Move the sliders and watch the curve respond. The grey dashed line is the current financial model (October 2026) as a fixed reference. Figures in MEUR.
Revenue 2032
model: 5.1M
Revenue 2041
model: 20.1M
Licenses & royalties 2041
share of revenue
Joint development 2041
share of revenue
Client funnel
Paid design projects (EUR 100K each) entering the funnel, level reached by 2033. More sales capacity / regions = more intake. JD revenue scales along.
Screenings/quickscans (EUR 50-75K) and client-data modelling (EUR 150K). Level from 2030; earlier years scale along.
Own material roads
Own materials in development today, partner co-funded. New roads keep being added for pipeline.
Model assumes ~3 years (road 1 licenses in 2029). Slide right for a more conservative route to market.
License engine
A breakthrough license scales to ~10 kton → EUR 1.5M/yr. The flywheel argument: hit-rate improves as the model learns.
Market-standard material, ~33 kton → ~EUR 5M/yr (first from 2037, one more each year after).
Each licensed material is re-deployed in additional fields of use (2 yrs later, ~50% of base royalty + sign fee).
H O W I T W O R K S
Simplified mirror of the polySCOUT financial model (Oct 2026). A successful material becomes a license cohort the following year: sign fee EUR 250K, royalties ramping EUR 75K → 250K/yr. Own material roads add ~1 success per year (partner co-funded). Contract research and non-dilutive income follow the model; joint development scales with funnel intake. Default slider positions reproduce the model as sent (EUR 20.1M in 2041). This is an exploration tool, not a forecast.