Round Rankings - Universe 8 (9)

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 U8T92,064,775 2,398,028 2,445,249 3,401,283 3,279,792 2,091,564 2,620,456 2,645,174 1,608,462

985,374 1,220,617 503,990 458,317 601,251 1,200,815 291,392 1,020,572 406,809209,040 384,888 374,248 562,623 466,163 179,809 291,522 520,767 183,966298,884 291,994 717,411 616,618 650,555 0 699,366 478,462 447,422

27,353 62,844 58,646 106,388 95,140 114,508 36,958 92,489 48,7430 86,278 4,256 54,126 55,000 0 0 5,808 36,711

97,000 77,000 60,600 59,000 60,000 55,000 62,500 87,000 91,000115,341 139,598 127,323 133,447 143,088 151,055 117,632 155,705 106,465

1,732,993 2,263,219 1,846,474 1,990,521 2,071,198 1,701,187 1,499,371 2,360,803 1,321,116

331,782 134,809 598,775 1,410,762 1,208,594 390,377 1,121,085 284,371 287,34614,013 101,154 86,742 99,910 158,591 128,869 56,741 178,453 34,395

317,769 33,654 512,033 1,310,852 1,050,003 261,508 1,064,344 105,917 252,951237,117 766,282 23,143 -66,046 -61,211 860,534 -53,974 334,026 176,411

80,652 -732,628 488,890 1,376,898 1,111,214 -599,026 1,118,319 -228,108 76,5400 0 82,834 301,386 296,683 0 212,418 20,801 13,761

80,652 -732,628 406,055 1,075,512 814,531 -599,026 905,901 -248,910 62,779

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T9

79,408 573,209 491,537 566,157 898,681 730,259 321,533 1,331,234 194,9060 0 0 262,938 0 264,768 17,937 575,732 35,274

79,494 92,324 94,142 130,949 126,272 80,525 100,888 101,839 61,926364,720 6,000 1,795,904 3,893,705 4,797,905 1,175,602 4,125,743 61,121 966,747523,622 671,533 2,381,584 4,853,749 5,822,858 2,251,154 4,566,100 2,069,927 1,258,853

450,000 340,000 440,000 340,000 940,000 400,000 560,000 340,000 395,00041,640 0 349,479 0 2,458,223 390,951 1,726,751 0 296,68880,652 -732,628 406,055 1,075,512 814,531 -599,026 905,901 -248,910 62,779

### ### -187,430 2,361,306 730,511 ### 632,869 -703,191 ###### ### 1,008,104 3,776,818 4,943,264 ### 3,825,521 -612,101 -392,783

1,603,187 3,083,851 1,309,789 1,009,789 809,789 6,465,095 689,789 2,577,381 1,609,7890 2,155,141 0 0 0 0 0 23,324 0

58,545 75,473 63,690 67,142 69,805 57,563 50,791 81,323 41,8471,661,732 5,314,464 1,373,479 1,076,931 879,594 6,522,658 740,580 2,682,028 1,651,636

523,622 671,533 2,381,584 4,853,749 5,822,858 2,251,154 4,566,100 2,069,927 1,258,853


697,436 1,212,951 696,667 461,870 780,404 821,057 636,169 679,120 490,500635,748 397,347 540,942 518,986 444,407 553,664 380,716 685,314 509,562

1,333,184 1,610,297 1,237,609 980,856 1,224,811 1,374,720 1,016,885 1,364,433 1,000,062

810,380 970,985 409,956 339,841 421,034 1,010,186 177,170 829,836 406,80984,577 214,597 144,322 85,783 142,721 55,212 90,145 90,118 96,295

0 291,994 357,283 207,582 360,450 0 304,090 146,997 194,4940 0 0 0 0 20,171 0 0 00 63,573 3,192 38,207 33,000 0 0 3,432 36,711

34,000 27,000 10,000 15,000 20,000 18,000 15,000 38,000 27,50083,037 94,230 86,103 88,080 86,142 93,131 72,264 95,108 86,465

0 0 0 0 0 174,750 0 0 01,011,995 1,662,380 1,010,855 774,493 1,063,346 1,371,449 658,670 1,203,491 848,274

