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	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD
1	Main
2			2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036	2037	2038
3		Revenue	Phase II	Phase III	Phase III	Approval	800	2500	5500	7000	9000	9450	9922.5	10418.625	10939.55625	11486.5340625
4		COGS					160	500	1100	1400	1800	1890	1984.5	2083.725	2187.91125	2297.3068125000004
5		Gross Profit					640	2000	4400	5600	7200	7560	7938	8334.9	8751.645	9189.22725
6		SG&A					2000	1500	1000	1000	1000	1000	1000	1000	1000	1000
7		Operating Income	-500	-500	-500	-500	-1360	500	3400	4600	6200	6560	6938	7334.9	7751.645	8189.22725
8		Taxes						0	340	920	1240	1312	1387.6000000000001	1466.98	1550.3290000000002	1637.84545
9		Net Income	-500	-500	-500	-500	-1360	500	3060	3680	4960	5248	5550.4	5867.92	6201.316000000001	6551.3818	6223.81271	5912.6220745	5616.990970774999	5336.141422236249	5069.334351124437	4815.867633568215	4575.074251889804	4346.320539295314	4129.004512330548	3922.5542867140207	3726.4265723783196	3540.1052437594035	3363.099981571433	3194.944982492861	3035.197733368218	2883.437846699807	2739.2659543648165	2602.3026566465755	2472.1875238142466	2348.5781476235343	2231.1492402423573	2119.5917782302395	2013.6121893187274	1912.931579852791	1817.2850008601513	1726.4207508171437	1640.0997132762864	1558.094727612472	1480.1899912318484	1406.1804916702558	1335.871467086743	1269.0778937324058	1205.6239990457855	1145.342799093496	1088.0756591388213	1033.6718761818802	981.9882823727861	932.8888682541467	886.2444248414394	841.9322035993673
10
11		NPV	24209.42128016358
12		Discount	0.1
13		Maturity	-0.05
14		Share	232.7828969246498