PROPOSAL REPORT
PROPOSAL REPORT
PROPOSAL REPORT
radiant vision
business proposal report
system
TABLE OF CONTENTS
Table of Contents
TABLE OF CONTENTS............................................................................................................................1
SECTION I: EXECUTIVE SUMMARY....................................................................................................4
SECTION II: BUSINESS DESCRIPTION……...……………………...…………………………………………………………….5
A. GENERAL DESCRIPTION OF THE BUSINESS…………………………………......…………………......…5
B. INDUSTRY BACKGROUND………………………………………….…………….....…………………………………….6
C. GOALS AND POTENTIAL OF RVS………………………………………………………………………....……………7
D. UNIQUENESS OF PRODUCT OR SERVICE…………………………………………………….....……………….8
A. TARGET MARKET……………………………………………………………………………9
B. MARKET SIZE & TRENDS……………………………………………………………….…..9
C. INTRODUCTION OF NEW PRODUCTS……………………………………………………10
D. COMPETITIVE LANDSCAPE……………………………………………………………….10
E. COMPETITIVE ADVANTAGE…………………………………………………………...…11
F. ESTIMATED MARKET SHARE…………………………………………………………….12
G. SWOT ANALYSIS……………………………………………………………………………13
1. BUSINESS LOCATION.........................................................................................................23
2. ZONING…………………………………………………………………………………...…23
3. TAXES……………………………………………………………………………………….24
4. PROXIMITY TO SUPPLIERS…………………..………………………………………………………………………24
5. ACCESS TO TRANSPORTATION…………………………………………………………………………………..25
6. LEGAL ISSUES………………………………………………………………………………………………………………..26
7. SALES TAX REGISTRATION……………………………………………………………..27
8. SOCIAL RESPONSIBILITY AND SDGs.............................................................................29
Page |2
ACKNOWLEDGEMENT
First of all, I would like to thank our Faculty Advisor, Sir Sheikh M. Ali, for his constant
guidance and support in making this entire process much easier for us, Thank you for this
wonderful opportunity. Next up, we appreciate "Hajra Ali" along with "Sahil Raza" for the
composition of the report and for providing us with product details. This gave us the lead to
choose the best alternative options.
Our director, "Manal Asif" I would also like to express my deep appreciation for your ongoing
support in financial management and cultivating relationships with key investors. Your
commitment to fostering partnerships and securing resources has played a pivotal role in our
ability to deliver on our mission und create a positive impact in our company.
Afterwards, directors "Anas Faisal" and "Khizar Arshad ", Your advocacy for promotion and
representation of our organization at various public forums and events have helped raise our
profile and enhance our credibility, and 1 am extremely grateful to the entire team of "Radiant
Vision System" for their corporation, patience and sharing their insights effectively.
Moreover, quality and inventory activities were headed by "Hajra Ali" and "M. Anas" that
make us achieve the best attractive resource to target our customers. Furthermore, we would like
to thank Bahria University Marketing faculty, who gave us this opportunity to pitch our
business idea and helped us out in every possible way.
In the end, I would like to appreciate myself for believing myself to handle the project and
accomplish the best out of what we can do together.
Thank you everyone, once again for your corporation with me.
Yours Sincerely,
CEO& COFOUNDER
HAJRA ALI
Page |4
Radiant Vision System presents a pioneering business concept centered on the development and
distribution of Smart Glasses optimized for enhanced study environments. These Smart Glasses
represent a revolutionary solution allowing individuals to study in dark mode, thus reducing eye
strain and eliminating the need for electricity consumption during study sessions. Our product
integrates advanced UV light technology for document scanning, enabling users to capture text
from physical documents and easily search it via browser connectivity.
The primary value proposition of Radiant Vision System's Smart Glasses lies in their ability to
provide a comfortable and eco-friendly study experience, significantly reducing electricity bills
associated with traditional lighting. Available in a range of contemporary designs catering to
both male and female users, these glasses also offer seamless connectivity with devices for
efficient data storage and access.
Our mission is to meet the increasing demand for sustainable and innovative study tools while
enhancing user comfort and productivity. By leveraging this disruptive technology, Radiant
Vision System aims to establish itself as a leader in the education technology market, catering to
students, professionals, and individuals seeking efficient, eye-friendly study solutions.
Mission statement:
Vision statement:
"We envision a future where precision imaging solutions from Radiant Vision
System are integral to every stage of production, driving innovation, reducing
waste, and advancing sustainability across industries."
Page |6
B. Industry Background:
Analytics Company IHS has estimated that the shipments of smart glasses may rise from just
50,000 units in 2012 to as high as 6.6 million units in 2016. According to a survey of more than
4,600 U.S. adults conducted by Forrester Research, around 12 percent of respondents are willing
to wear Google Glass or other similar devices if it offers a service that piques their interest.
Business Insider's BI Intelligence expects annual sales of 21 million Google Glass units by
2018.Samsung and Microsoft are expected to develop their own version of Google Glass within
six months with a price range of $200 to $500. Samsung has reportedly bought lenses from
Lumus, a company based in Israel. By 2021 Facebook Reality Labs and Ray-Ban announced a
collaboration project called Ray-Ban Stories. Unlike previous smart glasses by other companies,
Ray-Ban Stories have no HUD or AR display but have integrated cameras, speakers, and
microphones running through a Qualcomm Snapdragon processor and connect via Bluetooth to
integrate with Facebook on your phone.
