Financial Statement Analysis

profilessand5566
2YPlan-Example.pdf

P r e p a r e d F o r : D i c k G r e g e r s o n “ U n i v e r s e 1 , C o m p a n y 4 ”

B U S 4 9 7 0 C a l i f o r n i a S t a t e U n i v e r s i t y , L o s A n g e l e s

2 YEAR PLAN C O M P A N Y 4

Table of Contents

COMPANY : 2 YEAR PLAN

Introduction.................................................................................. 2 Overview Company History Vision Mission

Organization................................................................................ 3 Our Team

Industry Analysis .......................................................................... 5 External Analysis......................................................................... 7

Company Analysis: Strategy, Resources, and Financial Statement Analysis. Market Outlook.............................................................................. 11 SWOT Analysis ...................................................................... 12

Strengths Market Share Prices Getting into the Opponent’s Mind

Weaknesses...................................................................... 14 Expenditures COGS vs. Revenue

Opportunities.................................................................. 15 Meet Customers Preferences Attracting New Investors

Threats ...................................................................... 15 New Entrants Inflation

Strategies For Years 5 and 6 ................................................................ 16 Mission Strategy and Objectives

Strategy Implementation. How Are We Going to Get there? ....................... 17 Financial Statement Projections ............................................................... 17 Analysis of Financial Statement Projections ...................................................... 19

1

Introduction Overview

The following two-year plan was created with the goal of providing an overview of our company

to our shareholders and potential investors. This two-year plan was created with the objective of

giving an outline of what Company 4 expects to accomplish over the following two years, year five

and year six. This plan will include a summary of the company's organizational structure as well as

the individual profiles and duties of the teams. Along with our goals and objectives, we will also

present an industry analysis. The industry analysis will explain how Company 4 trends and

performance compare to industry averages for revenue, net income, return on assets, return on

equity, and stock price.

Company History

After a few long semesters of online learning, Company 4 was established, in this process other

companies were established as well, creating competition in the market. The company slowly

started to rise, both in customers and profits, along with its technology. Company 4 has the ability

of having business across some nations, including Europe, Asia and the U.S. Year after year the

company has been evolving, adding more features to it’s technology and expanding its

manufacturing process. Having a great team, the company expects to grow even more, creating

more profit for its shareholders.

Vision

The main objective of this report is to show our current shareholders and potential investors our

progress in the past 4 years, and our future goals and predictions for the years to come. Our main

goal is to provide our customers the latest technology and to deliver the best customer service.

Mission

From the beginning our main goal has been to provide a product across nations that is both

accessible and keeps up with the latest technology. Our company is centralized on the customer’s

demands and to dispense out products at a convenient cost.

COMPANY : 2 YEAR PLAN 2

ORGANIZATION O U R T E A M

KATHERINE VIELMAN

JASMINE MONCADA

My name is Katherine Vielman, this is my last semester at CSULA and I will be majoring in

Business Administration with an emphasis in Human Resources. It is a great honor to be a first

generation Latina to graduate. My goal is to become an HR coordinator for a company. According

to the Gallup institute one of my main strengths is discipline, and I hope this asset will help me

achieve my future goals.

My name is Jasmine Moncada and I'm in my senior year. My major is in Business

Administration with an emphasis in Human Resources. The reason why I picked Human Resources

is because I love to help people and I feel that that's what the Human Resources department does.

Help employees with anything they need. My main goal in my career is to grow in my HR career. I

am currently working as a Human Resources Coordinator and want to grow and learn from all the

departments in my organization. For instance, I would like to work on Employee Relations, Leaves,

and just anything that can help me grow in my career.

CLAUDIA A. GARCIA Hello I am Claudia Alejandra Garcia. I am currently completing my last semester of undergrad

here at California State University, Los Angeles. My major has been Business Administration with

an emphasis in Statistics and Economics. Once I complete this semester I plan to continue on and

complete a MBA degree. I would like to work in Venture Capitals and Social Ventures, so I will

likely complete an extension program in NonProfit Management. I plan to work with marginalized

communities and help them take advantage of the opportunities Venture Capitals can offer, since

such a small percentage of these funds go to marginalized communities. I contributed to our future

Mission, Strategy and Objectives, as well as working on the appearance of the document.