321,189 -52,083 226,753 206,363 161,465 3,271 358,216 160,942 151,7880 44,151 34,395 34,395 34,395 28,135 0 43,713 34,395

321,189 -96,234 192,358 171,968 127,069 -24,864 358,216 117,230 117,393239,006 646,830 52,062 19,208 -39,093 852,812 -37,224 245,931 178,645

82,183 -743,064 140,297 152,760 166,163 -877,676 395,440 -128,702 -61,2520 0 0 0 60,814 0 34,283 0 0

82,183 -743,064 140,297 152,760 105,349 -877,676 361,157 -128,702 -61,252


0 250,191 194,906 194,906 194,906 159,429 0 247,707 194,9060 0 0 262,938 0 173,517 17,937 575,732 35,274

26,851 46,699 26,822 17,782 30,046 31,611 24,493 26,146 18,88472,601 2,000 770,736 1,044,764 3,635,114 600,922 3,556,072 2,000 815,85799,452 298,890 992,463 1,520,389 3,860,065 965,479 3,598,502 851,585 1,064,921

410,000 300,000 400,000 300,000 900,000 360,000 520,000 300,000 355,00041,640 0 349,479 0 2,458,223 390,951 1,726,751 0 296,68882,183 -743,064 140,297 152,760 105,349 -877,676 361,157 -128,702 -61,252

### ### ### 16,462 176,123 ### -106,194 -868,903 ###### ### -152,421 469,222 3,639,694 ### 2,501,714 -697,605 ###

1,603,187 2,409,789 1,309,789 1,009,789 809,789 6,429,789 689,789 1,859,789 1,609,7890 2,155,141 0 0 0 0 0 23,324 0

45,000 32,000 -200,000 17,000 -625,000 -729,800 385,000 -375,000 530,00034,456 56,887 35,095 24,378 35,582 41,794 21,999 41,078 26,858

1,682,643 4,653,816 1,144,884 1,051,167 220,371 5,741,783 1,096,788 1,549,190 2,166,646

99,452 298,890 992,463 1,520,389 3,860,065 965,479 3,598,502 851,585 1,064,921


321,189 -52,083 226,753 206,363 161,465 3,271 358,216 160,942 151,788-3,858 -13,652 -1,017 -7,013 7,907 -5,482 2,709 -6,619 -4,48655,422 234,809 0 -83,296 9,582 269,797 -3,028 -224,184 -32,371

9,261 10,696 176 84 842 -10,705 -1,787 20,814 -12,452-239,006 -646,830 -52,062 -19,208 39,093 -852,812 37,224 -245,931 -178,645

0 0 0 0 -60,814 0 -34,283 0 0143,008 -467,059 173,851 96,931 158,074 -595,931 359,050 -294,978 -76,165

140,000 0 0 0 0 0 0 0 0

283,008 -467,059 173,851 96,931 158,074 -595,931 359,050 -294,978 -76,165

0 0 0 -400,000 0 0 -100,000 0 00 0 0 0 1,090,767 0 1,348,873 0 159,1220 -200,000 0 -100,000 0 1,000,000 0 500,000 0

-85,855 687,059 0 0 0 0 0 -205,022 00 -20,000 0 200,000 300,000 0 200,000 0 0

-85,855 467,059 0 97,211 1,390,767 1,000,000 1,565,653 294,978 159,122197153 0 173851 194142 1548841 404069 1924703 0 82957

2,000 2,000 596,885 850,622 2,086,272 196,852 1,631,369 2,000 732,90072601 2000 770736 1044764 3635114 600922 3556072 2000 815857


612,064 1,185,077 261,877 1,499,164 971,019 1,089,584 961,249 1,405,437 511,0240 0 720,258 592,938 749,010 318,237 277,563 0 0

612064 1185077 982135 2092102 1720030 1407822 1238813 1405437 511024

174,994 249,632 94,034 118,476 180,217 190,629 114,222 190,736 0

61,866 170,291 56,416 310,729 116,007 118,387 105,667 381,479 19,257298,884 0 360,129 409,036 290,106 0 395,276 331,465 252,928