We refer the word attitude as the living standards of our customers and our aim is
to recreate the best innovative glasses which are quality standardized and
emphases an effective uniqueness so the product could sell its self.
Page |7
2. Addressing Market Needs: Our goal is to address the growing demand for
eco-friendly and cost-effective study solutions. By offering Smart Glasses
that reduce eye strain and electricity consumption, we aim to provide a
practical and sustainable alternative to traditional study methods, catering to
students, professionals, and educational institutions worldwide.
4. Brand Recognition and Trust : Building a strong brand identity and fostering
trust among our customers is essential. We aim to become synonymous with
innovation, quality, and reliability in the study technology market, earning
the loyalty and recommendation of our users.
7. Financial Success and Stability: Ultimately, Radiant Vision System aims for
financial success and stability by achieving sustainable growth and
profitability. We are committed to prudent financial management,
maximizing operational efficiency, and delivering value to our stakeholders.
Page |8
Our Smart Glasses for Dark Mode Learning distinguish themselves by allowing students to study
in low-light conditions, promoting eye relaxation and reducing reliance on electricity. This
unique feature sets our product apart in the market.
2. Product Differentiation:
The integration of UV light technology for document scanning, seamless device connectivity,
and a diverse range of modern designs caters to individual preferences. This differentiation
enhances the overall study experience and positions our Smart Glasses as a comprehensive and
innovative solution.
Addressing the common issues of eye strain and high electricity bills associated with traditional
study environments, our Smart Glasses provide a comfortable and cost-effective alternative.
Students can now study in dark mode, enhancing focus and reducing the environmental impact.
4. Market Demand:
With a growing demand for innovative educational tools, our Smart Glasses tap into a lucrative
market seeking efficient and technologically advanced solutions. The unique features meet the
evolving needs of students, educators, and institutions alike.
5. Business Sustainability:
The combination of product uniqueness, differentiation, and alignment with market demand
positions our business for long-term sustainability. Continuous innovation, strategic marketing,
and a commitment to meeting customer needs contribute to a robust and enduring business
model.
6. Ability to Survive:
Our Smart Glasses, with their practical applications and appeal to a wide audience, are well-
positioned to thrive in the competitive education technology landscape. The adaptability of our
product ensures its relevance, making our business resilient and capable of withstanding market
fluctuations.
Page |9
Two competing technologies are used to achieve this: either a mirror is used to reflect the data
into the user’s field of vision, or an optical waveguide, a light-conducting component of the glass
that is invisible to the human eye, is used to convey the images produced by a micro-projector.
The latter is the idea underlying, for instance, the eyewear produced by the Israeli company
Lumus and the French firm Opt invent. The benefit of it is that the users can see via the
waveguide instead of a display or monitor, which would compromise their eyesight. These
glasses may also be produced rather cheaply and are very light. Such developments are expected
to propel the demand for the Smart Eyewear Technology market.
4. Competitive Landscape:
The Smart Eyewear Technology market is dominated by key players in technology, such as
Google, Microsoft, Meta, and others. These players invest significantly in research and
development and compete by using cutting-edge technology in their products. To obtain a
competitive edge, they also introduce new upgrades and features into their products. In this
sector, competitive methods, including partnerships, mergers, acquisitions, and joint ventures,
are also widely used.
Virtual Reality
Augmented Reality
P a g e | 11
By Product
Android
iOS
Windows
5. Competitive advantage
Industry Expertise: With years of experience serving a diverse range of industries, Radiant
Vision System has developed deep expertise and domain knowledge in various sectors. This
allows the company to understand the unique challenges and requirements of each industry
and provide tailored solutions that deliver maximum value.
Global Support Network: Radiant Vision System offers a comprehensive global support
network, with offices and service centers located around the world. This ensures timely
assistance and support for customers wherever they are located, minimizing downtime and
maximizing productivity.
P a g e | 12
BRANDS IN INDUSTRY
2023 24 25 26 27 28 29 30
P a g e | 13
7. SWOT ANALYSIS:
STRENGTH WEAKNESS
OPPORTUNITIES THREATS
1. “PRODUCT PROFILE”
HISTORY BEHIND THE NAME:
"Radiant Vision System" is a compelling name for a company specializing in smart glasses due
to its evocative and meaningful connotations. The word "Radiant" suggests brightness, clarity,
and innovation, aligning perfectly with the company's goal of providing advanced visual
experiences through cutting-edge technology. This name communicates the promise of enhanced
vision and comfort, especially in low-light conditions, reflecting a commitment to improving
how users perceive and interact with their environment. The inclusion of "Vision" emphasizes
the core purpose of the company—to enhance and optimize the user's visual capabilities.
"System" adds a sense of organization and integration, highlighting the comprehensive approach
taken in developing smart eyewear solutions. Overall, "Radiant Vision System" stands out as a
memorable and distinctive brand name that resonates with customers seeking innovative, high-
quality smart glasses designed to illuminate and transform their visual experiences.
