10% Option 1 option 2

option 2

2015 456400
2016 502040 593320 30% 700000 30% (hikemovement to new company
tech imp) 750000 (hikemovement to new company tech imp)
2017 552244 653320 10% 770000 10%
825000 10%
2018 607468 718652 10% 847000 10%
1155000 40% (hikemovement to new company tech imp)
2019 668214 790517 10% 931700 10%
1270500 10%
2020 735035 1027672 30% 1211210 30% (hikemovement to new company
tech imp) 1651650 30% (hikemovement to new company tech imp)
2021 808538 1130672 10% 1332331 10%
1816815 10%
2022 889391 1243739 10% 1465564 10%
2000000 10%
2023 978330 1368739 10% 1612120 10%
2200000 10%
2024 1076163 1779360 30% 2095756 30% (hikemovement to new company
tech imp) 3300000 50% (hikemovement to new company tech imp)
2025 1086924 1957296 10% 2305331 10%
3630000 10%
2023 1195616 2153025 10% 2535864 10%
4000000 10%