Round Rankings - Universe 8 (10)

Profit and Loss statement (k USD), Global

Sales revenue

Costs and expensesVariable production costsFeature costs Transportation and tariffsR&DPromotionAdministrationCosts and expenses total

OPERATING PROFIT BEFORE DEPR. (EBITDA)Depreciation from fixed assets

OPERATING PROFIT (EBIT)Net financing expenses

PROFIT BEFORE TAXESIncome taxes

PROFIT FOR THE ROUND

Balance sheet (k USD), Global

ASSETSFixed assetsInventoryReceivablesCash and cash equivalentsTotal assets

SHAREHOLDERS' EQUITY AND LIABILITIESEquityShare capitalOther restricted equityProfit for the roundRetained earningsTotal equity

LiabilitiesLong-term loansShort term loans (unplanned)PayablesTotal liabilities

Total shareholders' equity and liabilities

Profit and Loss statement (k USD), USA

Sales revenuefrom marketsfrom internal transfersSales revenue total

Costs and expensesVariable production costsFeature costs Transportation and tariffsR&DPromotionAdministrationCosts of imported productsCosts and expenses total





Balance sheet (k USD), USA


SHAREHOLDERS' EQUITY AND LIABILITIESEquityShare capitalOther restricted equityProfit for the roundRetained earningsTotal equity

LiabilitiesLong-term loansShort term loans (unplanned)Internal loansPayablesTotal liabilities


PARENT COMPANY'S CASH FLOW STATEMENT (k USD)

Cash provided by operating activitiesOperating profit before depreciation (EBITDA)Change in receivables (incr - / decr +)Change in inventories (incr - / decr +)Change in payables (incr + / decr -)Net financing expensesIncome taxesTotal

Plant investments (-) / divestments (+)

Cash flow before financing activities

Cash provided by financing activitiesDividendsProceeds from equity issues and buybacksChange in long-term debt (incr + / decr -)Change in short-term debt (incr + / decr -)Change in internal loansTotalChange in cash and cash equivalents

Cash 1.1.Cash 31.12.

Profit and Loss statement (k USD), Asia


Costs and expensesVariable production costs

Feature costs Transportation and tariffsR&DPromotionAdministrationCosts of imported productsCosts and expenses total





Balance sheet (k USD), Asia


SHAREHOLDERS' EQUITY AND LIABILITIESEquityShare capitalProfit for the roundRetained earningsTotal equity LiabilitiesLoansInternal loansPayablesTotal liabilities


Profit and Loss statement (k USD), Europe


Costs and expensesVariable production costsFeature costs Transportation and tariffsPromotionAdministrationCosts of imported productsCosts and expenses total





Balance sheet (k USD), Europe

ASSETSFixed assetsReceivablesCash and cash equivalentsTotal assets

SHAREHOLDERS' EQUITY AND LIABILITIESEquityShare capitalProfit for the roundRetained earningsTotal equity

LiabilitiesLoansInternal loansPayablesTotal liabilities


Ratios and key financial indicators

Ratios

Market capitalization of the company (k USD)Shares outstanding at the end of round (k shares)Share price at the end of round (USD)Average trading price during the round (USD)Dividend yieldP/E ratioCumulative total shareholder return (p.a.), %

Key financial indicators, %

Operating profit before depreciation (EBITDA)Operating profit (EBIT)Return on sales (ROS)Equity ratioNet debt to equity (gearing)Return on capital employed (ROCE)Return on equity (ROE)Earnings per share (EPS), USD

Market report, globalGlobal market shares

Total

Tech 1Tech 2Tech 3Tech 4

Market report, USA

Tech 1Average Selling Price (USD)Number of offered featuresSales (k units)Demand

Tech 2Average Selling Price (USD)Number of offered featuresSales (k units)Demand Tech 3Average Selling Price (USD)Number of offered featuresSales (k units)Demand Tech 4Average Selling Price (USD)Number of offered featuresSales (k units)Demand

USA market shares Total Tech 1Tech 2Tech 3Tech 4

Market report, Asia

Tech 1Average Selling Price (RMB)Number of offered featuresSales (k units)Demand

Tech 2Average Selling Price (RMB)Number of offered featuresSales (k units)

Demand



Asia market shares

Total


Market report, Europe

Tech 1Average Selling Price (EUR)Number of offered featuresSales (k units)Demand

Tech 2Average Selling Price (EUR)Number of offered featuresSales (k units)Demand Tech 3Average Selling Price (EUR)Number of offered features

Sales (k units)Demand Tech 4Average Selling Price (EUR)Number of offered featuresSales (k units)Demand

Europe market shares

Total


Production report

Own production (k units)

USATech 1Tech 2Tech 3Tech 4

AsiaTech 1Tech 2Tech 3Tech 4 Contract manufacturing (k units)USATech 1Tech 2Tech 3Tech 4 AsiaTech 1Tech 2Tech 3Tech 4

Capacity usageUSATech 1Tech 2Tech 3Tech 4Free capacity AsiaTech 1Tech 2Tech 3Tech 4Free capacity Inventory (k units)USATech 1Tech 2Tech 3Tech 4

AsiaTech 1Tech 2Tech 3Tech 4

Inventory management costs, k USD

Origin of products sold in USA (k units)USAAsia Origin of products sold in Asia (k units)USAAsia Origin of products sold in Europe (k units)USAAsia

Number of plants next roundUSAAsia Number of plants after next roundUSAAsia

Cost report

Logistics

Average logistics cost per sold product (USD)Products sold in USAProducts sold in AsiaProducts sold in Europe Production cost per unit (USD)USATech 1Tech 2Tech 3Tech 4 AsiaTech 1Tech 2Tech 3Tech 4 Contract manufacturing cost per unit (USD)USATech 1Tech 2Tech 3Tech 4 AsiaTech 1Tech 2Tech 3Tech 4 Production scrap-%USATech 1Tech 2Tech 3Tech 4 AsiaTech 1Tech 2Tech 3Tech 4

HR report

Human resources

Wage / monthTraining budget / month

Number of R&D personnelHR Turnover, %Recruitments + / Layoffs -Allocation of man-days, %

HR Efficiency Multiplier

Total costs, k USDTotal monthly costs per employee, USD

Social responsibility report

Social responsibility by teamEthicsSustainability

Average component supplier cost per product sold (USD)

Average image per supplierSupplier 1Supplier 2Supplier 3Supplier 4Supplier 5

Supplier costSupplier 1Supplier 2Supplier 3Supplier 4Supplier 5

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T91,898,384 2,364,666 2,300,700 3,292,024 3,193,476 2,207,947 2,399,767 2,774,294 1,399,511

574,422 846,355 457,010 350,430 515,635 921,966 263,251 924,502 272,152189,058 460,776 352,565 674,169 416,802 146,109 287,483 689,321 165,436523,218 473,069 716,940 718,997 577,561 209,970 453,461 639,470 418,371

34,347 20,384 75,320 126,725 79,184 69,226 23,091 92,432 30,4050 7,222 0 8,376 0 0 56,000 170,748 4,786

105,000 87,000 60,600 57,000 50,000 55,000 110,000 140,000 84,000112,389 138,178 127,692 134,010 144,010 150,105 119,048 161,442 108,610

1,538,433 2,032,982 1,790,128 2,069,706 1,783,192 1,552,376 1,312,334 2,817,915 1,083,759

359,951 331,683 510,573 1,222,318 1,410,284 655,571 1,087,433 -43,621 315,75211,911 85,981 73,731 51,251 134,802 109,539 48,230 199,685 29,236