FEATURES OFFERED:
The glasses are equipped with advanced display technology that allows users to study
comfortably in low-light or dark environments without causing strain to the eyes.
Aimed at affordability, targeting students and individuals seeking an economical solution for
studying and working in various conditions.
3. Power Independence:
Operates without the need for electricity, reducing reliance on traditional light sources and
contributing to energy savings.
4. Connectivity:
Bluetooth connectivity enables seamless pairing with smartphones, tablets, or laptops for data
storage and transfer.
P a g e | 15
5. Integrated Features:
6. UV light technology enables quick scanning of documents to extract text, which can then be
searched directly on a browser for further reference.
7. Gender-Specific Designs:
Available in a range of modern designs catering to both male and female preferences, blending
functionality with contemporary aesthetics.
8. Energy Efficiency:
Reduces overall energy consumption by providing an alternative study/work light source, thus
contributing to environmental sustainability.
Additional Features:
Compatible with major operating systems (iOS, Android, Windows) for seamless integration
with existing devices and applications.
These smart glasses offer a versatile and innovative solution for individuals looking to study or
work efficiently in various environments, emphasizing convenience, affordability, and eco-
friendliness.
P a g e | 17
FRAME DESIGNS
P a g e | 18
Radiant Vision System will adopt a multi-channel sales approach to reach a diverse customer
base:
Online Sales: Establish a robust e-commerce platform where customers can purchase Smart
Glasses directly from our website. Implement secure payment gateways and provide
seamless navigation for a user-friendly shopping experience.
Retail Partnerships: Collaborate with select retail partners, including technology stores and
specialty eyewear retailers, to distribute our Smart Glasses through physical storefronts.
Develop mutually beneficial agreements to expand market reach and increase visibility.
Employ a dedicated sales team to engage with institutional buyers, educational organizations,
and corporate clients. This team will focus on building long-term relationships, understanding
customer needs, and offering tailored solutions to drive bulk sales and recurring orders.
Leverage digital marketing channels to drive sales and increase brand awareness:
4. Distribution Strategy:
Partner with reliable logistics and shipping providers to manage warehousing, order
fulfillment, and last-mile delivery efficiently.
P a g e | 19
Implement inventory management systems to track stock levels, minimize stock outs, and
streamline replenishment processes.
Establish a responsive customer support team to address inquiries, provide product assistance,
and resolve issues promptly:
Offer extended warranty options and hassle-free return policies to instill confidence in
our product quality.
Implement a feedback loop to gather customer insights and continuously improve our
sales and distribution strategies based on user feedback.
Forge strategic partnerships with distributors, resellers, and affiliates to expand market reach and
penetrate new geographical regions:
Provide training and marketing support to channel partners to ensure consistent brand
messaging and product knowledge.
Offer incentives and commissions to motivate channel partners and drive sales performance.
Launch promotional campaigns and incentives to stimulate sales and encourage customer
loyalty:
Offer limited-time discounts, bundle deals, and seasonal promotions to attract new customers
and incentivize repeat purchases.
Implement a referral program to reward existing customers for recommending our Smart
Glasses to friends and colleagues.
Radiant Vision System intends to maximize market penetration, drive sustainable revenue
growth, and establish a strong foothold in the study technology industry by implementing a
comprehensive sales and distribution strategy that integrates multiple channels, prioritizes
customer engagement, and leverages digital marketing initiatives.
P a g e | 20
3. Pricing:
Basic glasses priced on 6000 rs in Pakistan and 40,000 rs over Amazon
Premium glasses priced on 23000 rupees in Pakistan and 100,000 rs over Amazon
Having profit margins of approx. 62.5% of basic glasses sold in Pakistan and 90% on amazon
Whereas on premium glasses, profit margins are 82% in Pakistan and 96% on Amazon.
Create integrated marketing strategies that use conventional and digital advertising channels to
increase reach and engagement. Align message across all channels to maintain consistency and
reinforce brand positioning.
Search Engine Marketing (SEM): Use pay-per-click (PPC) advertising on Google Ads to target
potential clients who are actively looking for study technology solutions.
Display Advertising: Place banner advertisements and native advertising on relevant websites
and blogs visited by our target demographic.
Content Marketing:
Create entertaining and useful content that will attract and educate potential clients.
Create blog entries, articles, and videos emphasizing the advantages of studying with Smart
Glasses in dark mode.
Share customer testimonials, case studies, and instructional content to build credibility and
demonstrate real-world uses for our product.
P a g e | 21
Send personalized content, promotional offers, and product updates to encourage engagement
and repeat purchases.
Partnership Marketing:
Form strategic partnerships with complementary brands or organizations to expand reach and tap
into new customer segments:
1. Collaborate on co-branded campaigns, giveaways, or cross-promotions to mutually benefit
from shared audiences.
2. Leverage partner networks to reach niche markets and enhance brand visibility.
Sponsor relevant industry events, trade shows, or educational conferences to showcase our
Smart Glasses:
Create immersive brand experiences through interactive demos, workshops, or virtual reality
(VR) experiences.
Distribute promotional materials and exclusive offers to event attendees to drive immediate
engagement and sales.
