Financial Statement Analysis
ssand5566
ResultsforUniverse1Round3.pdf
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 1/22
Profit and Loss statement, k USD, Global
Company 1 Company 2 Company 3 Company 4 Company 5
Sales revenue 1 241 129 1 931 888 1 450 088 1 601 518 2 230 508
Costs and expenses
Variable production costs 325 774 539 493 167 426 521 031 891 871
Feature costs 83 589 175 782 97 084 105 950 300 084
Contract manufacturing costs 87 501 212 453 278 811 114 768 24 174
Transportation and tariffs 24 962 67 093 14 744 15 219 99 485
R&D 0 55 000 173 500 55 000 266 663
Promotion 42 100 49 000 43 250 59 000 142 000
Administration 129 803 130 622 127 770 178 096 118 405
Costs and expenses total 693 729 1 229 443 902 585 1 049 065 1 842 683
OPERATING PROFIT BEFORE DEPR. (EBITDA) 547 400 702 445 547 503 552 453 387 825
Depreciation from fixed assets 228 898 249 448 220 798 468 598 179 998
OPERATING PROFIT (EBIT) 318 502 452 997 326 706 83 855 207 828
Net financing expenses 14 144 20 287 2 360 578 764 6 174
PROFIT BEFORE TAXES 304 358 432 710 324 345 -494 908 201 654
Income taxes 80 098 104 126 103 212 54 508 94 302
PROFIT FOR THE ROUND 224 260 328 584 221 133 -549 416 107 352
Balance sheet, k USD, Global
Company 1 Company 2 Company 3 Company 4 Company 5
ASSETS
Fixed assets 1 297 086 1 413 536 1 251 186 2 655 386 1 019 986
Inventory 182 338 395 689 190 990 2 050 620 25 227
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 2/22
Receivables 47 783 74 378 55 828 61 658 85 875
Cash and cash equivalents 575 768 6 000 708 935 6 000 597 156
Total assets 2 102 975 1 889 603 2 206 939 4 773 665 1 728 244
SHAREHOLDERS' EQUITY AND LIABILITIES
Equity
Share capital 340 000 340 000 340 000 355 000 340 000
Additional paid-in capital 0 0 0 129 379 0
Profit for the round 224 260 328 584 221 133 -549 416 107 352
Retained earnings 1 003 606 577 698 1 114 532 -172 261 720 452
Total equity 1 567 866 1 246 282 1 675 665 -237 298 1 167 803
Liabilities
Long-term debts 509 789 309 789 509 789 1 009 789 509 789
Short-term debts (unplanned) 5 230 295 231 0 3 972 031 0
Payables 20 090 38 301 21 485 29 143 50 651
Total liabilities 535 109 643 321 531 274 5 010 963 560 440
Total shareholders' equity and liabilities 2 102 975 1 889 603 2 206 939 4 773 665 1 728 244
Profit and Loss statement, k USD, USA
Company 1 Company 2 Company 3 Company 4 Company 5
Sales revenue
from markets 338 509 542 102 358 685 403 810 614 892
from internal transfers 145 353 170 217 38 253 0 532 323
Sales revenue total 483 863 712 319 396 938 403 810 1 147 215
Costs and expenses
Variable production costs 187 621 355 400 41 185 206 046 774 220
Feature costs 19 760 42 649 21 319 25 147 77 502
Contract manufacturing costs 87 501 42 540 99 093 10 624 24 174
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 3/22
Transportation and tariffs 0 0 0 0 0
R&D 0 37 632 115 667 36 667 199 997
Promotion 12 500 20 000 17 300 23 000 66 000
Administration 88 060 85 426 82 613 119 489 80 217
Costs of imported products 0 0 0 0 0
Costs and expenses total 395 441 583 646 377 176 420 973 1 222 110
OPERATING PROFIT BEFORE DEPR. (EBITDA) 88 421 128 673 19 762 -17 163 -74 894
Depreciation from fixed assets 126 898 109 048 91 198 246 598 91 198
OPERATING PROFIT (EBIT) -38 476 19 625 -71 436 -263 761 -166 092
Net financing expenses 25 447 18 095 12 502 405 917 15 491
PROFIT BEFORE TAXES -63 923 1 530 -83 938 -669 678 -181 583
Income taxes 0 0 0 0 0
PROFIT FOR THE ROUND -63 923 1 530 -83 938 -669 678 -181 583
Balance sheet, k USD, USA
Company 1 Company 2 Company 3 Company 4 Company 5
ASSETS
Fixed assets 719 086 617 936 516 786 1 397 386 516 786
Inventory 182 338 381 961 190 990 1 894 729 25 227
Receivables 13 033 20 871 13 809 15 547 23 673
Cash and cash equivalents 2 000 2 000 195 720 2 000 373 558
Total assets 916 456 1 022 768 917 305 3 309 662 939 244
SHAREHOLDERS' EQUITY AND LIABILITIES
Equity
Share capital 300 000 300 000 300 000 315 000 300 000
Additional paid-in capital 0 0 0 129 379 0