2,189 62,844 11,211 78,573 56,163 88,851 5,628 72,848 21,4650 22,705 1,064 15,919 22,000 0 0 2,376 0

33,000 25,000 36,000 27,000 15,000 17,000 17,500 30,000 32,50022,304 35,367 31,220 35,367 46,946 47,925 35,367 50,597 10,00021,672 397,347 87,045 244,751 254,781 553,664 14,165 289,430 105,086

614909 963186 677119 1239853 981220 1016454 687826 1348932 441236

-2,846 221,891 305,016 852,249 738,810 391,367 550,987 56,505 69,78814013 57003 52347 65515 124196 100735 56741 134740 0

-16,859 164,888 252,669 786,734 614,614 290,633 494,246 -78,235 69,788-552 107479 -27659 -81011 -19794 9836 -16395 88273 -2419

-16,307 57,410 280,328 867,745 634,408 280,796 510,641 -166,508 72,2070 0 61672 190904 139570 0 112341 0 13761

-16307 57410 218656 676841 494838 280796 398300 -166508 58446


79,408 323,017 296,632 371,251 703,776 570,830 321,533 1,083,528 00 0 0 0 0 91,250 0 0 0

23,564 45,625 10,082 57,718 37,384 41,949 37,008 54,109 19,67421,200 2,000 752,490 1,882,811 504,150 2,000 452,707 2,000 94,623

124172 370643 1059204 2311779 1245310 706029 811247 1139637 114297

20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000-16,307 57,410 218,656 676,841 494,838 280,796 398,300 -166,508 58,446124,768 -621,628 330,459 1,076,641 350,736 -120,191 524,047 -504,043 309,546128462 -544219 569115 1773482 865574 180605 942347 -650551 387991

0 591,275 0 0 0 35,306 0 717,592 0-25,000 305,000 470,000 503,000 355,000 474,800 -155,000 1,035,000 -285,00020,710 18,587 20,089 35,297 24,736 15,318 23,901 37,596 11,306-4290 914861 490089 538297 379736 525424 -131099 1790188 -273694

124172 370643 1059204 2311779 1245310 706029 811247 1139637 114297


755,275 0 1,486,705 1,440,249 1,528,369 180,923 1,023,037 560,617 606,9380 0 0 0 0 0 0 0 0

755275 0 1486705 1440249 1528369 180923 1023037 560617 606938

0 0 0 0 0 0 0 0 062,596 0 173,510 166,111 207,436 6,211 95,710 49,169 68,414

0 0 0 0 0 0 0 0 025,165 0 47,435 27,815 38,977 5,486 31,330 19,642 27,27830,000 25,000 14,600 17,000 25,000 20,000 30,000 19,000 31,00010,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000

614,076 0 1,174,155 867,173 938,636 143,487 644,115 395,883 404,476741837 35000 1419700 1088099 1220049 185184 811155 493694 541168

13,438 -35,000 67,005 352,150 308,319 -4,261 211,882 66,923 65,7700 0 0 0 0 0 0 0 0

13,438 -35,000 67,005 352,150 308,319 -4,261 211,882 66,923 65,770-1337 11974 -1260 -4243 -2324 -2114 -356 -178 185

14,776 -46,974 68,265 356,393 310,644 -2,147 212,238 67,101 65,5850 0 21162 110482 96299 0 65794 20801 0

14776 -46974 47103 245911 214344 -2147 146444 46300 65585


0 0 0 0 0 0 0 0 029,078 0 57,238 55,450 58,842 6,966 39,387 21,584 23,367

270,919 2,000 272,678 966,131 658,641 572,681 116,964 57,121 56,267299997 2000 329917 1021580 717483 579646 156351 78705 79634

20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,00014,776 -46,974 47,103 245,911 214,344 -2,147 146,444 46,300 65,585

281,842 283,187 524,307 1,268,203 203,652 306,343 215,016 669,756 235,366316618 256213 591410 1534114 437996 324196 381460 736056 320950

0 82,787 0 0 0 0 0 0 0-20,000 -337,000 -270,000 -520,000 270,000 255,000 -230,000 -660,000 -245,000

