Professional Documents
Culture Documents
ASIA
C2 (New function and New technology) New products that result in a new therapy or
procedure. No predicate product or treatment exists.
F Products that do not match the reimbursement system in place or are not suitable for insurance
coverage
• Therapy competition: Advanced IUDs are now more reliable and are
not that expensive
Hybrid •
•
Higher amount of control
Greater market understanding
•
•
Lower Gross Margins than subsidiary
Higher upfront costs and operating
• Better ability to brand and develop market costs than national distributor
• Less distraction from other business
endeavors
• Quicker to get up and running
• Higher Gross Margins than National
Distributor
• Lower upfront and operating costs than
subsidiary
Scenario 2: Moderate
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Number of Affordable Couples 531,874 588,203 644,748 696,628 750,134 801,677 851,145 898,239 944,095 988,558 1,031,784
Percentage of Couples that would consider 5% 6% 6% 7% 7% 8% 8% 9% 9% 10% 10%
Number of Couples that would consider 26,594 32,351 38,685 45,281 52,509 60,126 68,092 76,350 84,969 93,913 103,178
Penetration Rate 1% 2.5% 4.0% 5.5% 7.0% 8.5% 10.0% 11.5% 13.0% 14.5% 16.0%
Total Units 266 809 1,547 2,490 3,676 5,111 6,809 8,780 11,046 13,617 16,509
Total Revenue $0.1M $0.4M $0.7M $1.1M $1.7M $2.3M $3.1M $4.0M $5.0M $6.1M $7.4M
Gross Margin 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80%
COGS $0.0M $0.1M $0.1M $0.2M $0.3M $0.5M $0.6M $0.8M $1.0M $1.2M $1.5M
Gross Profit $0.1M $0.3M $0.6M $0.9M $1.3M $1.8M $2.5M $3.2M $4.0M $4.9M $5.9M
Service & Infrastructure Costs $0.1M $0.1M $0.1M $0.1M $0.1M $0.1M $0.2M $0.3M $0.4M $0.5M $0.7M $0.8M
Total Costs $0.6M $0.0M $0.6M $0.6M $0.6M $0.6M $0.7M $0.8M $0.9M $1.1M $1.3M $1.5M $1.8M $2.1M
Total Operating Profit/Loss ($0.6M) $0.0M ($0.6M) ($0.5M) ($0.3M) ($0.1M) $0.2M $0.5M $0.9M $1.4M $1.9M $2.5M $3.1M $3.9M
Accumulated (Break Even) ($0.6M) ($0.6M) ($1.1M) ($1.6M) ($1.9M) ($2.0M) ($1.8M) ($1.3M) ($0.4M) $1.0M $2.9M $5.3M $8.5M $12.3M
US US
EU EU
Japan Japan
Other Other
(90% Asia)
*Sources: Frost and Sullivan, Department of Commerce, and other PBM sources