(US$)20252026F⁽¹⁾⁽²⁾2027F²
$4,835,761$7,076,717$10,011,863
35.4%46.3%41.5%
2,189,2472,908,2513,700,013
2,646,5144,168,4666,311,850
54.7%58.9%63.0%
1,889,2922,757,0953,761,316
757,2221,411,3712,550,534
(369,107)––
388,1151,411,3712,550,534
8.0%19.9%25.5%
258,733(36,169)(231,223)
$646,848$1,375,202$2,319,311
13.4%19.4%23.2%