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
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423				2020	2021	2022	2023	2024	2025	2026	2027	2028	2029
3		Royalties							58.563				99.551											99.551
4		Product							25.047				61.427											61.427
5		Collaboration							32.22				47.998											47.998
6		Revenue							115.83				208.976											208.976
7		COGS							18.589				47.319
8		Gross Profit							97.241				161.65699999999998
9		R&D							8.486				16.705
10		SG&A							13.169				34.467
11		Operating Expenses							21.655				51.172
12		Operating Income							75.586				110.48499999999999
13		Interest Income							-1.48				-6.873
14		Pretax Income							74.106				103.61199999999998
15		Taxes							0				12.073
16		Net Income							74.106				91.53899999999999
17		EPS							0.5051878110300634				0.6567255195965189
18		Shares							146.69				139.387