COMPANY : 2 YEAR PLAN 3

My name is Sandra Sevilla and I am a senior at Cal State LA. I am majoring in business

management with an emphasis in healthcare administration. One day I would like to work as an

administrator at a children’s hospital or clinic. I currently spend a lot of my free time working on

flyers and instagram posts for a small dessert business. I believe that the skills I’ve acquired at this

job would lead me to be successful as a marketing manager as well. I’m not sure what job I’ll end

up having but I hope to be happy with whatever it is.

My name is Suren Maroutian and my major is Business Administration with an emphasis in

Marketing. I am currently a Senior at Cal State LA. My last semester will be Summer of 2022. My

goal is to find an internship for next semester and grow with that company. I would like to work

for a company like Walt Disney where I can find a marketing-entry position, and end up traveling

around the country. I am the youngest of 3 siblings, and the first one in my family to graduate

from a university.

Our team tries to work in a collective way. We meet twice a week, and before our meetings we

have reviewed the market for the forecast, revise our data compared to the other competitors, and

are ready to discuss our ideas and opinions. Our group tried this method from the beginning, and

we decided that it was the best approach for the decision making. The reason we liked this method

is because we are able to see the problems as a whole group, if someone brings up a new idea

everyone can share their opinion and point out possible problems. It also works for us because it

brings a broader perspective in terms of diversity of knowledge, considering that everyone has

different majors, we are able to explain to our team members information that is not generally

known.

OLIVIA WILSON

My name is Qiwen(Rita) Luo, my major is accounting. I am expected to graduate in Spring

2023. After graduation, I would like to be a commercial loan officer in the banking industry. I like

learning new things and working at a fast pace. Being an underwriter is a key person in the

process, the underwriter has to make an important decision which impacts many different people. I

want to be the person who can help people make their dreams come true.

QIWEN(RITA) LUO

SANDRA SEVILLA

SUREN MAROUTIAN

COMPANY : 2 YEAR PLAN 4

O U R T E A M

SITUATIONAL ANALYSIS

INDUSTRY ANALYSIS

Technology has been advancing over the years, the cellular market is one of them, and cellular

networks have been very competitive from the start. Our company is competing with five other firms

in the industry of cellular mobile network with different sales, marketing, and features from our

products. Technology has advanced so quickly that cellular phones started off by being a huge phone

that would only make phone calls. Currently cellular phones are touch screens, smaller, faster, and

there is so much you can do with them. This depicts how fast technology can grow, and our company

has the vision of advancing even further.

By definition bargaining power refers to suppliers who can put pressure on an organization by

raising their prices, lowering their quality or reducing the availability of their products. The

bargaining power is high when switching costs of buyers is high, threat of forward integration is

high, and switching costs of suppliers are low. On the other hand, the bargaining power is low when

switching costs of buyers are low, threat of forward integration is low, and switching costs of

suppliers are high. There are many different types of suppliers such as manufacturers and vendors,

distributors and wholesalers, independent suppliers, importers and exporters, and drop shippers. Our

company has faced some issues with our suppliers, specially during the war in Oilistan, where prices

increased due to the shortage of oil.

The main markets Company 4 focuses on is the U.S, Asia, and Europe. One thing our company

came to realize is that there are many factors that can produce changes in the market. At the

beginning we had the same strategy for all 3 markets, but once we got the results for Y1 and Y2 we

noticed that we needed to change our strategy and put our focus in each market individually rather

than all 3 markets as a whole. There has been up and downs in demand for our product. The

following chart depicts the percentages our company has estimated each year for each market.

COMPANY : 2 YEAR PLAN 5

At the moment, the demand is not doing so well due to news about the headsets exploding in an

airplane. We are predicting that for this coming year (Y5) the demand will be much improved. We

predicted for the demand in the U.S to be at 20%, Since Asia is one of the markets that has the

highest demand, we predicted it to be at 40%, finally, we predicted Europe’s demand to be at 15%.

There are many events that can happen in each country that we don’t have control over and those

events can and will stop the manufacturing and distribution temporarily or permanently. For

example, another event like the Civil war can occur, causing manufacturing and distribution to stop.

These estimates play a big role because it is very important for the company to produce enough

products and have the newest technologies and features to keep competing in the market.

Analyzing and understanding how the industry is doing in each region and globally is crucial for

success. In Y3, the total sales revenue for the company was $1,763,276. Between the United States,

Asia, and Europe, Asia did the best with a sales revenue of $849,699. The total amount of units sold

was 20,217 with tech 1 consisting of 70.8% and tech 2 of 29.2%. Europe did the worst with only

$511,064; there were 10,265 units sold with tech one consisting of 38.63% and tech 2 with 61.37%.

