Newsight Imaging SPAC

Year ($K) FINANCIAL PROJECTIONS Revenues Cost of Sales Gross profit $K Gross profit % Operating Expenses R&D OP S&M G&A Subsidiaries expenses Total Operating Expenses EBITDA -Op Profit (loss) Tax Net Profit After Tax 2021 (audited) 1,184 649 535 45% 3,403 1,215 1,092 2,326 9,224 (8,689) Highlights (8,689) Based on "ground up," customer by customer forecast. Years correspond to years after closing Year 1 11,087 6,408 4,679 42% 8,293 1,033 2,134 2,221 313 13,993 (9,314) Introducing Newsight (9,314) Year 2 41,205 23,301 17,904 43% 18,563 1,160 4,464 3,626 346 28,158 (10,253) (10,253) Newsight Organization Year 3 133,905 76,987 56,918 43% 17,970 1,533 4,191 3,852 539 28,085 28,834 28,834 Financial Summary Year 4 404,677 230,995 173,682 43% 20,190 1,723 4,708 4,328 606 31,554 142,127 (31,486) 110,642 Transaction & Value Proposition 30

View entire presentation