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 4/22
Profit for the round -63 923 1 530 -83 938 -669 678 -181 583
Retained earnings -90 992 -250 100 40 233 -681 886 -67 684
Total equity 145 085 51 430 256 295 -907 186 50 733
Liabilities
Long-term debts 509 789 309 789 509 789 1 009 789 509 789
Short-term debts (unplanned) 5 230 199 586 0 2 532 749 0
Internal loans 245 000 445 000 145 000 665 000 345 000
Payables 11 353 16 963 6 221 9 310 33 722
Total liabilities 771 372 971 338 661 010 4 216 847 888 511
Total shareholders' equity and liabilities 916 456 1 022 768 917 305 3 309 662 939 244
PARENT COMPANY'S CASH FLOW STATEMENT, k USD
Company 1 Company 2 Company 3 Company 4 Company 5
Cash provided by operating activities
Operating profit before depreciation (EBITDA) 88 421 128 673 19 762 -17 163 -74 894
Change in receivables (incr - / decr +) -2 209 -204 318 -429 -7 111
Change in inventories (incr - / decr +) 128 276 -84 787 49 107 -821 837 111 715
Change in payables (incr + / decr -) -1 330 -8 569 -4 028 -4 404 16 378
Net financing expenses -25 447 -18 095 -12 502 -405 917 -15 491
Income taxes 0 0 0 0 0
Total 187 712 17 018 52 658 -1 249 750 30 596
Cash provided by investment activities
Plant investments (-) / divestments (+) 0 0 0 -560 000 0
Cash flow before financing activities 187 712 17 018 52 658 -1 809 750 30 596
Cash provided by financing activities
Dividends 0 0 0 0 -30 000
Proceeds from equity issues and buybacks 0 0 0 0 0
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 5/22
Dividends received from subsidiaries 0 0 0 0 32 818
Change in long-term debt (incr + / decr -) 0 0 0 300 000 0
Change in short-term debt (incr + / decr -) -187 712 182 982 0 1 259 750 0
Change in internal loans 0 -200 000 -300 000 250 000 300 000
Total -187 712 -17 018 -300 000 1 809 750 302 818
Change in cash and cash equivalents 0 0 -247 342 0 333 414
Cash 1.1. 2 000 2 000 443 062 2 000 40 144
Cash 31.12. 2 000 2 000 195 720 2 000 373 558
Profit and Loss statement, k USD, Asia
Company 1 Company 2 Company 3 Company 4 Company 5
Sales revenue
from markets 683 828 920 941 679 284 766 827 887 707
from internal transfers 14 488 150 495 96 469 171 590 0
Sales revenue total 698 316 1 071 436 775 753 938 417 887 707
Costs and expenses
Variable production costs 138 154 184 094 126 241 314 985 117 652
Feature costs 47 509 97 510 53 643 49 826 129 212
Contract manufacturing costs 0 169 913 179 718 104 145 0
Transportation and tariffs 13 087 48 620 0 0 62 194
R&D 0 17 368 57 833 18 333 66 666
Promotion 19 500 16 000 8 650 18 000 36 000
Administration 31 743 35 196 35 158 48 607 28 189
Costs of imported products 73 032 115 957 0 0 163 244
Costs and expenses total 323 025 684 657 461 243 553 896 603 156
OPERATING PROFIT BEFORE DEPR. (EBITDA) 375 291 386 779 314 510 384 521 284 551
Depreciation from fixed assets 102 000 140 400 129 600 222 000 88 800
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 6/22
OPERATING PROFIT (EBIT) 273 291 246 379 184 910 162 521 195 751
Net financing expenses -10 621 216 -9 718 163 583 -8 425
PROFIT BEFORE TAXES 283 911 246 164 194 627 -1 063 204 176
Income taxes 53 943 46 771 36 979 0 38 793
PROFIT FOR THE ROUND 229 968 199 392 157 648 -1 063 165 383
Balance sheet, k USD, Asia
Company 1 Company 2 Company 3 Company 4 Company 5
ASSETS
Fixed assets 578 000 795 600 734 400 1 258 000 503 200
Inventory 0 13 728 0 155 891 0
Receivables 26 327 35 456 26 152 29 523 34 177
Cash and cash equivalents 401 912 2 000 351 966 2 000 90 649
Total assets 1 006 239 846 784 1 112 519 1 445 414 628 025
SHAREHOLDERS' EQUITY AND LIABILITIES
Equity
Share capital 20 000 20 000 20 000 20 000 20 000
Profit for the round 229 968 199 392 157 648 -1 063 165 383
Retained earnings 573 619 458 685 646 026 211 848 555 744
Total equity 823 587 678 078 823 674 230 785 741 127
Liabilities
Short-term debts (unplanned) 0 74 451 0 1 391 574 0
Internal loans 175 000 75 000 275 000 -195 000 -125 000
Payables 7 652 19 255 13 845 18 055 11 899
