Amarin Corp Plc (AMRN)

[HDGabor]

O-

v1

Assumption:
- price: $1,600 / year / patient
- licensing revenue (Amarin): 25% ($400 / year / patient)
- cost of a "selling" company: $160 / year / patient … sales commission, marketing, etc.
- COGS: $360 / year / patient

1.) partnership:
Amarin: $400 / year / patient
"selling" company: $680 / year / patient (1,600 - 400 - 360 - 160)
2.) BO:
"selling" company: $1,080 / year / patient (1,600 - 360 - 160)

v2

Assumption:
- price: $2,000 / year / patient
- licensing revenue (Amarin): 25% ($500 / year / patient)
- cost of a "selling" company: $160 / year / patient … sales commission, marketing, etc.
- COGS: $360 / year / patient

1.) partnership:
Amarin: $500 / year / patient
"selling" company: $980 / year / patient (2,000 - 500 - 360 - 160)
2.) BO:
"selling" company: $1,480 / year / patient (2,000 - 360 - 160)

v3

Assumption:
- price: $1,200 / year / patient
- licensing revenue (Amarin): 25% ($300 / year / patient)
- cost of a "selling" company: $160 / year / patient … sales commission, marketing, etc.
- COGS: $360 / year / patient

1.) partnership:
Amarin: $300 / year / patient
"selling" company: $380 / year / patient (1,200 - 300 - 360 - 160)
2.) BO:
"selling" company: $680 / year / patient (1,200 - 360 - 160)

Best,
G