LWLG P&L FORECAST based on all investors know today, recall that Yves originally told investors the SAM was $1.0 to $2.5 Billion, but in a later update he said the 1.6T market size was growing so rapidly it had already TRIPLED since he had provided those SAM numbers, so the revised SAM would likely be at least $2 to $4 Billion range easily) These are Annual estimates for 2028-2030 with LWLG having 3 Fortune Global 500 Customers already plus Polariton Plasmonics with their own Tier 1 Customers evaluating Samples currently, and then there are 5 Foundries including Tower, Global Foundries, SilTerra, AMF, and a still unnamed Foundry believed to be TSMC, read here for more on that, https://investorshub.advfn.com/boards/read_msg.aspx?message_id=177372705
SAM _______________________________ $2.0 Billion
SOM (REVENUE) @ 40% SAM __________ $800 Million
COGS @40% REVENUE _______________ $320 Million
GROSS PROFIT @60% REVENUE_______ $480 Million
OPEX/CAPEX__________________________$40 Million
NET PROFIT PRETAX ___________________$440 Million
TAX @ 20% ____________________________$88 Million
NET PROFIT AFTER-TAX _________________$352 Million
OUTSTANDING SHARES ______________ 150 Million
NET PROFIT PER SHARE _____________ $2.35
P/E RANGE 50 TO 100 P/E @ 50_____________________________$118 PER SHARE
P/E @ 100_____________________________$235 PER SHARE
Note: I believe COGS for OLED is closer to 25% so the 40% Yves used may actually be on the high side
Market Data 
Markets 
AI