3,379 0 8,506 7,466 9,487 450 4,891 2,649 3,684-16621 -254213 -261494 -512534 279487 255450 -225109 -657351 -241316

299997 2000 329917 1021580 717483 579646 156351 78705 79634

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T92,347,088 0 6,469,005 ### ### 0 ### 2,386,312 2,934,82741,000.00 30,000.00 40,000.00 30,000.00 90,000.00 36,000.00 52,000.00 30,000.00 35,500.00

57.25 0.00 161.73 604.33 156.82 0.00 245.82 79.54 82.6720.65 0.00 126.20 557.04 109.08 0.00 134.89 75.24 79.56

0.00 0 0 2.21 0 0 0.78 0 029.100 n/a 15.930 16.860 17.330 n/a 14.110 n/a 46.750-8.982 -85.703 2.15 18.972 1.801 -63.337 7.108 -5.594 -5.189

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T916.07 5.62 24.49 41.48 36.85 18.66 42.78 10.75 17.8615.39 1.4 20.94 38.54 32.01 12.5 40.62 4 15.73

3.91 -30.55 16.61 31.62 24.83 -28.64 34.57 -9.41 3.9n/a n/a 42.33 77.81 84.89 n/a 83.78 n/a n/an/a n/a -48.22 -76.36 -80.68 n/a -89.82 n/a n/a

67.95 4.41 24.21 29.14 21.87 12.97 30.96 5.92 22.82n/a n/a 50.44 31.27 20.41 n/a 32.96 n/a n/a

1.97 -24.42 10.15 35.85 9.05 -16.64 17.42 -8.3 1.77

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T95.80 8.97 8.26 8.43 9.33 7.30 7.17 10.50 6.08

0.00 0.00 1.32 0.00 0.00 0.68 0.00 2.97 2.703.10 2.57 3.96 0.00 0.00 0.00 0.00 6.12 3.380.00 0.00 0.00 5.61 5.81 1.38 4.29 0.00 0.002.71 6.4 2.98 2.82 3.52 5.24 2.88 1.41 0


1195

18971897

150 119 110 137 1215 5 6 5 3

2173 2618 2246 1895 21882173 2618 2246 1895 2188

220 130 119 1306 5 1 3

507 2889 1261 2033507 2889 1261 2033

230 159 170 249 260 169 250 2272 4 4 8 6 2 6 3

1615 5670 2645 1407 1557 3971 1487 18481615 5670 3768 1407 1557 3971 1487 1848


7.92 17.34 10.23 4.00 9.30 10.94 7.36 7.83 8.55

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.974.55 5.48 4.70 0.00 0.00 0.00 0.00 3.96 4.580.00 0.00 0.00 1.06 6.04 2.64 4.25 0.00 0.003.38 11.86 5.53 2.94 3.26 8.31 3.11 3.87 0


500 1199 607 11393 9 6 1

2200 1132 4950 116912567 1132 12359 1169

1200 1199 1350 1177 13045 5 4 5 1

1260 1671 701 6776 2040

3942 3811 3168 6776 4046

1299 1500 13506 4 3

7661 3715 310215137 7935 9285

1630 1449 2419 1800 1499 20002 4 8 4 2 5

2006 5007 728 1119 4774 16612939 5144 728 2607 4774 1661


0.00 0.00 2.86 0.00 0.00 1.47 0.00 6.43 1.521.64 2.17 0.91 0.00 0.00 0.00 0.00 8.81 2.650.00 0.00 0.00 9.96 4.83 0.00 4.03 0.00 0.002.61 6.51 0 0.95 1.45 6.2 2.16 0 0


1495

14391439

165 174 145 250 167 1695 5 6 6 5 3

1730 0 3654 0 1537 14031730 1389 3654 748 1537 1403

229 120 130 1406 5 1 3

1182 3077 1035 20151182 3077 1035 2015

310 224 247 311 240 290 3152 4 3 8 6 6 1

891 0 2332 2574 3198 1651 509891 2708 2605 2574 3198 1651 509


0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.434.12 0.00 8.70 0.00 0.00 0.00 0.00 3.66 3.340.00 0.00 0.00 2.81 7.32 2.46 4.80 0.00 0.002.12 0 5.55 6.13 7.61 0 3.93 1.21 0


