Page 132 - V1.Osung Book_Eng

G E N O M E Efforts/Results/Evaluation/Value/Sales/Registration/Transfer

3 Representative Profits of GIGA (Estimate)

Title 2018 2019 2020 2021 2022
Quantity 10,000 20,000 40,000 80,000 160,000
Profit of

Numeral- Price(RMB) 2,000 3,000 4,000 5,000 6,000
Numer
domain
al- Subtotal(RMB) 20,000,000 60,000,000 160,000,000 400,000,000 960,000,000
domai Quantity 100 200 400 800 1600
Profit of
n
Numeral- Price(RMB) 10,000 20,000 40,000 80,000 160,000
domain Ads
Subtotal(RMB) 1,000,000 4,000,000 16,000,000 64,000,000 256,000,000

Sales (RMB) 50,000,000 100,000,000 200,000,000 300,000,000 400,000,000

Online profit 10% 5,000,000 10,000,000 20,000,000 30,000,000 40,000,000

Subtotal(RMB) 5,000,000 10,000,000 20,000,000 30,000,000 40,000,000

O2O Sales (RMB) 50,000,000 100,000,000 150,000,000 200,000,000 250,000,000

Accumulating 5,000,000 10,000,000 15,000,000 20,000,000 25,000,000
Offline profit
10%(RMB)

20%(RMB) 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000

Sales (RMB) 10,000,000 20,000,000 30,000,000 40,000,000 50,000,000
Multi-
Profit of Multi-
busine 10%(RMB) 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000
business
ss
20%(RMB) 200,000 400,000 600,000 800,000 1,000,000

Total (RMB) 27,200,000 76,400,000 199,600,000 498,800,000 1,262,000,000

< 3 Representative Profits of GIGA >