Page 13 - 001-v5a-bredan-0903
P. 13

Financial Projections






                                                                                                                                                       TOTAL REVENUE
                                                                       PRO FORMA PROFIT & LOSS                                                         $259.6

                    $300                                                                                                TOTAL REVENUE
                                                                                                                        $135.6M
                   Millions  $250                                                        TOTAL REVENUE


                                                                                         $49.1

                    $200


                    $150                                    TOTAL REVENUE
                                                            $10.2M


                    $100      TOTAL REVENUE
                              $1.2M

                      $50


                       $0
                            2020                          2021                          2022                           2023                          2024
                   ($20)
                    ($50)
                                                                 Total Revenue          Op Expenses         Net Profit










                                                                                                                                                                               13
   8   9   10   11   12   13   14   15   16   17