348,040 245,702 436,842 1,171,067 1,275,482 546,032 1,039,203 -243,306 286,516195,230 835,922 11,215 -95,580 -107,598 951,263 -106,495 397,912 167,401

152,810 -590,220 425,627 1,266,647 1,383,079 -405,231 1,145,698 -641,219 119,1157,539 0 81,386 266,544 355,739 23,440 334,247 1,382 22,212

145,271 -590,220 344,242 1,000,103 1,027,340 -428,671 811,451 -642,601 96,903

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T9

67,496 487,227 417,807 0 763,879 620,720 273,303 1,131,549 165,670255,535 0 82,568 267,315 221,406 339,391 370,145 262,114 245,495

73,088 91,040 88,577 126,743 122,949 85,006 92,391 106,810 53,881428,405 6,000 1,132,689 4,764,659 5,644,690 1,736,367 6,492,159 192,951 882,988824,524 584,267 1,721,641 5,158,717 6,752,924 2,781,484 7,227,997 1,693,425 1,348,034

450,000 340,000 405,940 340,000 1,040,000 400,000 660,000 340,000 395,00041,640 0 0 0 3,769,570 390,951 3,688,436 0 296,688

145,271 -590,220 344,242 1,000,103 1,027,340 -428,671 811,451 -642,601 96,903### ### 0 2,736,818 545,042 ### 1,338,770 -952,101 ###

-992,839 ### 750,182 4,076,921 6,381,951 ### 6,498,658 ### -295,880

1,603,187 2,944,210 909,789 1,009,789 309,789 7,429,789 689,789 2,857,816 1,609,789163,316 2,803,887 0 0 0 0 0 0 0

50,860 69,322 61,671 72,007 61,184 51,870 39,551 90,310 34,1251,817,363 5,817,419 971,460 1,081,796 370,972 7,481,659 729,339 2,948,126 1,643,914

824,524 584,267 1,721,641 5,158,717 6,752,924 2,781,484 7,227,997 1,693,425 1,348,034


570,832 1,312,320 729,281 380,321 436,296 655,485 725,975 697,796 480,487545,506 112,976 557,099 505,472 446,488 730,407 69,756 770,436 378,281

1,116,338 1,425,296 1,286,380 885,793 882,784 1,385,892 795,731 1,468,232 858,769

477,751 679,998 377,478 257,314 369,354 603,572 170,621 733,170 272,15269,361 279,833 140,467 84,083 75,412 60,833 104,694 140,844 94,628

232,295 238,359 403,571 310,903 271,062 209,970 158,790 290,688 151,3690 0 6,033 0 0 0 0 0 00 5,321 0 5,912 0 0 34,462 92,488 4,786

36,000 27,000 10,000 8,000 15,000 18,000 40,000 55,000 25,50080,201 92,810 86,265 88,572 87,064 92,572 73,299 93,775 88,610

0 0 108,804 0 0 0 0 0 0895,608 1,323,321 1,132,618 754,783 817,892 984,947 581,867 1,405,966 637,045

220,731 101,975 153,762 131,010 64,893 400,944 213,864 62,266 221,7240 37,529 29,236 0 29,236 23,914 0 37,156 29,236

220,731 64,446 124,526 131,010 35,657 377,030 213,864 25,110 192,488199,538 736,139 37,977 10,529 -76,130 956,112 -92,302 268,654 172,457

21,192 -671,693 86,549 120,481 111,787 -579,082 306,166 -243,544 20,0310 0 0 570 42,479 0 116,343 0 0

21,192 -671,693 86,549 119,911 69,308 -579,082 189,823 -243,544 20,031


0 212,663 165,670 0 165,670 135,515 0 210,551 165,670255,535 0 16,057 244,451 221,406 339,391 248,224 262,114 245,495

21,977 50,524 28,077 14,642 16,797 25,236 27,950 26,865 18,4992,000 2,000 488,183 1,347,475 4,246,647 1,078,123 6,035,412 188,951 648,380

279,512 265,187 697,987 1,606,569 4,650,520 1,578,266 6,311,586 688,481 1,078,044

410,000 300,000 365,940 300,000 1,000,000 360,000 620,000 300,000 355,00041,640 0 0 0 3,769,570 390,951 3,688,436 0 296,68821,192 -671,693 86,549 119,911 69,308 -579,082 189,823 -243,544 20,031

### ### -1 134,755 99,294 ### 221,825 -997,605 ###### ### 452,488 554,666 4,938,172 ### 4,720,084 -941,149 ###

1,603,187 2,409,789 909,789 1,009,789 309,789 7,429,789 689,789 1,959,789 1,609,789163,316 2,803,887 0 0 0 0 0 0 0

45,000 32,000 -700,000 17,000 -625,000 -529,800 885,000 -375,000 530,00030,007 46,130 35,711 25,114 27,559 33,663 16,713 44,841 19,949

1,841,510 5,291,806 245,500 1,051,902 -287,652 6,933,652 1,591,502 1,629,630 2,159,738

279,512 265,187 697,987 1,606,569 4,650,520 1,578,266 6,311,586 688,481 1,078,044


220,731 101,975 153,762 131,010 64,893 400,944 213,864 62,266 221,7244,874 -3,826 -1,256 3,140 13,248 6,375 -3,458 -719 385

-255,535 0 -16,057 18,487 -221,406 -165,874 -230,287 313,618 -210,220-4,449 -10,756 616 735 -8,022 -8,131 -5,286 3,763 -6,909

-199,538 -736,139 -37,977 -10,529 76,130 -956,112 92,302 -268,654 -172,4570 0 0 -570 -42,479 0 -116,343 0 0

-233,917 -648,746 99,088 142,272 -117,636 -722,798 -49,207 110,275 -167,477

0 0 0 280,000 0 0 0 0 0

-233,917 -648,746 99,088 422,272 -117,636 -722,798 -49,207 110,275 -167,477

0 0 -59 -700,000 ### 0 -200,000 0 00 0 -602,105 0 1,411,347 0 2,061,686 0 00 0 -400,000 0 -500,000 1,000,000 0 100,000 0

163,316 648,746 0 0 0 0 0 -23,324 00 0 -500,000 0 0 200,000 500,000 0 0

163,316 648,746 -381,640 -34,467 729,170 1,200,000 2,528,547 76,676 0-70601 0 -282552 387806 611533 477202 2479340 186951 -167477

72,601 2,000 770,736 1,044,764 3,635,114 600,922 3,556,072 2,000 815,8572000 2000 488183 1347475 4246647 1078123 6035412 188951 648380


739,864 1,052,346 527,338 1,854,911 1,334,865 1,147,579 763,803 1,422,231 439,6940 0 626,737 594,530 612,998 118,962 316,574 0 15,794

739864 1052346 1154076 2449441 1947863 1266541 1080377 1422231 455488

96,672 166,357 79,532 93,116 146,281 318,394 92,629 191,332 0

73,137 180,943 95,573 434,181 156,959 70,450 100,072 467,617 16,056290,922 234,710 313,369 408,094 306,499 0 294,671 348,782 267,002

15,689 20,384 37,316 105,600 34,239 56,833 0 70,870 11,4030 1,900 0 2,463 0 0 21,538 78,259 0

35,000 35,000 36,000 27,000 20,000 17,000 30,000 55,000 29,50022,188 35,367 31,428 35,439 46,946 47,533 35,748 57,667 10,000

118,620 112,976 278,125 401,410 261,343 585,584 0 288,452 110,020652228 787637 871342 1507303 972268 1095794 574660 1557979 443980

