If you are Patient enough, here is the run down for 2017(without any fluticare $). If company generates enough cash and no longer have amortized derivative expenses(non-cash transaction)
Sales 17M COGS (3M) (If they hold 82% Margin) -------------------- Gross Profit 14M Marketing Fee (8M) 2M a quarter for the BH Platform G&Admin (2M) ------------------- Net Income 4M Taxes 0 (Carryover losses will offset net incomes for few years)