29703328 2310 6600 4290 3630

6600 5280 44002602 5390 1320 7150 2574

2200 4950660

2750 4400 2728 2750440 2750 352

11051100

2148 2645 2645 2622 2262 2205

1000300 2223 868

1471 2332 2645 1868 2560

4555 30 100 60 55

100 80 10043.00 70.00 20.00 100.00 36.00

2.00 0.00 0.00 0.00 0.00 0.00 0.00 4.00 0.00

100 10060

100 100 62 10040.00 100.00 8.00

0.00 0.00 0.00 0.00 0.00 30.00 0.00 0.00 0.00

0 0 0 0 0 358 253 0 5700 0 0 0 0 0 0 1629 00 0 0 0 0 0 0 0 00 0 0 1938 0 1495 22 2422 0

0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 00 0 0 0 0 1303 0 0 00 0 0 0 0 0 0 0 0

487 1421 1 1978 39 4627 318 5626 363

3788 8287 4891 1914 4446 3971 3521 3743 40851261

137 3928 701 4911 3510 5553 352 4553 13423129 2750 2200 3478 1323 352 4411 7173 1868

2621 3654 1839 1330 2767 2046 28412332 1917 4945 1035 899

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

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


0.00 0.00 0.00 0.00 0.00 3.86 0.00 0.00 0.000.67 9.41 3.86 9.37 11.62 15.05 1.18 6.21 6.699.60 7.92 7.41 6.21 5.30 8.55 9.60 9.60

52.5275.40 78.97 62.11 60.52 74.57

41.19 39.85 40.27193.76 102.74 157.02 103.55 249.93

42.74 38.5391.42

43.08 40.96 70.03 41.54232.59 90.78 92.19

87.07100.74

135.94 135.08 135.68 135.1 135.77 135.19

117.46172.26 149.11 156.06

156.86 154.43 154.65 155.30 154.40

1.591.64 1.70 1.34 1.34 1.60

1.33 1.31 1.313.01 1.6 2.43 1.61 3.88

1.71 1.562.27

1.56 1.51 2.54 1.525.42 2.17 2.2

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T92,940 4,200 1,000 1,000 1,000 2,500 3,000 1,100 3,000

0 400 1,500 900 500 1,000 400 150 800

0 521 0 441 0 0 0 50 2520 2 0 0 0 0 0 100 00 131 -224 -357 0 0 0 50 -310 100 0 100 0 0 0 80 100

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

0 85,278 4,256 54,126 0 0 0 5,808 36,711N/A 13640.05 N/A 10227.94 N/A N/A N/A 9679.762 12139.75

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

10.66667 10.66667 10.4 11 10.4 10.66667 10.66667 10 10.66667

4.52.5

1.2553

1110101110

U8T1 U8T2 U8T3 U8T4 U8T5 U8T6 U8T7 U8T8 U8T93009909 1722800 5933299 15240190 10123021 2682818 9352497 3715535 2973120

358720.2 0 1789904 3887705 4791905 1169602 4119743 55121.13 960746.9-1021541 -3246685 -1254198 -997982 -801456 -4147670 -689789 -1384343 -9990392347088 Penny stoc 6469005 18129913 14113470 Penny stoc 12782451 2386312 2934827

2.059776 2.037059 1.169283 0.671591 0.595796 1.974576 0.620816 2.088578 2.04791516.96239 16.81485 10.73532 7.405637 6.792574 16.48632 7.067668 17.33457 16.9427510.55283 10.55519 4.071487 3.348535 3.23735 10.84631 3.357188 10.68794 9.158345

NA NA 1.299259 0.267365 0.163817 NA 0.180312 NA NA10.61692 10.61778 6.969737 6.549745 6.292147 10.90271 6.50083 10.7544 9.2361891242308 336883.1 4770340 14327953 7718876 599840.5 6614914 2102833 2039860