87,637 264,709 282,733 942,138 975,595 170,747 505,717 -135,748 11,50811911 48453 44495 51251 105566 85624 48230 162529 0

75,726 216,256 238,238 890,888 870,029 85,122 457,488 -298,277 11,508-2825 83180 -25412 -101750 -28198 -2348 -13080 103856 -4603

78,551 133,076 263,651 992,637 898,227 87,470 470,568 -402,133 16,1120 0 58003 218380 197610 0 103525 0 3545

78551 133076 205647 774257 700617 87470 367043 -402133 12567


67,496 274,565 252,137 0 598,209 485,205 273,303 920,999 00 0 66,512 22,864 0 0 121,921 0 0

28,485 40,515 20,303 71,414 51,392 44,182 29,406 54,756 16,928104,374 2,000 376,940 2,639,396 749,101 230,647 128,643 2,000 109,967200355 317080 715891 2733674 1398702 760034 553273 977754 126895

20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,00078,551 133,076 205,647 774,257 700,617 87,470 367,043 -402,133 12,567

108,462 -564,219 1 1,396,339 298,292 160,605 802,466 -670,551 367,991207013 -411142 225648 2190596 1018909 268076 1189509 -1052684 400558

0 400,030 0 0 0 0 0 553,913 0-25,000 305,000 470,000 503,000 355,000 474,800 -655,000 1,435,000 -285,00018,342 23,192 20,243 40,078 24,793 17,159 18,764 41,526 11,337-6658 728222 490243 543078 379793 491959 -636236 2030439 -273663

200355 317080 715891 2733674 1398702 760034 553273 977754 126895


587,688 0 1,044,081 1,056,792 1,422,315 404,884 909,989 654,267 479,3290 0 0 0 0 0 0 0 0

587688 0 1044081 1056792 1422315 404884 909989 654267 479329

0 0 0 0 0 0 0 0 046,560 0 116,525 155,905 184,431 14,826 82,717 80,860 54,752

0 0 0 0 0 0 0 0 018,658 0 31,971 21,125 44,945 12,393 23,091 21,563 19,00234,000 25,000 14,600 22,000 15,000 20,000 40,000 30,000 29,00010,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000

426,886 0 796,907 698,593 798,143 263,785 386,329 481,984 284,056536104 35000 970003 907623 1052519 321004 542137 624406 396810

51,584 -35,000 74,077 149,169 369,796 83,880 367,851 29,861 82,5200 0 0 0 0 0 0 0 0

51,584 -35,000 74,077 149,169 369,796 83,880 367,851 29,861 82,520-1482 16604 -1351 -4360 -3269 -2501 -1113 25403 -452

53,067 -51,604 75,428 153,529 373,065 86,380 368,964 4,458 82,9727539 0 23383 47594 115650 23440 114379 1382 18667

45528 -51604 52045 105935 257415 62941 254585 3076 64305


0 0 0 0 0 0 0 0 022,626 0 40,197 40,686 54,759 15,588 35,035 25,189 18,454

322,031 2,000 267,566 777,788 648,942 427,596 328,104 2,000 124,641344657 2000 307763 818475 703702 443184 363138 27189 143095

20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,00045,528 -51,604 52,045 105,935 257,415 62,941 254,585 3,076 64,305

296,618 236,213 1 1,205,724 147,456 304,196 314,480 716,056 300,950362146 204609 72046 1331659 424871 387136 589065 739132 385255

0 134,391 0 0 0 0 0 344,114 0-20,000 -337,000 230,000 -520,000 270,000 55,000 -230,000 ### -245,000

2,511 0 5,717 6,816 8,831 1,048 4,074 3,943 2,840-17489 -202609 235717 -513184 278831 56048 -225926 -711942 -242160

344657 2000 307763 818475 703702 443184 363138 27189 143095

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T93,099,301 0 6,093,362 ### ### 1,192,609 ### 2,336,400 3,168,38441,000.00 30,000.00 36,594.00 30,000.00 ### 36,000.00 62,000.00 30,000.00 35,500.00

75.59 0.00 166.51 593.94 172.80 33.13 264.01 77.88 89.2557.25 0.00 176.78 604.33 141.13 0.00 206.17 79.54 82.67

0.00 0 0 3.93 5.79 0 1.22 0 021.330 n/a 17.700 17.820 16.820 n/a 20.170 n/a 32.700-5.532 -82.633 2.231 17.238 3.189 -13.007 7.271 -5.25 -3.95

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T918.96 14.03 22.19 37.13 44.16 29.69 45.31 -1.57 22.5618.33 10.39 18.99 35.57 39.94 24.73 43.3 -8.77 20.47

7.65 -24.96 14.96 30.38 32.17 -19.41 33.81 -23.16 6.92n/a n/a 43.57 79.03 94.51 n/a 89.91 n/a n/an/a n/a -29.71 -92.1 -83.59 n/a -89.29 n/a n/a

56.19 44.23 21.96 23.72 20.5 22.18 17.76 -13.55 22.64n/a n/a 39.16 25.47 18.14 n/a 15.72 n/a n/a

3.54 -19.67 9.41 33.34 10.27 -11.91 13.09 -21.42 2.73

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T95.67 8.92 8.40 9.16 8.88 8.45 6.36 11.75 5.01

0.00 0.00 1.35 0.00 0.00 0.22 0.00 3.71 2.342.66 2.51 3.88 1.01 0.00 0.00 0.00 6.41 2.670.00 0.00 0.00 5.74 5.53 3.50 4.39 0.00 0.003.01 6.41 3.17 2.41 3.34 4.73 1.98 1.63 0


199 1389 5

358 2010960 2010

140 119 105 179 127 1425 6 6 7 6 4

1709 2379 1659 580 2086 14301709 2379 1659 580 2086 1430

130 1645 4

1250 26013873 2601

220 159 165 250 260 169 255 2372 5 4 9 6 2 6 6

1507 6473 3364 1106 1053 3457 1174 18271507 6473 3364 1106 1053 3457 1174 1827


7.15 19.68 11.17 3.75 5.12 8.48 8.39 8.70 7.65

0.00 0.00 0.00 0.00 0.00 0.80 0.00 0.00 4.473.80 5.29 3.69 1.29 0.00 0.00 0.00 4.64 3.180.00 0.00 0.00 0.00 2.78 0.00 5.78 0.00 0.003.35 14.39 7.48 2.46 2.34 7.68 2.61 4.06 0


480 587 12093 6 1

2200 6050 85310961 16652 853

1111 1399 1300 1077 13045 6 4 6 1

1343 1712 2332 6939 1823

3332 2660 2332 6939 1823

1349 1500 777 14207 4 1 4

9350 4747 4638 27509780 4747 10263 5468

1550 1449 2299 1800 1490 21302 5 9 4 2 6

2738 3977 768 1793 3552 9462738 5192 768 1793 3552 946


0.00 0.00 2.68 0.00 0.00 0.00 0.00 7.37 1.041.64 2.09 2.84 0.00 0.00 0.00 0.00 8.45 2.220.00 0.00 0.00 11.39 5.78 5.65 3.35 0.00 0.003.34 4.85 0 0.94 2.18 4.33 1.15 0 0


