAR 1;YEAR 2;YEAR 3;YEAR 4;YEAR 5;YEAR 6
Revenue;$-5M;$29,1M;$33,5M;$38,5M;$44,3M;$50,9M
COGS;$1,5M;$12M;$13,8M;$ 5,9M; $18,3M; $21M
Gross income;$-1,5M;$17,1M;$19,7M;$22,6M;$26M;$29,9M
General and administrative expenses;$3,5M;$9M;$10,3M;$11,9M;$13,7M;$15,7M
EBITDA;$-5M;$8,1M;$9,3M;$10,7M;$12,3M;$14,2M
Corporate income tax expenses;-;$1,6M;$1,9M;$2,1M;$2,5M;$2,8M
NET PROFIT;$-5M;$6,5M;$7,5M;$8,6M;$9,9M;$11,3M