next five years 12 Growth based on current performance by a US competitor - Panorama ED (5k in Y2) Pricing and churn rate assumed in line with industry average Full forecast model available on request 2015 2016 2017 2018 2019 40 60 50 10 30 20 0 Revenues m EUR High Case Low Case Mid Case High Case 2015 2016 2017 2018 2019 Revenues (€k) 103 1,484 8,644 26,408 52,394 Net profit (€k) - 143 741 5,393 18,513 37,499 # of schools 720 4,050 15,200 21,000 27,000 Mid Case 2015 2016 2017 2018 2019 Revenues (€k) 58 953 3,415 10,562 25,345 Net profit (€k) - 182 346 1,354 6,159 16,371 # of schools 205 1,530 3,050 10,300 16,000 Low Case 2015 2016 2017 2018 2019 Revenues (€k) 25 264 1,673 4,706 9,476 Net profit (€k) - 212 - 257 - 6 1,667 3,971 # of schools 60 520 1,550 3,100 5,100