The average unit production cost was 64 USD for tech 1 and 122 USD for tech 2. The total profit for

the company in Y3 was $255,792. The return on equity (ROE) was 6.34%., higher than some

competitors but significantly lower than others’. The company had 46,000 shares and the share price

was $203.19.

6COMPANY : 2 YEAR PLAN SITUATIONAL ANALYSIS

SITUATIONAL ANALYSIS

COMPANY ANALYSIS: STRATEGY, RESOURCES AND FINANCIAL STATEMENT ANALYSIS.

In Y4, the company’s total sales revenue was $1,752,084, about $11,000 less than the year prior.

Higher production costs and expenses were some of the contributors that led to this decrease. Asia

again sold the most units, with a total of 18,992. Tech 1 made up 68.54% or about 13,017 units, tech

2 made up 29.41% or about 5585 units, and tech 3 only 2.06%, or 391 units. The United States and

Europe struggled, only selling about 10,000 units each. The average production cost for tech 1 was

$61, down $3 from Y3, $121 for tech 2, down $1 from Y3, and $125 for tech 3. The total profit for

the year was $161,047, down $94,745 from the prior year. The ROE was 4.34%, down 2% from Y3.

There were 45,700 shares, down 300 from Y3, and the ending share price was $231.94, up $28.75

from the year prior.

EXTERNAL ANALYSIS

As can be seen in the below table, all companies have similar technologies sold in the market,

only Technology 1 and Technology 2 in the whole market in Y3. Asia Market had the highest

number of units sold among the three major market areas in Y3 and Y4; however, the total number

of units sold decreased from 20,217 units to 18,992 units in Y3 and Y4 because of a suspicious case

regarding an airplane crash in southern China may cause by headset explosion. This event caused

the most negative impact on the demand for new headsets in Asia market. In Y4, People in USA and

Europe markets were more interested in Technology 2, USA market had 52.83% of total units sold,

and Europe Market had 57.87% of total units sold; in addition, new technology 3 had been launched

in Asia and Europe market by company 5.

7COMPANY : 2 YEAR PLAN

Competition is intense among existing companies. Although there is not much difference in

their products, companies try to occupy more market shares by changing the number of features and

selling prices. One of the competitors that has the stablest global market shares is Company 1, they

have been occupied by 20.47%% market shares in Y3 and 20.95% in Y4. Our company’s global

market share grew from 15.46% to 17.08% in Y3 and Y4.

8COMPANY : 2 YEAR PLAN

Internal Analysis

In order to expand the company business, our company pursued to increase internal capacity

allocation for product 1 and product 2 in the Asia and USA market by installing new plants in the

USA and Asia. With increasing popularity of Technology 1 and Technology 2, companies that have

lower selling price and more features would occupy more market shares. We still need to work on

gaining larger market share and providing better return to stakeholders.

Global market share of three market areas’ had been increased from Y3 to Y4. Especially

in Asia and European markets. Company 4 managed to expand the US market share from

13.94% to 13.98% in Y3 and in Y4. In the Asia market, market share increased by 2.13%

from 14.73%. Europe market share had the highest percentage at 20.49% in Y4.

9COMPANY : 2 YEAR PLAN

10COMPANY : 2 YEAR PLAN

An overview of Company 4’s sales revenue in Y3 and Y 4, we had stable results ( Y3

$1,763,276, Y4 $1,752,084). The main sales that contributed to this result took place in Asia,

where there were 6,179 units sold. During Y3 and Y4, the Tec 1 sales in the US market decreased

from $707k units to 683k units. We decreased our price by $35 dollars per unit in Y4 while

retaining the same number of features, on the other hand, our competitors increased features and

decreased prices, which is why they took sales away from us. There was a downtrend profit

performance from $255,792 to $161,047 in Y3 and Y4. There were two main challenges that

caused the loss in Y4: Firstly, the decrease in sales revenue, secondly, the high R&D costs,

promotion and administration cost.

