A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423					2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035
3		Syfovre													18.4	73.6	103.03999999999999	144.25599999999997							339.29599999999994	712.5215999999999	1068.7823999999998	1175.6606399999998	1293.226704	1422.5493744	1493.67684312	1568.3606852760001	1646.7787195398002	1729.1176555167904	1711.8264789616223	1694.7082141720061	1677.761132030286
4		Empaveli					0				12.1				20.4	22.4	24.4	26.4							93.6	94.536	95.48136	96.43617359999999	97.40053533599999	98.37454068935999	99.3582860962536	100.35186895721613	101.35538764678829	102.36894152325617	103.39263093848874	104.42655724787362	105.47082282035235
5		Licensing													6.046										6.046
6		Revenue													44.846	96	127.44	170.65599999999998							438.94199999999995	807.0575999999999	1164.2637599999998	1272.0968136	1390.627239336	1520.92391508936	1593.0351292162536	1668.7125542332162	1748.1341071865886	1831.4865970400465	1815.219109900111	1799.1347714198798	1783.2319548506384
7		COGS													7.809	14.400000000000006	19.116	25.598399999999998							66.9234
8		Gross Profit													37.037	81.6	108.324	145.05759999999998							372.01859999999994
9		R&D													110.027
10		G&A													102.093	102.093	102.093	102.093
11		Operating Expenses													212.12	102.093	102.093	102.093
12		Operating Income													-175.083	-20.49300000000001	6.2309999999999945	42.964599999999976
13		Other Income													-2.4130000000000003
14		Pretax Income													-177.496	-20.49300000000001	6.2309999999999945	42.964599999999976
15		Taxes													0.282
16		Net Income													-177.77800000000002	-20.49300000000001	6.2309999999999945	42.964599999999976
17
18		Gross Margin													0.8258707577041431	0.85	0.85	0.85
19
20		Net Cash													673.549
21		Cash													766.358
22		AR													31.505
23		Inventory													85.484
24		Prepaids													36.559
25		OCA													34.349
26		ROU													17.854
27		PP&E													5.967
28		Other													0.793
29		Assets													978.869
30
31		AP													31.494
32		AE													71.251
33		Development													351.78400000000005
34		ROU													19.061
35		Debt													92.809
36		Other													0.347
37		SE													412.123
38		L+SE													978.8689999999999