1595

945945

165 174 135 169 143 1665 6 6 7 6 4

1291 0 2339 1063 1424 11001291 748 2339 1063 1424 1100

120 99 1625 1 4

3023 1065 17993023 1065 1899

299 224 228 269 240 250 310 3052 5 3 9 6 2 6 6

653 0 1795 2060 2604 703 1098 822653 1328 1795 2060 2604 703 1098 822


0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.633.60 0.00 6.51 2.96 0.00 0.00 0.00 3.97 3.060.00 0.00 0.00 0.00 8.42 2.97 5.01 0.00 0.001.82 0 5 5.74 7.25 1.96 3.06 2.29 0


29701100 6600 7150 3630

6600 4620 44004400 7700 1980 7150

2200 6050880

2750 4400 4400 2750220 2750

13902363 2426 2987 1490 1100

2987 2961 2363 2877 1000

10001665 2510 1110

2000 2633 2987 2110 2891

4520 100 100 55

100 70 10080.00 100.00 30.00 100.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

100 10080

100 100 100 10020.00 100.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0 0 0 0 0 0 253 0 21220 0 269 1344 0 0 0 2330 14870 0 0 0 0 0 0 0 0

1723 0 0 832 1601 3296 1725 774 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 00 0 461 158 0 0 846 0 0

1034 1 370 2540 961 3677 1734 4293 2508

3216 8852 4646 1686 2303 3815 3775 3912 3440377

981 1274 2332 6600 2140 3552 4429 7133100 4415 2200 3518 4400 4638 3696 8560 1963

1944 2339 1063 3517 703 1799 2246 18981795 2060 2110 1065 1098 147

10 14 12 10 12 13 8 13 122 5 4 3 8 8 5 11

10 14 12 10 12 13 8 13 122 5 4 3 8 8 5 11


0.00 0.00 1.20 0.00 0.00 0.00 0.00 0.00 0.003.84 3.58 8.23 10.44 5.24 6.94 0.00 5.46 4.269.60 7.73 6.76 7.99 7.01 7.97 9.60 9.29

49.9973.29 59.63 59.08 69.95

38.99 38.64 38.78148.33 88.31 142.57 92.04

36.15 31.6374.93

33.86 33.25 51.62 33.68139.70 60.49

86.4498.31 98.25 97.90 99.15 101.07

135.11 135.43 135.98 135.24 140.08

107.72140.97 138.96 143.50

145.46 144.28 144.28 145.26 144.10

1.511.57 1.28 1.28 1.50

1.26 1.25 1.262.29 1.37 2.2 1.43

1.64 1.442.11

1.40 1.37 2.13 1.403.77 1.65

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T92,940 1,000 1,000 1,000 1,000 2,500 1,000 1,100 3,000

0 0 1,500 900 500 1,000 0 50 800

0 0 0 0 0 0 0 50 00 26 0 0 0 0 0 100 00 -387 0 -441 0 0 0 50 -2520 0 0 0 0 0 0 100 0

N/A N/A N/A N/A N/A N/A N/A 1 N/A

0 7,222 0 8,376 0 0 0 5,748 4,786N/A N/A N/A N/A N/A N/A N/A 9579.762 N/A

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T94.166667 4.166667 3.1 5 5 4.166667 3.625 1.833333 4.1666674.166667 4.166667 3.4 4.5 4.5 4.166667 3.875 2.666667 4.166667

11 11 10.7 11 11 11 10.75 10.5 11

4.52.5

1.2553

1110

10.51111

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T93952601 2826514 5840263 14057455 11942300 4335295 10572061 3669964 3321442

422404.6 0 1126689 4758659 5638690 1730367 6486159 186951.4 876987.8-1275704 -3605807 -873591 -997982 -301456 -4873052 -689789 -1520516 -10300463099301 Penny stoc 6093362 17818133 17279534 1192609 16368431 2336400 3168384

2.052154 2.058621 1.128979 0.669425 0.552864 2.037205 0.587934 2.02794 2.04269416.91821 17.0008 10.48234 7.473116 6.561322 16.93848 6.834863 16.89545 16.87974

8.7293 10.63913 3.80915 3.437443 3.320634 10.57305 3.354077 10.64637 8.789206NA NA 1.212758 0.247684 0.048541 NA 0.106143 NA NA8.811189 10.70275 6.824928 6.671974 6.411297 10.6367 6.500854 10.70886 8.8701112888146 928633 5241337 13440893 9393309 1701358 9373103 2905940 2602263

4 4 4 4 4 4 4 4 41898384 2364666 2300700 3292024 3193476 2207947 2399767 2774294 13995117593538 9458663 9202800 13168095 12773905 8831788 9599069 11097175 5598043

11.65 12.87934 11.65 11.65 11.65 11.65 11.65 - 11.65359951.4 331683.4 510572.5 1222318 1410284 655570.6 1087433 -43621.25 315751.94193434 4271861 5948170 14240000 16429809 7637397 12668596 2634603 3678510

14.63 16.71403 14.63 14.63 14.63 14.63 14.63 - 14.63348040.3 245702 436841.9 1171067 1275482 546031.7 1039203 -243306 2865165091830 4106671 6390997 17132707 18660299 7988444 15203544 2764927 4191730

17.3 19.76437 17.3 17.3 17.3 17.3 17.3 - 17.3307418 245702 312869.5 889502.6 878562.6 502148.6 694265.1 -272337 238876.3

5318331 4856145 5412642 15388395 15199133 8687171 12010787 2767298 4132560

U8T10 U8T11 U8T124,123,566 3,042,426 3,725,103

688,065 560,271 764,771677,730 698,236 714,039727,222 459,225 494,193124,441 16,621 50,625

500 72,391 10,28162,000 71,000 159,000

150,341 163,948 129,4282,430,298 2,041,693 2,322,339

1,693,269 1,000,733 1,402,76588,152 216,345 77,191

1,605,116 784,387 1,325,573-37,451 56,975 1,940

1,642,567 727,412 1,323,633363,822 205,514 118,868

1,278,745 521,898 1,204,765

U8T10 U8T11 U8T12

179,530 1,225,957 437,4182,943 506,520 54,455

158,757 117,133 143,4161,388,955 2,374,901 2,257,4341,730,185 4,224,511 2,892,723