P a g e | 22
- Launch referral programs, loyalty rewards, or VIP memberships to incentivize repeat purchases
and customer referrals.
- Encourage user-generated content (UGC) and testimonials to build a community around our
brand and product.
Radiant Vision System is to raise awareness, promote customer acquisition, and build long-term
relationships with our target audience by implementing a broad and strategically coordinated
advertising and marketing plan. This technique will allow us to define our brand in a competitive
market while increasing ROI and attaining long-term growth.
COMPETITORS:
P a g e | 23
ADVANTAGES
Proximity to Target Market: The strategic placement of Radiant Vision Systems in close
proximity to industrial hubs or areas with a high concentration of manufacturing plants can
facilitate sales visits, customer demonstrations, and the development of client relationships.
Access to Skilled Workforce: Selecting an area with a talent pool of knowledgeable engineers,
technicians, and professionals in related fields like manufacturing, software development, optics,
and imaging technology can help to expedite recruitment processes and guarantee that the talent
required for R&D, production, and customer support is available.
2. Zoning
Industrial Zoning: Selecting a site zoned for commercial or industrial use will guarantee
adherence to zoning laws and local ordinances concerning production, distribution, and assembly
activities. By doing this, possible disputes with residential areas can be reduced, and
compatibility with nearby enterprises can be guaranteed.
Permitting and Licensing: To obtain the required permissions and permits for setting up and
running Radiant Vision Systems, it is crucial to comprehend local zoning legislation,
construction codes, and regulatory requirements linked to land use, environmental permits, and
company licenses.
P a g e | 24
Future Expansion: Taking into account zoning laws that permit facility modifications or
expansion in the future might offer flexibility and scalability as the business develops and grows
over time, preventing restrictions on growth or operational adjustments.
3. Taxes
Corporate Taxes: Investigating corporate tax rates and incentives offered by different
jurisdictions can help minimize tax liabilities and maximize profitability. Some locations
may offer tax breaks, credits, or incentives for companies engaged in research and
development, technology innovation, or job creation. After 1 st year of operations company
will pay 3% corporate tax.
Sales Taxes: Understanding sales tax rates and regulations applicable to the sale of products
and services in different regions can impact pricing strategies and financial planning for the
company's offerings. After registration of company NTN, RVS will pay 17% sales tax.
4. Proximity to supplies
Optical Materials Suppliers: Radiant Vision Systems' products rely on suppliers from china
import of optical materials to provide essential components such as lenses, filters, mirrors,
and prisms for their optical systems.
Software and Firmware Providers: Radiant Vision Systems' products may require
software, algorithms, and firmware from businesses that specialize in software development.
These components are utilized in image processing, analysis, and control systems. It is
developed with in Pakistan.
Suppliers of Manufacturing Services: In order to help with the production of Radiant
Vision Systems' products, contract manufacturers or manufacturing service providers may
provide services including PCB assembly, system integration, testing, and packaging.
Distribution and Logistics Partners: Distributors and logistics partners are essential to the
supply chain because they make it easier to buy, store, and ship parts and completed goods to
customers throughout the world.
Research and Development Partners: In order to advance imaging technologies and
product innovation, partnerships with research institutes, universities, and technology
partners may entail cooperative research studies, technology licensing, or co-development
activities.
Providers of Maintenance and Support Services: Providers of maintenance and support
services, including technical assistance, repair, and calibration services, are part of Radiant
Vision Systems' post-sale support ecosystem.
P a g e | 25
5. Access to Transportation
Modes of Transportation:
Air freight: Ideal for overseas deliveries or orders that need to be shipped quickly. Although
air freight can be more expensive than other options, it offers quick travel times.
Road freight: Often used for regional distribution or local goods. Road freight may have
restrictions on distance traveled and transit times, but it gives flexibility in terms of pickup
and delivery locations.
Providers of Transportation:
Freight forwarders: Freight forwarders are capable of coordinating customs clearance for
foreign shipments, scheduling pickup and delivery, and booking shipments, among other areas of
transportation logistics.
Courier Services: Express shipping and small package delivery are the areas of expertise for
courier firms. For smaller packages, they provide door-to-door delivery and tracking services.
Transportation-Related Considerations:
Packaging: To safeguard delicate equipment, such as visual inspection systems, during transit,
proper packaging is necessary. For safe transit, customized packing options could be needed.
Documents for Shipping: Shipping documentation, such as packing lists, shipping labels, and
commercial invoices, must be accurate and comprehensive in order to pass customs inspection
and comply with regulations pertaining to foreign shipments.
Tracking and Visibility: Making use of transportation companies with tracking features allows
for proactive customer service and management by giving visibility into the location and status
of goods at all times during the transit process.
Insurance: Especially for expensive or delicate equipment like visual inspection systems,
shipping insurance should be taken into account in order to guard against theft, damage, or loss
while in route.
Management of Transportation:
Routing Optimization: Minimizing transit times, cutting down on transportation expenses, and
increasing overall logistics efficiency can all be achieved through effective cargo routing and
scheduling.