4 4 4 4 4 4 4 4 42064775 2398028 2445249 3401283 3279792 2091564 2620456 2645174 16084628259099 9592110 9780997 13605133 13119168 8366257 10481823 10580696 6433849

12.13041 14.67466 11.65 11.65 11.65 11.65 11.65 15.26547 11.65331781.6 134808.5 598774.9 1410762 1208594 390377.2 1121085 284370.6 287345.94024647 1978269 6975728 16435380 14080121 4547894 13060644 4341050 3347580

15.90506 49.50743 14.63 14.63 14.63 18.30885 14.63 45.43107 14.63317768.5 33654.02 512033 1310852 1050003 261507.9 1064344 105917.5 252950.85054128 1666124 7491043 19177769 15361547 4787910 15571357 4811945 3700670

19.01672 58.54262 17.3 17.3 17.3 21.78367 17.3 87.78178 17.3279089.6 33654.02 373594.2 995138.9 714226.6 253725.8 850963 54734.15 231788.25307370 1970195 6463180 17215904 12356120 5527081 14721661 4804661 4009936

U8T10 U8T11 U8T124,298,502 3,586,591 3,423,095

804,479 818,892 927,990619,219 652,629 562,674668,003 593,206 470,822149,174 38,417 55,289

3,581 34,062 69,03168,000 69,000 143,000

151,331 146,512 125,3002,463,787 2,352,718 2,354,104

1,834,715 1,233,872 1,068,990127,539 141,583 62,578

1,707,176 1,092,290 1,006,412-23,864 64,673 132,987

1,731,040 1,027,617 873,426499,586 259,517 9,564

1,231,454 768,100 863,861

U8T10 U8T11 U8T12

722,720 1,442,303 514,60945,746 12,909 14,523

165,492 138,084 131,7891,338,232 2,323,516 1,726,7722,272,190 3,916,811 2,387,694