366,000 316,160 535,0000 0 553,588

1,278,745 521,898 1,204,76568 969,891 -389,328

1,644,813 1,807,950 1,904,024

0 2,349,789 910,7890 0 0

85,372 66,773 77,91085,372 2,416,562 988,699

1,730,185 4,224,511 2,892,723

U8T10 U8T11 U8T12

317,181 953,692 674,646802,107 0 851,692

1,119,288 953,692 1,526,338

307,038 274,662 479,57363,555 257,497 141,163

413,308 166,575 204,8340 0 0

295 37,643 5,78322,000 32,000 56,00089,744 92,571 75,874

0 0 0895,941 860,949 963,227

223,348 92,744 563,1100 33,382 0

223,348 59,362 563,110-6,328 91,488 26,178

229,675 -32,127 536,93212,011 0 0

217,665 -32,127 536,932

U8T10 U8T11 U8T12

0 189,166 02,943 463,432 39,931

12,211 36,717 25,974707,686 694,077 1,302,668722,840 1,383,393 1,368,573

326,000 276,160 495,0000 0 553,588

217,665 -32,127 536,932-5 257,669 -1,414,520

543,659 501,703 171,000

0 2,349,789 910,7890 0 0

149,000 ### 255,00030,180 26,901 31,784

179,180 881,690 1,197,573

722,840 1,383,393 1,368,573

U8T10 U8T11 U8T12

223,348 92,744 563,110-12,211 5,804 -75342,803 -450,523 -39,931

2,833 -14,749 -4,3616,328 -91,488 -26,178

-12,011 0 0251,090 -458,212 491,887

140,000 0 0

391,090 -458,212 491,887

-80,500 -100,000 0### 0 0

-400,000 -100,000 -700,0000 0 0

200,000 0 500,000-116,978 -126,567 -200,000

274112 -584779 291887

438,537 1,278,856 1,010,781707686 694077 1302668

U8T10 U8T11 U8T12

2,198,111 1,004,896 1,637,395278,606 444,381 0

2476717 1449276 1637395

381,027 285,609 285,198

399,773 271,390 367,404313,914 292,650 289,359

81,318 0 12,185205 34,748 4,498

20,000 19,000 54,00050,597 61,376 43,555

214,686 0 123,3171461519 964773 1179516

1,015,198 484,503 457,87988152 182963 77191

927,045 301,540 380,687-30567 -31162 -22569

957,612 332,702 403,256210675 73194 0

746937 259507 403256

U8T10 U8T11 U8T12

179,530 1,036,791 437,4180 43,088 14,523

84,627 38,688 63,040639,093 882,866 589,805903251 2001433 1104786

20,000 20,000 20,000746,937 259,507 403,256

36 274,214 159,796766973 553721 583052

0 0 091,000 1,415,000 485,00045,277 32,711 36,735

136277 1447711 521735

903251 2001433 1104786

U8T10 U8T11 U8T12

1,608,274 1,083,838 1,413,0620 0 0

1608274 1083838 1413062

0 0 0214,401 169,350 205,472

0 0 043,123 16,621 38,44020,000 20,000 49,00010,000 10,000 10,000

866,027 444,381 728,3751153551 660352 1031287

454,723 423,486 381,7750 0 0

454,723 423,486 381,775-556 -3351 -1669

455,279 426,837 383,444141137 132320 118868

314143 294518 264577

U8T10 U8T11 U8T12

0 0 061,919 41,728 54,40342,176 797,957 364,961

104095 839685 419363

20,000 20,000 20,000314,143 294,518 264,577

37 438,008 865,396334180 752525 1149973

0 0 0-240,000 80,000 -740,000

9,915 7,160 9,391-230085 87160 -730609

104095 839685 419363

U8T10 U8T11 U8T12

### ### 14,766,30232,600.00 27,616.00 49,500.00

602.65 423.53 298.31515.13 455.98 172.01

0.41 0.85 015.360 22.410 12.260

16.34 12.861 8.373

U8T10 U8T11 U8T1241.06 32.89 37.6638.93 25.78 35.5831.01 17.15 32.3495.07 42.8 65.82

-84.44 -1.39 -70.7383.8 19.63 51.73

74.55 32.68 92.5639.23 18.9 24.34

U8T10 U8T11 U8T1210.78 7.93 8.68

0.00 0.00 0.000.19 0.00 0.005.75 0.00 5.134.83 7.93 3.56

U8T10 U8T11 U8T12

1974

311360

2538

866866

219 200 2478 9 9

1169 4768 18451669 4768 1845

U8T10 U8T11 U8T12

3.29 10.60 6.03

0.00 0.00 0.000.69 0.00 0.000.00 0.00 1.92

2.6 10.6 4.1

U8T10 U8T11 U8T12

1449 16236 8

7310 56958739 5695

1699 1550 19816 9 9

3795 5026 17413795 5026 1741

U8T10 U8T11 U8T1213.53 6.12 9.06

0.00 0.00 0.000.00 0.00 0.008.91 0.00 6.944.62 6.12 2.12

U8T10 U8T11 U8T12

189 2186 8

2068 17922068 1792

249 240 2678 9 9

2916 3136 22122916 3136 2212

U8T10 U8T11 U8T1213.88 8.73 11.15

0.00 0.00 0.000.00 0.00 0.005.76 0.00 4.998.12 8.73 6.16

U8T10 U8T11 U8T12

7150 4957150 4455

2228 23102723 6600 1540

29872987 2490

28252170 2170

100 10100.00 90.00

0.00 0.00 0.00

45 6055.00 100.00 40.00

0.00 0.00 0.00

62 0 00 0 00 0 2640 5010 197

0 0 3900 0 00 0 00 608 0

262 3363 629

1480 4768 2710

5082 7626022 5026 6675

3886 40041098 3136

12 13 97 12 7

12 13 97 12 7

U8T10 U8T11 U8T12

0.00 0.00 0.007.32 0.00 1.648.65 5.30 9.60

38.40 57.2777.5 106.48

33.21 67.21112.79 46.50 84.38

74.19134.91 135.58

102.43144.66 144.91

1.26 1.861.21 1.65

1.39 2.793.07 1.27 2.3

U8T10 U8T11 U8T121,000 4,500 1,000

0 300 0

0 100 00 10 120 -71 -5450 0 0

N/A 1 N/A

0 17,391 10,281N/A 14492.6 N/A

U8T10 U8T11 U8T122.25 3.625 3.13.25 3.875 3.4

10.5 10.75 10.7

U8T10 U8T11 U8T1218261331 11579431 13407706

1382955 2368901 2251433.82136.055 -2252058 -892838

19646422 11696273 14766302

0.53924 1.199943 0.76054616.583262 11.03166 8.01778883.462492 3.878697 3.5561551

0 1.299698 0.47834946.583262 6.989088 6.5741383

16939754 11757886 10587337

4 4 44123566 3042426 3725103.2

16494266 12169703 14900413

11.65 11.65 11.651693269 1000733 1402764.5

19726578 11658538 16342207

14.63 14.63 14.631605116 784387.5 1325573.1

23482849 11475589 19393135

17.3 17.3 17.31229543 574749 1151288.4

21271088 9943158 19917289

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 75.59 0.00 166.51 593.94 172.80 33.13Profit for the round 145,271 -590,220 344,242 1,000,103 ### -428,671Market Share 5.67 8.92 8.40 9.16 8.88 8.45Inventory Management Cost 1034 1 370 2540 961 3677Short Term Loans Unplanned 163,316 2,803,887 0 0 0 0

Ranks U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 10 12 7 2 6 11Profit for the round 8 11 7 4 3 10Market Share 11 4 8 3 5 7Inventory Management Cost 6 1 3 9 5 11Short Term Loans Unplanned 11 12 1 1 1 1

Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.1 0 0.4 0.9 0.5 0Profit for the round 0.3 0 0.4 0.7 0.8 0.1Market Share 0 0.7 0.3 0.8 0.6 0.4Inventory Management Cost 0.5 1 0.8 0.2 0.6 0Short Term Loans Unplanned 0 0 1 1 1 1

Total Score 0.9 1.7 2.9 3.6 3.5 1.5

Final Rank 12 10 5 3 4 11

U8T7 U8T8 U8T9 U8T10 U8T11 U8T12264.01 77.88 89.25 602.65 423.53 298.31

811,451 ### 96,903 1,278,745 521,898 1,204,7656.36 11.75 5.01 10.78 7.93 8.68

1734 4293 2508 262 3363 6290 0 0 0 0 0

U8T7 U8T8 U8T9 U8T10 U8T11 U8T125 9 8 1 3 45 12 9 1 6 2

10 1 12 2 9 67 12 8 2 10 41 1 1 1 1 1

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.6 0.2 0.3 1 0.8 0.70.6 0 0.2 1 0.5 0.90.1 1 0 0.9 0.2 0.50.4 0 0.3 0.9 0.1 0.7

1 1 1 1 1 1

2.7 2.2 1.8 4.8 2.6 3.8

6 8 9 1 7 2

Scoring Criteria for Evaluation Based on Outcome of Performance at the end of each round

