TKI Manufacture Five-Year Pro Forma Financials
| Account | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Revenue | $7,500,000 | $11,250,000 | $15,000,000 | $19,875,000 | $26,000,000 |
| Nanocellulose Revenue | $250,000 | $1,000,000 | $4,000,000 | $7,000,000 | $12,000,000 |
| Extractions Revenue | $7,000,000 | $8,500,000 | $9,500,000 | $10,500,000 | $11,000,000 |
| Outsourcing Revenue | $250,000 | $1,750,000 | $1,500,000 | $2,375,000 | $3,000,000 |
| Cost of Goods Sold (COGS) | $3,250,000 | $5,250,000 | $6,500,000 | $8,437,500 | $10,281,250 |
| Gross Margin | $4,250,000 | $6,000,000 | $8,500,000 | $11,437,500 | $15,718,750 |
| Operating Expenses | |||||
| Research & Development (R&D) | $150,000 | $500,000 | $1,000,000 | $1,500,000 | $2,500,000 |
| Sales & Marketing | $100,000 | $400,000 | $1,000,000 | $1,000,000 | $1,000,000 |
| General & Administrative | $600,000 | $700,000 | $1,000,000 | $1,500,000 | $1,700,000 |
| Total Operating Expenses | $850,000 | $1,600,000 | $3,000,000 | $4,000,000 | $5,200,000 |
| EBIT (Earnings Before Interest & Taxes) | $3,400,000 | $4,400,000 | $5,500,000 | $7,437,500 | $10,518,750 |
| Interest Income | $0 | $50,000 | $150,000 | $300,000 | $500,000 |
| Interest Expense | $0 | $0 | $0 | $0 | $0 |
| Profit Before Tax (PBT) | $3,400,000 | $4,450,000 | $5,650,000 | $7,737,500 | $11,018,750 |
| Income Tax | $0 | $150,000 | $1,000,000 | $1,500,000 | $2,700,000 |
| Net Profit (Loss) | $3,400,000 | $4,300,000 | $4,650,000 | $6,237,500 | $8,318,750 |