TROV
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRSTU
1
Genetic MutationPatient SizeTROV usersCost Per Test#of testsTotal Revenue
2
KRAS177,00021,240$2255$23,895,000
3
BRAF137,00010,960$575$3,123,600
4
PIK3CA400,00040,000$505$10,000,000
5
6
Total Revenue$37,019Total Revenue$184,000
7
COGS$11,106COGS$55,200
8
Gross Revenue$25,913Gross Revenue$128,800
9
R&D (20%)$7,404R&D (20%)$36,800
10
SG&A (18%)$6,663SG&A (18%)$33,120
11
Income Before Taxes$11,846Income Before Taxes$58,880
12
Income Taxes (30%)$3,554Income Taxes (30%)$17,664
13
Net Income$8,292Net Income$41,216
14
Shares Outstanding17,000Shares Outstanding69,590
15
EPS$0.49EPS$0.59
16
Multiple20
17
Value$9.76
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1