Choosing a Carrier: Assuring consistent transportation performance requires selecting
trustworthy and dependable transportation suppliers with a history of on-time delivery and high-
quality service. In order to prevent delays and fines in shipping operations, compliance with
transportation regulations and requirements, such as import/export limitations, customs
regulations, and hazardous materials handling, is essential.
P a g e | 26
6. LEGAL ISSUES:
A. Utility Patents:
Different procedural steps for obtaining a patent in Pakistan include:
B. Trademarks:
Protecting your brand is crucial, and one effective way to do so is by filing a trademark. Although online
filing of trademarks is now possible however, it is a relatively complex process with delays and errors so I
do not recommend it. This article will guide you through the step-by-step process of filing a trademark in
Pakistan.
1. Trademark search
2. Appropriate trademark class
3. Required documents
4. Filed the trademark application
5. Paid the application fees
6. Examined & publicized
7. Registered & certificate issued
RVS implies 35,000 rupees’ annual payment for trademark registration in Pakistan.
P a g e | 27
For businesses, Sales tax registration is the primary step in doing business, as the federal revenue
board observes each transaction keenly. If you are a sales tax registered person, you can run your
business with reputed companies or government departments of Pakistan.
Completion Time:
• 7 – 10 Working Days
Requirements:
• Email address
• Bank Account Certificate
• Acquisition Date, Capacity, and Business Activity
• Particulars of all branches (if any)
• Authorization of principal Officer
• Signed Application Form
• Partnership Certificate
• Partnership deed
• Color copy of CNIC
• Rent agreement docs of Office premises
• Letterhead
• Latest paid the electricity bill
• Phone Number
P a g e | 28
12/5/24
Hajra Ali
8/5/24 28/4/24
Karachi
Karachi
P a g e | 29
Economic Impact: Radiant's innovative technologies are helping drive progress in industries
like aerospace, automotive, and consumer electronics. By enabling manufacturers to optimize
product quality and efficiency, the company is supporting economic growth and technological
advancement.
Radiant also provides stable employment and career growth opportunities in the communities
where it operates.
The Radiant Vision System can contribute to environmental friendliness, social accountability,
and the fulfillment of sustainable development goals in several ways:
Energy Efficiency: By enhancing vision clarity and reducing the need for excess lighting, the
Radiant Vision System can promote energy efficiency. By identifying flaws early in the
manufacturing process, industries using precise vision systems for product inspection can cut
waste and avoid energy-intensive rework or producing defective products.
Quality Assurance and Consumer Confidence: Ensuring product quality through the Radiant
Vision System enhances consumer trust and satisfaction. This aligns with SDG 12, which
focuses on responsible consumption and production.
Accessibility and Affordability: Making such technology accessible and affordable for a wide
range of industries can promote equitable economic growth, aligning with SDG 10, which
focuses on reducing inequalities.
Community Engagement: Companies implementing these systems can engage with local
communities by providing training and employment opportunities related to the technology. This
supports SDG 8 (decent work and economic growth) and SDG 9 (industry, innovation, and
infrastructure).
Continuous Improvement: The data collected and analyzed by the Radiant Vision System can
be used to identify areas for continuous improvement in manufacturing processes, leading to
more sustainable practices over time. This aligns with the principle of continuous improvement,
a key aspect of sustainability.
P a g e | 30
SECTION V. MANAGEMENT
A. Management team-key personnel:
CEO& Cofounder, marketing & sales director: Hajra Ali 28% share
Facilitates directors: as the equal amount of investment held by four partners, all four
partners will assume the position and responsibilities of directors, with the educational
background. 18% Share each
Marketing & sales executive: As a Marketing & Sales Executive at Radiant Vision System,
responsibilities would encompass a variety of tasks aimed at promoting the company's
products and services, generating leads, and driving sales growth, responsibilities includes;
Marketing Strategy Development
Customer Relationship Management (CRM)
Product Marketing and Promotion
Competitive Intelligence
Performance Analysis and Reporting
Research & development executive: As a Research & Development (R&D) Executive at
Radiant Vision System, responsibilities would involve leading and managing the company's
R&D activities, including product innovation, technology development, and research
initiatives. Responsibilities includes;
Product Innovation
Technology Development
New Product Development
R&D Strategy and Planning
Intellectual Property Management
Quality Assurance and Compliance
Regulatory Compliance
Customer Feedback and Complaint Handling
Training and Education
Continuous Improvement
Documentation and Reporting
General staff: As a general staff member at Radiant Vision System, responsibilities would
vary depending on the specific role and department you're assigned to. However, here are
some general responsibilities of staff.
