Page 44 - ESSAYBCTO ENG 6nd

Seventh , at this time , based on the number domain price by year and the predicted
number domain sales volume by year, the number domain sales sales by year can b
e estimated as follows .

< Table 2-3> Numerical domain sales forecasts by ye
ar ( Unit : billion won , %)

average annual
division 2022 2023 2024 2025 2026 growth rate

Domestic sales ( A) 194 899 1,765 2,566 3,554 107.0%
Domestic market share 83.3% 50.0% 40.0% 36.4% 33.3% -
Cumulative domestic sales 194 1,093 2,858 5,423 8,977 -
Overseas sales ( B) 39 899 2,647 4,483 7,118 268.0%
Overseas market share 16.7% 50.0% 60.0% 63.6% 66.7% -

Cumulative overseas sales 39 938 3,585 8,068 15,186 -
Total sales ( E=A+B) 232 1,799 4,412 7,048 10,672 160.2%
Total accumulated sales 232 2,031 6,443 13,491 24,163 -

Source : Korea Economic Forecast Institute estimates .

Therefore, the total annual domestic and overseas sales of Giga Korea Numeric Do

main Co., Ltd. are expected to grow at an average annual rate of 160.2% from
KRW 23.2 billion in 2022 , reaching KRW 1.0672 trillion in 2026 , five years later .

Eighth , 50% of number domain sales are sold by recommenders , and a commissio
n of 10% of the sales amount is paid . At this time , the operating profit from numeri
cal domain sales by year is as follows .

< Table 2-5> Numerical domain sales operating profit for
ecasts by year ( Unit : KRW 100 million )

division 2022 2023 2024 2025 2026 average annual
growth rate

Total Sales ( A) 232 1,799 4,412 7,048 10,672

Referrer profit 12 90 221 352 534 160.2%
(B=A*5%)
Total operating profit 220 1,709 4,191 6,696 10,138
( C=AB)
QR Source : Korea Economic Forecast Institute estimates .

44