Market Outlook

The market has been a bit of a roller coaster for our product. The market outlook has been

extremely helpful to determine our decisions in each round, and has helped us to have an idea of

how the environment is doing, and shape our decisions. Our group spends a reasonable amount of

time going over the market outlook, and discussing possible outcomes of the events happening and

possible scenarios that might happen. We believe that this portion of the platform is very

interesting because it sets the rules for our decisions and how they will be determined. For

instance, during round 3, our group was divided on the strategy that we were going to take, some

group members predicted that the market growth was going to increase because other companies

were not going to invest in new technology since the war erupted in Oilistan. The other team

members wanted to invest in new technologies because they thought the competition was going to

hold on to new technology because of the war. We predicted that the demand in market for Y5 and

Y6 is going to increase, because the other companies will increase competition.

11COMPANY : 2 YEAR PLAN

SITUATIONAL ANALYSIS

SWOT ANALYSIS 12

Strengths

Market share

Market share is one of the key measures used by companies to evaluate how well they are

performing in comparison to competitors. It is a percentage of all sales by all competitors' in any

particular market. Company 4, we weighed market share as one of the top factors at 17% because

we anticipate that our low cost will allow us to gain a firm position in the market. We conducted

market research in order to continue to satisfy our customers and change our product as demand

changes. For instance, it is critical to be able to give the quality and features that consumers are

looking for in order to have the largest market share. To maximize sales, we analyzed our

competitors' pricing and features and reduced our costs while increasing our features. And, we are

continually striving to increase our market share by satisfying the needs of our customers. We

expect our market share to grow as we release new features and keep our costs lower than our

competitors. Importantly, in year four, we had the highest market share of 17.08 percent, and in

year one, we had the fourth largest market share. Our market share steadily grows year after year.

Furthermore, we anticipate that our consumers will desire the most features at the lowest

possible cost. We intend for our product to be less expensive than that of our competitors. Every

round, we introduced more and more features in order to distinguish our company. In year two,

our sales were at an all time higher than our other years. Also, we expect that our customers will

want more, and by providing more features, we keep them loyal to our company because they

know we will bring the next big thing at a lower cost.

COMPANY : 2 YEAR PLAN

13

Our goal at Company 4 was to focus on price to sell because it has a direct impact on the

company's success. For example, Company 4 analyzed prices quarterly to ensure that they

reflected cost dynamics, market demand, response to the competition, and profitability goals to

ensure sales. Our price was determined by analyzing the competition and remaining competitive in

the market by offering more features at a lower cost. Based on the findings, our company will be

50 dollars to 100 dollars less affordable than the market average. Our cash flow was cumulatively

positive, and the market reacted positively to the low pricing we maintained throughout the sixth

year. Although we purposefully had lower prices than our competitors throughout the business

cycle, our increments, as applicable, have allowed us to have financial flexibility as well as

business success.

COMPANY : 2 YEAR PLAN

Prices

14

Getting into the Opponent’s Mind

Anticipating our competitors' next move is a method of making future predictions based on

previous and present facts, most commonly through trend analysis. Company 4 spent time

analyzing patterns in pricing, marketing, spending, unit production, and units sold. As a result, we

were able to correctly forecast our competitors' next move, such as the amount of features our

competitors will have in the following year, and we were able to add a feature while lowering our

costs. In addition, the precision of this form of forecasting was quite beneficial to our organization

in terms of determined sales data. The market is determined by the availability of the thing you

wish to sell. Our forecasting was good enough that we did not overproduce or run out of product

while producing the correct amount. This strategy, taken as a whole, enables us to sell products to

consumers and acquire market share. Our experts double-checked the data to eliminate space for

error and achieve a competitive advantage in the company as a whole.

Weakness

Expenditures

Expenditures are the amounts of money spent to keep Company 4 operating efficiently. Although

many businesses attempt to keep costs low, at Company 4 we recognize that investing in certain

areas will provide positive outcomes. For example, we invested extensively in R&D, advertising,

and production as examples of recurring high expenditures. We experienced significantly higher

expenses in those areas as we addressed market needs, resulting in decreased net income in year

1.Expenses are perceived as a liability since we believed we must invest in particular areas to

achieve financial success, despite the fact that our revenue could be larger if we priced our

products competitively.

COGS vs. Revenue

Company 4, maintains committed to keeping our products at a lower price than the competitors.

However, this is a weakness because the incoming revenue could be significantly higher. Despite

the fact that we have gained market share, we believe that this will provide us an advantage in

selling more products in the long term. Our revenue vs. CoGs ratio may be more significant. For

instance, our price increases will be determined by the competition. The more they price their

products, the greater the chance for Company 4. to raise while being slightly below their amounts.