392,000 316,160 535,0000 0 553,588

1,231,454 768,100 863,861162,462 301,791 -1,253,189

1,785,916 1,386,051 699,260

400,000 2,449,789 1,610,7890 0 0

86,274 80,971 77,646486,274 2,530,760 1,688,435

2,272,190 3,916,811 2,387,694

U8T10 U8T11 U8T12

0 1,104,445 655,099710,308 369,667 1,026,735710,308 1,474,112 1,681,834

339,783 566,157 632,2580 220,889 110,763

370,526 294,768 195,8340 0 0

2,116 21,086 41,41820,000 30,000 52,00090,734 89,565 75,597

0 0 0823,158 1,222,466 1,107,870

-112,850 251,646 573,96423,830 39,273 0

-136,680 212,373 573,9649,029 89,716 150,192

-145,709 122,657 423,7720 751 0

-145,709 121,905 423,772

U8T10 U8T11 U8T12

135,037 222,549 045,746 12,909 0

0 42,521 25,221438,537 1,278,856 1,010,781619,320 1,556,835 1,036,003

352,000 276,160 495,0000 0 553,588

-145,709 121,905 423,77236,682 162,331 -1,838,292

242,973 560,396 -365,932

400,000 2,449,789 1,610,7890 0 0

-51,000 ### -245,00027,347 41,650 36,146

376,347 996,439 1,401,935

619,320 1,556,835 1,036,003

U8T10 U8T11 U8T12

-112,850 251,646 573,96429,025 10,592 4067,844 -12,909 0

-30,180 -2,816 864-9,029 -89,716 -150,192

0 -751 0-55,189 156,046 424,677

0 0 0

-55,189 156,046 424,677

-30,000 -500,000 0### 0 0

-359,789 0 -500,0000 0 0

450,000 -500,000 0-202,916 -768,946 -500,000-258106 -612900 -75323

696,642 1,891,756 1,086,105438537 1278856 1010781

U8T10 U8T11 U8T12

2,327,361 1,226,560 1,466,465134,518 0 0

2461878 1226560 1466465

464,696 252,734 295,732

356,329 268,310 294,175297,477 298,438 274,988

94,101 1,061 19,2351,465 12,976 27,612

25,000 19,000 49,00050,597 46,946 39,702

245,299 6,196 222,4861534965 905662 1222930

926,913 320,897 243,535103709 102310 62578

823,204 218,588 180,957-32313 -23327 -16240

855,517 241,914 197,197188214 53221 0

667303 188693 197197

U8T10 U8T11 U8T12

587,683 1,219,754 514,6090 0 14,523

89,603 47,223 56,459719,425 502,101 413,243

1396711 1769078 998835

20,000 20,000 20,000667,303 188,693 197,197

71,722 113,793 -37,401759026 322487 179796

0 0 0591,000 1,415,000 785,000

46,685 31,591 34,039637685 1446591 819039

1396711 1769078 998835

U8T10 U8T11 U8T12

1,971,142 1,255,586 1,301,5310 0 0

1971142 1255586 1301531

0 0 0262,891 163,431 157,736

0 0 055,072 37,356 36,05423,000 20,000 42,00010,000 10,000 10,000

599,527 363,471 804,249950490 594257 1050039

1,020,652 661,329 251,4920 0 0

1,020,652 661,329 251,492-581 -1717 -965

1,021,233 663,046 252,456311373 205544 9564

709860 457502 242892

U8T10 U8T11 U8T12

0 0 075,889 48,340 50,109

180,270 542,558 302,748256159 590898 352857

20,000 20,000 20,000709,860 457,502 242,892

54,057 25,666 622,504783918 503168 885396

0 0 0-540,000 80,000 -540,000

12,242 7,730 7,461-527758 87730 -532539

256159 590898 352857

U8T10 U8T11 U8T12

### ### 8,514,30135,200.00 27,616.00 49,500.00

477.08 455.98 172.01328.06 420.53 86.43

0.18 3.97 013.640 16.390 9.86015.232 15.119 2.859

U8T10 U8T11 U8T1242.68 34.4 31.2339.72 30.45 29.428.65 21.42 25.24

78.6 35.39 29.29-52.54 9.11 -16.5972.98 29.51 47.29

70 61.35 323.1534.98 27.81 17.45

U8T10 U8T11 U8T1210.80 9.32 8.03

0.00 0.00 0.000.00 0.00 0.006.66 0.00 5.074.13 9.32 2.97

U8T10 U8T11 U8T12

159 2566 70 412

1783 412

249 210 2477 7 70 5259 2225

1826 5259 2225

U8T10 U8T11 U8T12

0.00 11.00 5.52

0.00 0.00 0.000.00 0.00 0.000.00 0.00 0.86

0 11 4.65

U8T10 U8T11 U8T12

1409 16135 7

8505 659013540 8986

1838 1500 19975 7 7

3373 6388 4143373 6388 2069

U8T10 U8T11 U8T1215.44 8.30 9.10

0.00 0.00 0.000.00 0.00 0.00

11.05 0.00 8.574.38 8.3 0.54

U8T10 U8T11 U8T12

199 2276 7

2608 14452608 1445

269 240 2778 7 7

3521 3891 23113828 3891 2311

U8T10 U8T11 U8T1214.59 9.26 8.94

0.00 0.00 0.000.00 0.00 0.006.21 0.00 3.448.38 9.26 5.5