Parameter Maximum ScoreGroup Rank in the Defined Parameter

1 2 3 4 5 6 7 8 9 10 11

1 1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0

Profit for the round 1 1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0Market Share 1 1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0

Inventory Management Cost 1 1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0

Short Term Loans Unplanned 1 1.0 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 0.0

Scoring Criteria for Overall Performance at the end of 10th round (10)

Parameter Maximum ScoreGroup Rank in the Defined Parameter

1 2 3 4 5 6 7 8 9 10 11

4 4.00 3.50 3.00 2.50 2.00 1.50 1.00 0.50 0.00 0.00 0.00

Market Share - Global 3 3.00 2.75 2.50 2.25 2.00 1.75 1.50 1.00 0.50 0.00 0.00Market Share - US 1 1.00 0.90 0.80 0.70 0.60 0.50 0.40 0.30 0.20 0.10 0.00Market Share - Europe 1 1.00 0.90 0.80 0.70 0.60 0.50 0.40 0.30 0.20 0.10 0.00Market Share - Asia 1 1.00 0.90 0.80 0.70 0.60 0.50 0.40 0.30 0.20 0.10 0.00

Share Price at the end of the round

Cumulative Total Shareholder Return (P.A.), %

Scoring Criteria for Evaluation Based on Outcome of Performance at the end of each round Group Rank in the Defined Parameter

12

0.0

0.00.0

0.0

0.0

Scoring Criteria for Overall Performance at the end of 10th round (10) Group Rank in the Defined Parameter

12

0.00

0.000.000.000.00

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 103.27 67.17 80.55 203.06 95.69 90.19Profit for the round -27,911 -329,671 -92,898 297,773 78,079 -230,346Market Share 6.25 5.73 5.68 11.79 5.00 10.15Inventory Management Cost 3133 3358 3268 952 1699 1605Short Term Loans Unplanned 379,854 852,228 523,002 0 0 284,408


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.3 0 0 1 0.2 0.1Profit for the round 0.3 0 0.2 1 0.6 0.1Market Share 0.3 0.1 0 0.8 0 0.7Inventory Management Cost 0.1 0 0 0.8 0.4 0.5Short Term Loans Unplanned 0.2 0 0 1 1 0.3

Total Score 1.2 0.1 0.2 4.6 2.2 1.7

Final Rank 10 12 11 2 7 8

U8T7 U8T8 U8T9 U8T10 U8T11 U8T12117.29 137.89 111.27 203.01 174.43 115.35

-14,981 93,326 58,035 251,961 225,653 -247,4377.28 7.23 5.84 12.75 8.71 13.59

1163 2111 2794 571 1042 2380 0 446,783 0 0 258,547

U8T7 U8T8 U8T9 U8T10 U8T11 U8T125 4 7 2 3 67 4 6 2 3 116 7 9 2 5 15 8 9 2 4 11 1 10 1 1 7

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.6 0.7 0.4 0.9 0.8 0.50.4 0.7 0.5 0.9 0.8 00.5 0.4 0.2 0.9 0.6 10.6 0.3 0.2 0.9 0.7 1

1 1 0.1 1 1 0.4

3.1 3.1 1.4 4.6 3.9 2.9

4 4 9 1 3 6

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 17.11 14.97 59.93 150.83 56.27 41.23Profit for the round -8,231 -132,188 -234,585 -578,747 -423,711 -527,049Market Share 7.37 10.93 9.95 7.14 7.32 10.23Inventory Management Cost 7311 6561 6143 2935 3538 3369Short Term Loans Unplanned 801,701 502,508 441,186 114,776 577 552,566


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0 0 0.4 1 0.3 0.1Profit for the round 0.6 0.5 0.3 0 0.1 0Market Share 0.5 1 0.6 0.2 0.4 0.8Inventory Management Cost 0 0.1 0.2 0.8 0.5 0.6Short Term Loans Unplanned 0 0.3 0.4 0.8 0.9 0.2

Total Score 1.1 1.9 1.9 2.8 2.2 1.7

Final Rank 11 8 6 4 5 9

U8T7 U8T8 U8T9 U8T10 U8T11 U8T1270.16 77.32 51.75 116.19 114.38 147.49

-297,919 -163,024 23,000 217,314 13,031 259,3747.02 6.21 5.96 10.50 7.19 10.16

3911 4591 7719 1184 2936 672757,681 175,913 917,499 127,778 0 409,947

U8T7 U8T8 U8T9 U8T10 U8T11 U8T126 5 9 3 4 29 7 3 2 4 1

10 11 12 2 8 47 8 12 2 4 1

10 5 12 4 1 6

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.5 0.6 0.2 0.8 0.7 0.90.2 0.4 0.8 0.9 0.7 10.1 0 0 0.9 0.3 0.70.4 0.3 0 0.9 0.7 10.1 0.6 0 0.7 1 0.5

1.3 1.9 1 4.2 3.4 4.1

10 7 12 1 3 2

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 4.41 22.42 38.89 102.62 18.26 11.35Profit for the round -226,026 -251,237 -9,612 108,881 -333,222 -61,520Market Share 6.57 7.86 10.98 7.50 8.88 9.60Inventory Management Cost 9580 6241 3826 2913 3072 5415Short Term Loans Unplanned 300,398 398,881 0 63,018 247,903 465,692


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0 0.2 0.5 1 0.1 0Profit for the round 0.1 0 0.7 1 0 0.6Market Share 0 0.3 1 0.2 0.5 0.7Inventory Management Cost 0 0.1 0.6 1 0.8 0.2Short Term Loans Unplanned 0.3 0.2 1 0.7 0.4 0.1

Total Score 0.4 0.8 3.8 3.9 1.8 1.6

Final Rank 12 10 2 1 8 9

U8T7 U8T8 U8T9 U8T10 U8T11 U8T1258.54 58.18 23.80 26.77 49.30 80.04

-68,848 10,545 -199,703 -109,194 -111,983 46,76110.11 9.02 4.65 9.77 6.61 8.433952 3430 9229 4638 5241 3069

0 0 603,730 559,102 101,333 101,498

U8T7 U8T8 U8T9 U8T10 U8T11 U8T123 4 8 7 5 26 3 9 7 8 22 5 12 3 10 76 4 11 7 8 21 1 12 11 5 6

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.8 0.7 0.3 0.4 0.6 0.90.5 0.8 0.2 0.4 0.3 0.90.9 0.6 0 0.8 0.1 0.40.5 0.7 0 0.4 0.3 0.9

1 1 0 0 0.6 0.5

3.7 3.8 0.5 2 1.9 3.6

4 2 11 6 7 5

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.00 0.00 25.36 177.19 32.59 0.00Profit for the round -645,780 ### -181,803 337,474 -52,731 -428,617Market Share 6.58 7.16 10.40 11.00 9.70 7.56Inventory Management Cost 7458 4559 2298 2003 1384 5895Short Term Loans Unplanned 33,295 219,079 339,053 229,670 0 259,288


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.2 0.2 0.3 1 0.4 0.2Profit for the round 0.1 0 0.5 1 0.7 0.2Market Share 0 0.1 0.9 1 0.7 0.3Inventory Management Cost 0.1 0.4 0.7 0.8 1 0.2Short Term Loans Unplanned 0.6 0.4 0.1 0.3 1 0.2