COMPANY : 2 YEAR PLAN

15

Opportunities

Meet consumers preferences

A consumer preference indicates how a customer rates or prefers one technology over another.

Company 4 invests in raw data in order to better understand our consumers' preferences. For

example, in Asia, we invest more on Tech 1 since our revenues are significantly larger.

Furthermore, in Europe, we focused on Tech 2 because it demonstrated that our consumers were

engaged. Meeting the needs of our Asian and European customers gave us an advantage because

our competitors loved it and we are the only company giving such high-end features.

Attracting new investors

Company 4 focuses on raising capital to demonstrate to potential new investors that we are worth

investing in. Despite the fact that we distinguish ourselves by offering lower prices, we were able

to capture greater market share by the end of the year 4. As previously stated, our net income

fluctuates as we invest in expanding our business. If our company maintains its current uniqueness

trend and expands, we will be able to attract a large number of investors, allowing us to develop

even further.

Threats

New Entrants

New entrants to the market may represent a threat to Company 4. As a low-cost company, a

company may find it easy to follow our business strategy and immediately adopt an aggressive

growth model. New entries will increase the industry's competitive rivalry. For instance, as new

entrants begin to gain customers in order to acquire market share, existing competitors such as

Company 4 will be put at risk because margins will be reduced across the industry.

Inflation

Inflation is a significant factor to consider for any company because changes are unpredictable.

For example, it varied dramatically between years 3 and 4. Cash flow is influenced by price

discrepancies. Because our plants are located in different places, our production costs, labor costs,

and overall operations vary. Company 4 will avoid making pricing modifications purely due to

inflation, despite the fact that this is a danger because we must fulfill production needs as well as

other expenses without negatively impacting our market share.

COMPANY : 2 YEAR PLAN

STRATEGIES FOR YEARS 5 AND 6

MISSION, STRATEGY AND OBJECTIVES.

16

MISSION STATEMENT

We aim to create a technologically advanced phone that will keep people around the world

connected in a sustainable and accessible way in the United States, Asia, and in Europe. We will

continue to be a competitor in the affordable phone market.

STRATEGY

We will continue striving for the lowest cost phones, making advanced technology accessible

to all. Our strategy for the years to come will include raising our market shares through expansion

into new technologies introducing tech 3 into the Asian and European markets to begin with because

of the increased forecast coverage. We will do our best to maximize our in-house manufacturing to

ensure our productions are low, we will also increase our plants overseas for the same reason.

OBJECTIVES

Market Standing Market Shares, Customer Satisfaction, Product range

Innovation New Products and features, better processing, technology

Productivity Optimize our resources and focus on keeping selling price low while maximizing

shareholder return

Our expectations for the upcoming year is to be even more competitive in how accessible we

make our phones to all. We want to lead in placing prices lower than others.

We will use our high equity in cash to develop better infrastructure to maximize our in house

manufacturing and lower the prices of our products by doing this. Our strategy for the years to come

will include raising our market shares through expansion into new technologies introducing tech 3

into the Asian and European markets to begin with because of the increased forecast coverage. We

will do our best to maximize our in-house manufacturing to ensure our productions are low, we will

also increase our plants overseas for the same reason.

COMPANY : 2 YEAR PLAN

STRATEGY IMPLEMENTATION. HOW ARE WE GOING TO GET THERE?

COMPANY : 2 YEAR PLAN 17

While brainstorming, our group came to the realization that we have been making some

mistakes. One of our strategies was to compare the results of other companies, we would compare

the numbers from the company that had the lowest earnings and the one with the highest earnings,

and our decisions would fall somewhat in the middle. However, we are ready to change our strategy.

As a group we decided that we will try to set up the prices in the market, so we don’t have to adapt

to the prices set by other companies in order to stay in competition. For these coming years, our

main goal as a company is to develop products with more features and launch them into the market

before the other teams. The reason for this is that we want to obtain market share before the

competition. Previously we have been setting the prices accordingly to what they have, but we are

aiming at setting the prices first ourselves.

Another plan we would like to implement is to get rid of Tech 1 for this coming round, because

the production costs are actually affecting us more than helping. With this capital we plan to invest

more on Tech 4, to have a headstart in the market. We are yet to decide if we will be bringing back

Tech 1 once the demand increases for it.