Supporting Daily Operations
Maintaining Cleanliness and Organization
Assisting with Administrative Tasks
Participating in Training and Development
Following Company Policies and Procedures
Providing Excellent Customer Service
Adapting to Change
Promoting a Positive Work Culture
Continuous Improvement
1. Financial forecast
Radiant vision system
Financial Ratios
Year ended 2024 - 2026
2. COST ANALYSIS
RVS aim to sell 300 units in 2024 as per demand forecast the next year it is expected to
experience the following changes in demand and inflation:
As per Market forecasts RVS cost per unit will decrease due to deflation:
OPERATING EXPENSES:
UTILITIES 720,000 725,000 730,000
SUPPLIES 150,000 152,000 154,000
INSURANCE 66,000 66,000 66,000
PACKAGING 180,000 188,352 193,980
IT 200,000 200,000 200,000
SALERIES
Labor Wages 280,000 350,000 387,000
Executives Payroll 1,120,000 1,120,000 1,157,000
INSTALLMENTS 500,000 500,000 500,000
MARKETING EXP
Digital marketing 250,000 262,500 275,000
Brand endorsement 150,000 162,500 175,000
Advertisement and promotions 250,000 275,000 300,000
Sales promotion 300,000 300,000 300,000
TRADEMARK CHARGES 35,000 35,000 35,000
PATENT FEES 85,000 85,000 85,000
SECURITY 30,000 35,000 40,000
MISCELLANEOUS EXP 250,000 300,000 350,000
INTEREST EXPENSE 10,000 10,000 10,000
PROPERTY TAX 3% 15,300 15,600 15,900
SALES TAX 13% 677,040 767,336 864,143
TOTAL CASH EXPENSE 5,2680,040 5,549,288 5,837,123
(-DEPRECIATION- non cash expense) 20,000 20,000 20,000
NET INCOME/ LOSS FROM OPERATIONS (80,040) 333,296 790,133
P a g e | 37
Investment activities:
Property Installments 500,000 510,000 520,000 530,000
Machinery Purchased 200,000 - - -
Miscellaneous Assets Purchased 100,000 - - -
Furniture Purchased 500,000 - - -
Cash disbursements from
investments 1,300,000 510,000 520,000 530,000
Net Cash Flows 850,000 732,000 (73,568) 69,276
Ending Cash Balance 850,000 1,582,000 1,508,432 1,577,708
P a g e | 38
5. Break-even analysis
Fixed cost:
Salaries: 1,400,000
Insurance: 200,000
It: 200,000 Breakeven by selling basic units in Pakistan:
Installments: 500,000
Security : 30,000 4,350,000 / (6,000- 2,850) = 1381 glasses.
Patent: 85,000
Trademark: 35,000 Breakeven by selling basic units in Amazon:
Marketing : 850,000
Machinery : 200,000
4,350,000 / (40,000- 2,850) = 117 glasses.
Furniture : 500,000
Miscellaneous : 350,000
Total FOH: 4,350,000 Breakeven by selling premium units in Pakistan:
Premium glasses:
Optical lenses 200
Selling price:
Battery 200
Charger 150
In Pakistan In Amazon
Display panel and frame 2600
Sensor and software 700 Premium 23,000 40,000
Packaging 600 Basic 6,000 100,000
Total VOH: 4,450
P a g e | 39
Critical Sales Volume: Each product line necessitates a specific sales volume to offset
fixed costs and start generating profits.
Market Dynamics: Variations in selling prices and variable costs across markets
(Pakistan vs. Amazon) highlight strategic considerations for pricing and distribution.
Profit Margin Focus: Higher contribution margins from premium units underscore the
potential for increased profitability with targeted sales efforts.
8. FINANCIAL ANALYSIS
Financial analysis of Radiant Vision System based on the key financial ratios and performance indicators over a
three-year period (2024-2026). This analysis will help assess the company's liquidity, solvency, profitability, and
efficiency.
Liquidity Analysis:
1. Quick Ratio:
Indicates the company's ability to meet short-term obligations using its most liquid assets.
The trend shows an average quick ratio of around 16.6x over three years, indicating a strong ability to cover
immediate liabilities with liquid assets.
2. Current Ratio:
Measures the company's ability to pay short-term liabilities with its current assets.
The trend indicates a consistently high current ratio, averaging around 20.6x, which suggests a healthy
liquidity position.
Solvency Analysis:
Efficiency Analysis:
Profitability Analysis:
Reflects the company's ability to generate profits relative to assets and net worth.
ROA and RONW show a positive trend, indicating improved overall performance and value creation for
shareholders.
Conclusion:
Overall, the financial analysis of Radiant Vision System based on the provided data suggests a positive trajectory in
liquidity, solvency, efficiency, and profitability over the three-year period. The company demonstrates strong
financial health, efficient use of resources, and improved profitability, contributing to its sustained growth and value
creation for stakeholders. However, continuous monitoring and strategic management are recommended to ensure
sustained performance and competitiveness in the market.
Pros of Investing:
1. Strong Liquidity Position: The company maintains high quick and current ratios throughout the years,
indicating a robust ability to cover short-term obligations with liquid assets. This suggests financial stability
and the capacity to meet immediate financial needs.
2. Low Leverage and Solvency: The ratios for current liabilities to net worth and total liabilities to net worth are
consistently low, signaling minimal reliance on debt financing relative to net worth. This reflects a conservative
and healthy capital structure.
3. Improving Efficiency: Both the sales to inventory ratio and sales to net working capital ratio show an
increasing trend, suggesting better inventory management and effective utilization of working capital to
generate sales. This indicates operational improvements and efficiency gains.
4. Growing Profitability: The Company’s return on sales (ROS), return on assets (ROA), and return on net worth
(RONW) have all shown significant improvement over the three-year period. This indicates enhanced
profitability, operational efficiency, and value creation.