Total Score 1 1.1 2.5 4.1 3.8 1.1

Final Rank 11 9 7 2 4 10

U8T7 U8T8 U8T9 U8T10 U8T11 U8T1249.01 46.16 0.00 39.22 34.45 35.29

-35,174 -119,561 -425,075 -241,470 -804,968 -48,3019.70 9.02 3.72 7.17 9.85 8.14

2492 1813 10469 5310 8339 42970 0 905,953 0 937,279 177,593

U8T7 U8T8 U8T9 U8T10 U8T11 U8T122 3 9 4 6 52 5 8 7 11 34 6 12 9 3 75 2 12 8 11 61 1 11 1 12 6

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.9 0.8 0.2 0.7 0.5 0.60.9 0.6 0.3 0.4 0 0.80.7 0.5 0 0.2 0.8 0.40.6 0.9 0 0.3 0 0.5

1 1 0 1 0 0.5

4.1 3.8 0.5 2.6 1.3 2.8

1 3 12 6 8 5

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 7.66 0.00 38.08 193.60 54.79 0.00Profit for the round -766,771 -747,357 -618,632 281,873 89,704 ###Market Share 6.27 8.70 9.03 11.34 7.93 6.36Inventory Management Cost 2303 2291 2487 2534 389 6859Short Term Loans Unplanned 0 133,075 0 0 0 634,277


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.2 0 0.3 1 0.6 0Profit for the round 0 0.1 0.2 1 0.9 0Market Share 0 0.5 0.7 0.9 0.3 0.1Inventory Management Cost 0.6 0.7 0.5 0.4 1 0.1Short Term Loans Unplanned 1 0.3 1 1 1 0

Total Score 1.8 1.6 2.7 4.3 3.8 0.2

Final Rank 8 10 5 2 3 12

U8T7 U8T8 U8T9 U8T10 U8T11 U8T1284.81 47.38 0.53 40.94 85.36 61.41

52,215 -273,450 -333,121 -163,684 -190,201 -203,51211.67 8.73 6.96 8.45 9.20 5.381679 1102 13404 5098 8932 3443

0 0 715,933 273,566 221,109 46,123

U8T7 U8T8 U8T9 U8T10 U8T11 U8T123 6 10 7 2 43 7 8 4 5 61 5 9 7 3 123 2 12 9 11 81 1 12 10 9 7

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.8 0.5 0.1 0.4 0.9 0.70.8 0.4 0.3 0.7 0.6 0.5

1 0.6 0.2 0.4 0.8 00.8 0.9 0 0.2 0 0.3

1 1 0 0.1 0.2 0.4

4.4 3.4 0.6 1.8 2.5 1.9

1 4 11 8 6 7

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 23.91 0.00 71.96 389.67 51.84 0.00Profit for the round -131,250 -545,838 -31,475 801,531 59,956 -744,745Market Share 6.11 4.83 9.59 11.86 8.40 6.97Inventory Management Cost 967 3305 1467 1266 1 9226Short Term Loans Unplanned 0 752,061 0 0 0 1,355,705


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.3 0 0.6 1 0.5 0Profit for the round 0.5 0.1 0.6 1 0.7 0Market Share 0 0 0.8 1 0.4 0.1Inventory Management Cost 0.8 0.4 0.6 0.7 1 0Short Term Loans Unplanned 1 0 1 1 1 0

Total Score 2.6 0.5 3.6 4.7 3.6 0.1

Final Rank 7 11 5 1 4 12

U8T7 U8T8 U8T9 U8T10 U8T11 U8T1279.58 29.95 22.76 73.13 237.60 17.11

84,013 -275,459 -356,290 -216,283 612,868 ###8.50 7.65 8.28 8.76 10.52 8.52305 1983 12497 5569 6494 5606

0 0 426,225 0 0 0

U8T7 U8T8 U8T9 U8T10 U8T11 U8T123 7 9 4 2 103 8 9 7 2 126 9 8 4 2 52 6 12 8 10 91 1 10 1 1 1

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.8 0.4 0.2 0.7 0.9 0.10.8 0.3 0.2 0.4 0.9 00.5 0.2 0.3 0.7 0.9 0.60.9 0.5 0 0.3 0.1 0.2

1 1 0.1 1 1 1

4 2.4 0.8 3.1 3.8 1.9

2 8 10 6 3 9

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 31.67 0.00 109.78 443.83 61.34 0.00Profit for the round -42,782 -765,396 314,866 698,790 265,728 -623,694Market Share 4.48 5.32 8.96 9.14 8.24 8.34Inventory Management Cost 2839 7110 564 83 1 8311Short Term Loans Unplanned 30,048 1,610,009 0 0 0 293,964


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.1 0 0.7 1 0.2 0Profit for the round 0.4 0 0.8 0.9 0.7 0Market Share 0 0 0.5 0.6 0.2 0.3Inventory Management Cost 0.5 0.1 0.7 0.9 1 0Short Term Loans Unplanned 0.2 0 1 1 1 0.1

Total Score 1.2 0.1 3.7 4.4 3.1 0.4

Final Rank 10 12 3 1 5 11

U8T7 U8T8 U8T9 U8T10 U8T11 U8T1276.09 105.54 61.44 111.09 391.65 68.30

52,803 -171,843 -264,041 187,731 990,318 -366,8207.59 10.20 9.25 9.64 10.12 8.71305 2810 7851 5227 3790 4998

0 0 0 649,441 0 0

U8T7 U8T8 U8T9 U8T10 U8T11 U8T126 5 8 3 2 76 8 9 5 1 10

10 1 4 3 2 73 5 11 9 7 81 1 1 11 1 1

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.5 0.6 0.3 0.8 0.9 0.40.5 0.3 0.2 0.6 1 0.10.1 1 0.7 0.8 0.9 0.40.8 0.6 0 0.2 0.4 0.3

1 1 1 0 1 1

2.9 3.5 2.2 2.4 4.2 2.2

6 4 8 7 2 8

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 20.65 0.00 126.20 557.04 122.71 0.00Profit for the round -204,945 -727,350 323,414 953,438 703,412 -905,966Market Share 5.47 6.98 8.41 8.12 9.50 6.94Inventory Management Cost 2369 5758 1 856 39 6391Short Term Loans Unplanned 85,855 1,468,081 0 0 0 0


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.1 0 0.6 1 0.5 0Profit for the round 0.1 0 0.5 0.9 0.7 0Market Share 0 0.1 0.6 0.5 0.8 0Inventory Management Cost 0.4 0 1 0.7 0.9 0Short Term Loans Unplanned 0.1 0 1 1 1 1

Total Score 0.7 0.1 3.7 4.1 3.9 1

Final Rank 11 12 5 2 3 10

U8T7 U8T8 U8T9 U8T10 U8T11 U8T12167.00 75.24 84.31 298.39 420.53 86.43

617,466 -147,019 6,651 1,125,544 801,791 126,5307.48 7.69 9.06 12.62 10.04 7.68305 4023 2375 4260 999 1112

0 228,345 0 0 0 0

U8T7 U8T8 U8T9 U8T10 U8T11 U8T124 9 8 3 2 75 9 8 1 3 79 7 4 1 2 83 9 8 10 5 61 11 1 1 1 1

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.7 0.2 0.3 0.8 0.9 0.40.6 0.2 0.3 1 0.8 0.40.2 0.4 0.7 1 0.9 0.30.8 0.2 0.3 0.1 0.6 0.5

1 0 1 1 1 1

3.3 1 2.6 3.9 4.2 2.6

6 9 7 4 1 7

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 57.25 0.00 161.73 604.33 156.82 0.00Profit for the round 80,652 -732,628 406,055 1,075,512 814,531 -599,026Market Share 5.80 8.97 8.26 8.43 9.33 7.30Inventory Management Cost 487 1421 1 1978 39 4627Short Term Loans Unplanned 0 2,155,141 0 0 0 0