U8T10 U8T11 U8T12

71507150 4950

2624 33002327 4400

26452645 2205

25021922 1922

100100.00 100.00

0.00 0.00 0.00

53 10047.00 100.00

0.00 0.00 0.00

62 0 0311 0 0

0 0 00 138 0

0 0 3900 0 00 0 00 0 0

1252 84 352

0 5259 2637

5881 66 12025996 6322 5802

5253 3891 3756876

13 13 99 12 7

12 13 97 12 7

U8T10 U8T11 U8T12

0.00 0.007.92 0.17 2.758.99 9.60 9.60

40.0380.37 127.73

41.76 89.62152.65 57.44

74.04134.68 135.69

109.91154.77 155.27

1.331.25 1.98

1.55 3.263.63 1.38

U8T10 U8T11 U8T121,000 4,500 1,000

0 300 300

0 190 62336 5 4

-167 -205 -3030 99 100

N/A 1 1

3,081 34,062 69,031N/A 14939.42 9241.0386

U8T10 U8T11 U8T122.25 3.625 3.13.25 3.875 3.4

10 10.5 10.4

U8T10 U8T11 U8T1215847258 12576491 7948950.7

1332232 2317516 1720772.5-386127 -2301696 -1155422

16793362 12592310 8514301.2

0.647401 1.420804 1.63402757.284329 12.5117 14.119688

3.39535 4.131832 7.23312830.223975 1.767459 2.30356386.572687 7.159834 9.3177134

12208844 11148323 3722915.4

4 4 44298502 3586591 3423094.5

17194009 14346362 13692378

11.65 11.65 11.651834715 1233872 1068990.5

21374429 14374614 12453739

14.63 14.63 14.631707176 1092290 1006412.4

24975987 15980197 14723813

17.3 17.3 17.31252895 819294.8 941160.96

21675087 14173799 16282085

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

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

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 ### 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

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 U1T1 U1T2 U1T3 U1T4 U1T5 U1T6Share Price at the end of the roundProfit for the roundMarket ShareInventory Management CostShort Term Loans Unplanned

Ranks U1T1 U1T2 U1T3 U1T4 U1T5 U1T6Share Price at the end of the roundProfit for the roundMarket ShareInventory Management CostShort Term Loans Unplanned

Score U1T1 U1T2 U1T3 U1T4 U1T5 U1T6Share Price at the end of the roundProfit for the roundMarket ShareInventory Management CostShort Term Loans Unplanned

Total ScoreFinal Rank

U1T7 U1T8 U1T9 U1T10 U1T11 U1T12

U1T7 U1T8 U1T9 U1T10 U1T11 U1T12

U1T7 U1T8 U1T9 U1T10 U1T11 U1T12

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 0 0 0 0 0 0 0Total Round Scores 11.8 7 25.4 36.4 28.1 9 30.1 24.1Last Round 0.7 3.6 4.5 7.15 5.4 1.7 3.3 4.05Total Score 12.5 10.6 29.9 43.55 33.5 10.7 33.4 28.15

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 3.20 0 0 0

11.6 28.8 29 25.21.3 8.4 7.35 4.4

12.9 37.2 36.35 29.6

TeamValues U8T1 U8T2 U8T3 U8T4 U8T5Cumulative Total Shareholder Return (P.A.), % -8.98 -85.70 2.15 18.97 1.80Market Share - Global 5.80 8.97 8.26 8.43 9.33Market Share - US 7.92 17.34 10.23 4.00 9.30Market Share - Europe 6.24 0.00 14.25 8.94 14.94Market Share - Asia 4.24 8.68 3.77 10.90 6.28

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

Score U8T1 U8T2 U8T3 U8T4 U8T5Cumulative Total Shareholder Return (P.A.), % 0 0 1.5 4 1Market Share - Global 0 2 1.5 1.75 2.5Market Share - US 0.4 1 0.7 0 0.6Market Share - Europe 0.2 0 0.8 0.6 1Market Share - Asia 0.1 0.6 0 0.8 0.3

Total Score 0.7 3.6 4.5 7.15 5.4

Final Rank 12 8 5 3 4

U8T6 U8T7 U8T8 U8T9 U8T10 U8T11 U8T12-63.34 7.11 -5.59 -5.19 15.23 15.12 2.86

7.30 7.17 10.50 6.08 10.80 9.32 8.0310.94 7.36 7.83 8.55 0.00 11.00 5.52

2.46 8.73 4.87 6.77 14.59 9.26 8.947.67 6.19 15.24 4.17 15.44 8.30 9.10

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

9 10 2 11 1 4 83 9 8 6 12 2 10

11 7 10 8 2 4 57 9 2 11 1 6 4

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

0.5 0 2.75 0 3 2.25 10.8 0.2 0.3 0.5 0 0.9 0.1

0 0.4 0.1 0.3 0.9 0.7 0.60.4 0.2 0.9 0 1 0.5 0.7

1.7 3.3 4.05 1.3 8.4 7.35 4.4

10 9 7 11 1 2 6

Documents

Round Rankings - Universe 8 (9)