Cons of Investing:
1. Negative Initial Return on Sales: In 2024, the return on sales (ROS) was negative (-1.31%), indicating a loss-
making period. However, this metric has improved substantially over the subsequent years.
2. Market Conditions: External market factors not captured in the financial data, such as industry trends,
economic conditions, or regulatory changes, could impact future performance.
Investment Decision:
Considering the overall financial performance and trends observed in the financial analysis:
Investment Potential: The improving profitability, strong liquidity position, and efficient use of resources are
positive indicators that suggest the company is moving towards sustainable profitability.
Long-Term Prospects: The company's ability to manage liquidity, maintain a conservative capital structure,
and enhance operational efficiency bode well for long-term sustainability and growth.
Risks and Monitoring: Despite positive trends, it's important for investors to monitor market conditions and the
company's ongoing performance to assess potential risks and ensure continued growth trajectory.
In conclusion, based on the financial analysis and assuming other qualitative factors are favorable, an investor may
consider investing in Radiant Vision System. The improving financial metrics and strong fundamentals suggest the
company has the potential for future growth and profitability. However, investors should conduct further due
diligence and consider all relevant factors before making an investment decision.
P a g e | 44
Complex Surfaces: Radiant vision systems may struggle with accurately capturing and
analyzing light and color on complex surfaces with irregularities, textures, or reflective
properties. These surfaces can cause specular reflections or shadows, which may interfere with
measurements.
Processing Speed: Processing large amounts of image data in real-time can strain the
computational capabilities of radiant vision systems. Delays in processing can affect the system's
responsiveness, especially in applications requiring rapid feedback or control.
Cost: Implementing radiant vision systems can involve significant upfront costs for hardware,
software, and ongoing maintenance. Cost considerations may limit the accessibility of these
systems, particularly for smaller businesses or applications with budget constraints.
Integration Complexity: Integrating radiant vision systems into existing production processes
or automation systems can be complex. Compatibility issues with other equipment or software
may arise, requiring additional customization or troubleshooting.
Limited Application Scope: While radiant vision systems excel in certain applications such as
quality control in manufacturing or display testing, they may not be suitable for all scenarios.
Some applications may require specialized sensors or measurement techniques not supported by
radiant vision systems.
Data Interpretation: Analyzing and interpreting the data generated by radiant vision systems
can be challenging, especially for users without specialized training or expertise. Effective data
interpretation is essential for extracting meaningful insights and making informed decisions.
Cost: Acquiring and deploying radiant vision systems can be expensive, especially for high-
resolution or multispectral imaging setups. The initial investment includes not only the cost of
hardware but also software licenses, training, and ongoing maintenance expenses.
Privacy and Security Concerns: Radiant vision systems capture and process visual data, raising
privacy concerns, especially in sensitive or regulated environments. Ensuring compliance with
data protection regulations and safeguarding against unauthorized access or misuse of captured
data is essential.
Training and Skill Requirements: Operating and maintaining radiant vision systems
effectively requires specialized training and expertise. Personnel responsible for system
operation, calibration, and troubleshooting need to be adequately trained to ensure optimal
performance and reliability.
Reliability and Maintenance: Radiant vision systems require regular maintenance to ensure
continuous operation and accurate performance. Routine tasks such as cleaning optics, replacing
worn components, and updating software are essential to prevent downtime and maintain system
reliability.
ROI and Business Impact: Assessing the return on investment (ROI) and quantifying the
business impact of implementing radiant vision systems can be challenging. While these systems
can improve product quality, efficiency, and compliance, quantifying these benefits and
justifying the investment to stakeholders may require careful analysis and evaluation.
P a g e | 46
AI Integration: Incorporate artificial intelligence (AI) and machine learning algorithms into
radiant vision systems to enhance image analysis and decision-making capabilities. AI can
automate defect detection, classification, and anomaly detection tasks, reducing the need for
manual intervention and improving efficiency.
Real-time Feedback and Control: Implement real-time feedback and control mechanisms
based on radiant vision system outputs to enable proactive adjustments and interventions in
manufacturing processes. This can help optimize process parameters, reduce waste, and improve
product quality in real-time.
Cloud-based Solutions: Explore cloud-based radiant vision solutions that offer scalability,
flexibility, and accessibility benefits. Cloud-based platforms can provide centralized data
storage, processing, and analytics capabilities, enabling remote monitoring, collaboration, and
scalability without significant upfront infrastructure investments.
Customization and Integration Services: Engage with vendors or service providers offering
customization and integration services for radiant vision systems. Tailoring systems to specific
application requirements and integrating them seamlessly into existing workflows can maximize
performance and value.
A. Transferring Assets:
Looking into the potential sale or transfer of assets, like technology or property, to boost
profits.
Seeking out interested buyers or partners who can utilize your assets for further growth.
Negotiating favorable terms to ensure a seamless transition while maximizing value.
C. Identifying a Successor:
Thinking about grooming a successor from within our organization or family to
eventually take over.
Providing mentorship and training to prepare the successor for their role.
Ensuring open communication and shared goals between current leadership and the
successor for a smooth transition.
P a g e | 48
Timing: It will take approx. 7-8 months on research and development phase.