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.1 0 0.5 1 0.4 0Profit for the round 0.3 0 0.4 0.9 0.6 0Market Share 0 0.6 0.4 0.5 0.8 0.2Inventory Management Cost 0.4 0.2 1 0.1 0.9 0Short Term Loans Unplanned 1 0 1 1 1 1

Total Score 1.8 0.8 3.3 3.5 3.7 1.2

Final Rank 9 12 5 4 3 10

U8T7 U8T8 U8T9 U8T10 U8T11 U8T12245.82 79.54 82.67 477.08 455.98 172.01

905,901 -248,910 62,779 1,231,454 768,100 863,8617.17 10.50 6.08 10.80 9.32 8.03318 5626 363 1252 84 352

0 23,324 0 0 0 0

U8T7 U8T8 U8T9 U8T10 U8T11 U8T124 9 8 2 3 53 10 9 1 6 4

10 2 11 1 4 84 12 6 8 3 51 11 1 1 1 1

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.7 0.2 0.3 0.9 0.8 0.60.8 0.1 0.2 1 0.5 0.70.1 0.9 0 1 0.7 0.30.7 0 0.5 0.3 0.8 0.6

1 0 1 1 1 1

3.3 1.2 2 4.2 3.8 3.2

5 10 8 1 2 7

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 75.59 0.00 166.51 593.94 172.80 33.13Profit for the round 145,271 -590,220 344,242 1,000,103 1,027,340 -428,671Market Share 5.67 8.92 8.40 9.16 8.88 8.45Inventory Management Cost 1034 1 370 2540 961 3677Short Term Loans Unplanned 163,316 2,803,887 0 0 0 0


Score U8T1 U8T2 U8T3 U8T4 U8T5 U8T6Share Price at the end of the round 0.1 0 0.4 0.9 0.5 0Profit for the round 0.3 0 0.4 0.7 0.8 0.1Market Share 0 0.7 0.3 0.8 0.6 0.4Inventory Management Cost 0.5 1 0.8 0.2 0.6 0Short Term Loans Unplanned 0 0 1 1 1 1

Total Score 0.9 1.7 2.9 3.6 3.5 1.5

Final Rank 12 10 5 3 4 11

U8T7 U8T8 U8T9 U8T10 U8T11 U8T12264.01 77.88 89.25 602.65 423.53 298.31

811,451 -642,601 96,903 1,278,745 521,898 1,204,7656.36 11.75 5.01 10.78 7.93 8.68

1734 4293 2508 262 3363 6290 0 0 0 0 0

U8T7 U8T8 U8T9 U8T10 U8T11 U8T125 9 8 1 3 45 12 9 1 6 2

10 1 12 2 9 67 12 8 2 10 41 1 1 1 1 1

U8T7 U8T8 U8T9 U8T10 U8T11 U8T120.6 0.2 0.3 1 0.8 0.70.6 0 0.2 1 0.5 0.90.1 1 0 0.9 0.2 0.50.4 0 0.3 0.9 0.1 0.7

1 1 1 1 1 1

2.7 2.2 1.8 4.8 2.6 3.8

6 8 9 1 7 2

Score U1T1 U1T2 U1T3 U1T4 U1T5 U1T6 U1T7 U1T8Round 1 1.2 0.1 0.2 4.6 2.2 1.7 3.1 3.1Round 2 1.1 1.9 1.9 2.8 2.2 1.7 1.3 1.9Round 3 0.4 0.8 3.8 3.9 1.8 1.6 3.7 3.8Round 4 1 1.1 2.5 4.1 3.8 1.1 4.1 3.8Round 5 1.8 1.6 2.7 4.3 3.8 0.2 4.4 3.4Round 6 2.6 0.5 3.6 4.7 3.6 0.1 4 2.4Round 7 1.2 0.1 3.7 4.4 3.1 0.4 2.9 3.5Round 8 0.7 0.1 3.7 4.1 3.9 1 3.3 1Round 9 1.8 0.8 3.3 3.5 3.7 1.2 3.3 1.2Round 10 0.9 1.7 2.9 3.6 3.5 1.5 2.7 2.2Total Round Scores 12.7 8.7 28.3 40 31.6 10.5 32.8 26.3Last Round 0.5 3.65 3.9 7.8 5.1 2.8 2.9 5Total Score 13.2 12.35 32.2 47.8 36.7 13.3 35.7 31.3

U1T9 U1T10 U1T11 U1T121.4 4.6 3.9 2.91 4.2 3.4 4.1

0.5 2 1.9 3.60.5 2.6 1.3 2.80.6 1.8 2.5 1.90.8 3.1 3.8 1.92.2 2.4 4.2 2.22.6 3.9 4.2 2.62 4.2 3.8 3.2

1.8 4.8 2.6 3.813.4 33.6 31.6 291.1 8.05 5.2 5.75

14.5 41.65 36.8 34.75

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5Cumulative Total Shareholder Return (P.A.), % -5.53 -82.63 2.23 17.24 3.19Market Share - Global 5.67 8.92 8.40 9.16 8.88Market Share - US 7.15 19.68 11.17 3.75 5.12Market Share - Europe 5.41 0.00 11.51 8.70 15.67Market Share - Asia 4.97 6.93 5.52 12.33 7.97

Ranks U8T1 U8T2 U8T3 U8T4 U8T5Cumulative Total Shareholder Return (P.A.), % 10 12 7 1 6Market Share - Global 11 4 8 3 5Market Share - US 8 1 2 11 10Market Share - Europe 10 12 3 6 1Market Share - Asia 10 7 9 3 6

Score U8T1 U8T2 U8T3 U8T4 U8T5Cumulative Total Shareholder Return (P.A.), % 0 0 1 4 1.5Market Share - Global 0 2.25 1 2.5 2Market Share - US 0.3 1 0.9 0 0.1Market Share - Europe 0.1 0 0.8 0.5 1Market Share - Asia 0.1 0.4 0.2 0.8 0.5

Total Score 0.5 3.65 3.9 7.8 5.1

Final Rank 12 8 7 2 5

U8T6 U8T7 U8T8 U8T9 U8T10 U8T11 U8T12-13.01 7.27 -5.25 -3.95 16.34 12.86 8.37

8.45 6.36 11.75 5.01 10.78 7.93 8.688.48 8.39 8.70 7.65 3.29 10.60 6.034.92 8.07 6.26 5.70 13.88 8.73 11.159.98 4.50 15.83 3.26 13.53 6.12 9.06

U8T6 U8T7 U8T8 U8T9 U8T10 U8T11 U8T1211 5 9 8 2 3 4

7 10 1 12 2 9 65 6 4 7 12 3 9

11 7 8 9 2 5 44 11 1 12 2 8 5

U8T6 U8T7 U8T8 U8T9 U8T10 U8T11 U8T120 2 0 0.5 3.5 3 2.5

1.5 0 3 0 2.75 0.5 1.750.6 0.5 0.7 0.4 0 0.8 0.2

0 0.4 0.3 0.2 0.9 0.6 0.70.7 0 1 0 0.9 0.3 0.6

2.8 2.9 5 1.1 8.05 5.2 5.75

10 9 6 11 1 4 3

Date post:	11-Dec-2015
Category:	Documents
Upload:	amiya-arnav
View:	217 times
Download:	2 times

Round Rankings - Universe 8 (10)

Documents