Lelantos Holdings sees Airtopia revenue at $89.76 million by end-2028 in 16-site buildout plan

• Lelantos forecast Airtopia expansion to 6 locations by end-2026, implying about $22.76 million annualized revenue.
• Plan targets 16 locations by end-2028, implying about $89.76 million revenue, $21.54 million net profit, $26.93 million EBITDA.
• Airtopia currently operates 5 centers, generating about $11.96 million annualized revenue at a stated 24% net margin.
• Independent model applied a 6x EV/EBITDA multiple to projected $26.93 million EBITDA, implying about $161.6 million enterprise value at full build-out.
• Forecast assumes no significant debt, leaving equity value broadly aligned with enterprise value if executed.

Disclaimer: This news brief was created by Public Technologies (PUBT) using generative artificial intelligence. While PUBT strives to provide accurate and timely information, this AI-generated content is for informational purposes only and should not be interpreted as financial, investment, or legal advice. Lelantos Holdings Inc. published the original content used to generate this news brief via Newsfile (Ref. ID: 202607300802NEWSFILECNPR____20260730_307275_1) on July 30, 2026, and is solely responsible for the information contained therein.