STRATEGIES FOR YEARS 5 AND 6

FINANCIAL STATEMENT PROJECTIONS Our company mainly utilized the defensive strategy; this reduced the risk and thus the potential

for losses. This approach offered better alternatives to capture a wider market. In the first three

years, Our company performed steadily, gaining a small percentage of market share compared to our

competitors because our prices are higher compared to other competitors' prices. Basically, there

were two production facilities, one in the USA and the other in Asia. We have been investing in

more plants in a market base in the Asian market, which has favorably low payments to workers.

New technologies are emerging in the market, such as Technology 3 and Technology 4. These

indicate that customer preferences are shifting towards newer technology-based phones. Starting

from Y5 the forecast market growth in Asia appears to be higher than the growth of the same

products in the US and Europe. With advanced technology, it provides a better competitive

advantage against other businesses.

STRATEGIES FOR YEARS 5 AND 6

We are planning to expand our business and build a new strategy to meet the needs of our

customers, which validates depending on the market segments they are in. In Europe, people there

are more likely to be attracted to phones which have more features and new technology. Thus

adding more features and developing Tec 4 will build up customers’ loyalty, we will provide the

most developed technology at a relatively high price. In Asia, we are still using a low-cost strategy

because customers in Asia market are very careful about paying high amounts of money on

technologies, we are planning to build new plants in Asia for the Y5 and Y6. These will help us in

expanding the production lines and increasing our sales capacity. In the US market, we will

provide the latest technologies with prices that are reasonable and suitable.

Based on our company's data and figures, the expected market share is the company expects to

have a global market share of 20% in the fifth year and 22% in the following year. In the US

market, the expected global market share is 15% in year 5 and 17% in year 6. In Europe, the

expected global market share increased from 22% in year 5 to 25% in year 6. At last but not least,

we predict global market share in Asia will be at 18% in year 5 and 25% in year 6. The company

aims to have a sales revenue of $412,000 and $498,000 in year 5 and year 6 in the US market. In

the Europe market, the company expects to have a sales revenue of $ 600,320 and $644,000 in

year 5 and year 6, while the expected sales revenue in the Asia market is $1,018,920 and

$1,113,000.

Net income represents the company’s total profit or earnings. Our profit prediction in the US

market is a loss of $160,440 in year 5 and a loss of $86,650 in year 6. In Europe, the profit of year

5 is expected to be $176,162 and $203,610 in year 6. We expect the Asia market will be the

highest profit market, the profit in year 5 will be $350,093 and $541,194 in year 6. ROE is the

percentage of net income returned from shareholders’ equity, and it measures profitability. In the

US market, our return on equity will be increased from -4.7% to -2.7%, In Europe, the return on

equity will be 9.6% in year 5 and 9.12% in year 6. Return on equity in the Asia market is expected

to reach 12.59% in year 5 and 13.43% in year 6.

Our company has been investing into our R&D, We have fully developed Tec 1-3 and currently

working on Tec 4 development. We are going to launch various products for year 5, Tec 2 and Tec

3 in the US market and Tec 1 and Tec 3 in the Asia market. Tec 1 and Tec 2 in the European

market. In year 6, we will launch Tec 4 in US and Europe markets. These products are designed in

such a way that the products are targeted to consumers in Europe, the United States and Asia.

COMPANY : 2 YEAR PLAN 18

STRATEGIES FOR YEARS 5 AND 6

ANALYSIS OF FINANCIAL STATEMENT PROJECTIONS

19COMPANY : 2 YEAR PLAN

Analysis of Financial Statement Projections

Every year there are different factors that affect our company's sales, either increasing or

decreasing our company’s market share could affect our profitability, so we usually make

adjustments to the marketing strategies to have uptrend profitability. In the previous 2 years, we

had higher inventory management costs compared with the other competitors, by reducing the cost

of our products’ inventory in the coming 2 years will decrease our operation cost. Moreover, we

will put more investment in marketing for three major markets in order to expand our company

market shares for Y5 and Y6. According to our financial statement, we generated the most profits

from Asia and Europe markets, the profits from these two markets have delivered a stable

performance in the previous years. To secure our current position and to have continued growth in

the foreign markets, a differentiation strategy allows brands to stand out among competitors. Since

we have attracted a good amount of investors, we will use our investment funds to focus on R&D

and promotion in order to achieve larger market share in Tec 3 and Tec 4 and generate higher

profit.

20COMPANY : 2 YEAR PLAN

21COMPANY : 2 YEAR PLAN

22COMPANY : 2 YEAR PLAN

23COMPANY : 2 YEAR PLAN