A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	Main
2				2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036	2037	2038
3		KarXT		500	1400	2000	2500	2700	2900	3100	3300	3500
4		Revenue		500	1400	2000	2500	2700	2900	3100	3300	3500
5		COGS		50	140	200	250	270	290	310	330	350
6		Gross Profit		450	1260	1800	2250	2430	2610	2790	2970	3150
7		SG&A		400	600	400	300	250	200	200	200	200
8		Operating Margin		50	660	1400	1950	2180	2410	2590	2770	2950
9		Interest Income
10		Pretax Income		50	660	1400	1950	2180	2410	2590	2770	2950
11		Taxes		0	66	280	390	436	482	518	554	590
12		Net Income		50	594	1120	1560	1744	1928	2072	2216	2360
13		EPS
14		Shares
15
16														Discount	0.09
17														NPV	9255.146237219584
18														Share	268.1482656331107