EFTA00608270Dataset 9
1p148w
…1,000,000) $ (1,000,000) $ (11000.0001 $ (1,000,000) $ (1,000,000) Free Cash $ 3,527.167 $ 4432,601 $ 5,247491 5 6,184,614 $ 7,262,306 $ 8,501,652 Accumulated Cash $ 3,527.167 $ 7,054,334 $ 14,106,668 5 28,217,336 $ 56,434,673 $ 112,869,345 Assumptions: (VIDA Marpn of 16.5%