Objectives:
Develop a deep understanding of market needs and technological trends in visual inspection
systems.
Define clear product specifications and feature requirements based on market research and
customer feedback.
Design and prototype advanced imaging systems incorporating high-resolution sensors,
software algorithms, and intuitive user interfaces.
Conduct thorough testing and validation to ensure product reliability, accuracy, and
compliance with industry standards.
Recruit and train a skilled sales team equipped with industry knowledge and effective
selling techniques.
Execute a targeted marketing and sales campaign to generate interest, leads, and pre-orders
ahead of the product launch.
To increase market reach and visibility, establish distribution channels, collaborations, and
attendance at industry events.
Timing: It is an Ongoing process of operational and support from vendors, management and
consumers.
Objectives:
Establish a strong infrastructure for customer service with committed staff and resources for
maintenance, training, and technical support.
Implement service level agreements (SLAs) to ensure timely and effective support for
customers, maximizing satisfaction and loyalty.
Continuously monitor and improve operational processes, quality control measures, and
customer feedback mechanisms to enhance overall service delivery and product performance.
Timing: It is an Ongoing process of financial and growth as demand of our glasses will rise
and breakeven gets achieved.
Objectives:
Generate steady revenue streams through product sales, service contracts, and consulting
engagements, meeting or exceeding projected targets.
Allocate resources strategically to support ongoing R&D efforts, marketing initiatives, and
expansion plans.
Pursue opportunities for business growth, including geographical expansion, product
diversification, and strategic partnerships or acquisitions.
Maintain profitability, financial stability, and positive cash flow to support long-term
sustainability and investment in future endeavors.
P a g e | 50
Deadline: Ongoing
Objective: Continuously improve operational processes and product quality based on
customer feedback and market trends.
P a g e | 52
Deadline: Ongoing
Objective: Generate revenue through product sales, service contracts, and consulting
engagements.
Deadline: Ongoing
Objective: Develop plans for business expansion, including geographical expansion and
product diversification.
Deadline: Ongoing
Objective: Position Radiant Vision Systems as a market leader through innovation, customer
satisfaction, and strategic growth initiatives.
C. Relationship of events
The relationship between these events helps ensure that Radiant Vision Systems operates
cohesively, with each phase contributing to the overall success and growth of the company.
https://www.skyquestt.com/report/smart-glasses-market#:~:text=Global%20Smart%20Glasses
%20Market%20size%20was%20valued%20at%20USD%205.66,period%20(2024%2D2031)
https://www.marketsandmarkets.com/Market-Reports/smart-glass-market-907.html
https://www.custommarketinsights.com/report/smart-eyewear-technology-market/
https://www.skyquestt.com/report/smart-glasses-market#:~:text=Global%20Smart%20Glasses
%20Market%20size%20was%20valued%20at%20USD%205.66,period%20(2024%2D2031)
https://www.marketsandmarkets.com/Market-Reports/smart-glass-market-907.html
https://www.custommarketinsights.com/report/smart-eyewear-technology-market/
https://www.ibm.com/topics/service-level-agreement
https://blog.hubspot.com/marketing/swot-analysis
https://www.iiba.org/professional-development/career-centre/what-is-business-analysis/
https://www.startup.pk/how-to-file-a-patent-application-in-pakistan/
https://www.google.com/url?sa=t&source=web&rct=j&opi=89978449&url=https://
www.linkedin.com/pulse/beginners-step-by-step-guide-how-practically-file-trademark-
nasir&ved=2ahUKEwijuqfS7oSGAxXEBNsEHQciDncQFnoECAQQBQ&usg=AOvVaw0qncl7YFZLfwY
hjE2F1GgH
https://www.google.com/url?sa=t&source=web&rct=j&opi=89978449&url=https://
www.linkedin.com/pulse/beginners-step-by-step-guide-how-practically-file-trademark-
nasir&ved=2ahUKEwijuqfS7oSGAxXEBNsEHQciDncQFnoECAQQBQ&usg=AOvVaw0qncl7YFZLfwY
hjE2F1GgH
https://taxocrate.com/copyright-registration/#:~:text=Copyright%20Registration%20Cost
%20including%20Lawyer's%20Fee&text=Then%2C%20consider%20the%20cost%20of,filed
%20by%20a%20legal%20professional
https://www.iplogium.com/services-in-pakistan/patent/patent-registration-procedure-in-
pakistan/
https://www.google.com/url?sa=t&source=web&rct=j&opi=89978449&url=https://
www.linkedin.com/pulse/beginners-step-by-step-guide-how-practically-file-trademark-
nasir&ved=2ahUKEwiG5vHZ3YeGAxV9g_0HHXwVAiYQFnoECB0QBQ&usg=AOvVaw0qncl7YFZLfw
YhjE2F1GgH
https://www.google.com/url?sa=t&source=web&rct=j&opi=89978449&url=https://
lawconsultants.pk/how-to-get-an-ntn-number-in-pakistan/
&ved=2ahUKEwijg5Wc3oeGAxVw3QIHHREMCKsQFnoECA8QBQ&usg=AOvVaw3k4xzvq sdMq1AD
q_7HFLHt