Total liabilities 182 652 168 706 288 845 1 214 629 -113 101
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 7/22
Total shareholders' equity and liabilities 1 006 239 846 784 1 112 519 1 445 414 628 025
Profit and Loss statement, k USD, Europe
Company 1 Company 2 Company 3 Company 4 Company 5
Sales revenue
Sales revenue 218 792 468 845 412 119 430 881 727 909
Costs and expenses
Feature costs 16 320 35 624 22 121 30 977 93 371
Transportation and tariffs 11 875 18 473 14 744 15 219 37 291
Promotion 10 100 13 000 17 300 18 000 40 000
Administration 10 000 10 000 10 000 10 000 10 000
Costs of imported products 86 810 204 755 134 722 171 590 369 079
Costs and expenses total 135 104 281 853 198 887 245 785 549 740
OPERATING PROFIT BEFORE DEPR. (EBITDA) 83 688 186 993 213 232 185 095 178 169
Depreciation from fixed assets 0 0 0 0 0
OPERATING PROFIT (EBIT) 83 688 186 993 213 232 185 095 178 169
Net financing expenses -682 1 977 -424 9 263 -892
PROFIT BEFORE TAXES 84 370 185 016 213 655 175 833 179 061
Income taxes 26 155 57 355 66 233 54 508 55 509
PROFIT FOR THE ROUND 58 215 127 661 147 422 121 324 123 552
Balance sheet, k USD, Europe
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 8/22
Company 1 Company 2 Company 3 Company 4 Company 5
ASSETS
Fixed assets 0 0 0 0 0
Receivables 8 423 18 051 15 867 16 589 28 024
Cash and cash equivalents 171 856 2 000 161 248 2 000 132 950
Total assets 180 280 20 051 177 115 18 589 160 974
SHAREHOLDERS' EQUITY AND LIABILITIES
Equity
Share capital 20 000 20 000 20 000 20 000 20 000
Profit for the round 58 215 127 661 147 422 121 324 123 552
Retained earnings 520 979 369 113 428 273 297 777 232 392
Total equity 599 194 516 774 595 696 439 102 375 944
Liabilities
Short-term debts (unplanned) 0 21 194 0 47 708 0
Internal loans -420 000 -520 000 -420 000 -470 000 -220 000
Payables 1 085 2 083 1 419 1 779 5 030
Total liabilities -418 915 -496 723 -418 581 -420 513 -214 970
Total shareholders' equity and liabilities 180 280 20 051 177 115 18 589 160 974
Ratios and key financial indicators
Ratios
Company 1 Company 2 Company 3 Company 4 Company 5
Market capitalization of the company, k USD 7 828 342 7 337 189 8 698 973 Err:Value 8 864 386
Shares outstanding at the end of round, k shares 30 000 30 000 30 000 31 500 30 000
Share price at the end of round, USD 260.94 244.57 289.97 Err:Value 295.48
Average trading price during the round, USD 234.59 236.04 280.76 33.35 255.47
Dividend yield, % 0.00 0.00 0.00 0.00 0.34
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 9/22
P/E ratio 34.91 22 39 n/a 83
Cumulative total shareholder return (p.a.), % 10.515 8.154 14.469 -99.746 15.485
Key financial indicators, %
Company 1 Company 2 Company 3 Company 4 Company 5
Operating profit before depreciation (EBITDA) 44.10 36.36 37.76 34.50 17.39
Operating profit (EBIT) 25.66 23.45 22.53 5.24 9.32
Return on sales (ROS) 18.07 17.01 15.25 -34.31 4.81
Equity ratio 74.55 65.95 75.93 n/a 67.57
Net debt to equity (gearing) -3.87 48.06 -11.88 n/a -7.48
Return on capital employed (ROCE) 15.43 28.80 15.75 2.20 12.68
Return on equity (ROE) 15.41 30.37 14.13 -1468.65 9.51
Earnings per share (EPS), USD 7.48 10.95 7.37 -17.44 3.58
Market report, global
Global market shares, %
Company 1 Company 2 Company 3 Company 4 Company 5
Total 14.84 23.25 15.67 18.40 27.84
Tech 1 16.55 24.06 13.45 15.68 30.27
Tech 2 11.16 21.50 20.45 24.27 22.62
Tech 3 0.00 0.00 0.00 0.00 0.00
Tech 4 0.00 0.00 0.00 0.00 0.00
Market report, USA
Company 1 Company 2 Company 3 Company 4 Company 5
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 10/22
Tech 1
Selling Price, USD 229 230 272 265 230
Number of offered features 3 4 4 4 6
Sales, k units 768 1 142 561 671 1 431
Demand, k units 768 1 142 561 671 1 431
Tech 2
Selling Price, USD 329 330 315 300 330
Number of offered features 2 3 2 2 5
Sales, k units 494 847 654 753 866
Demand, k units 494 847 654 753 866
Tech 3
Selling Price, USD
Number of offered features
Sales, k units
Demand, k units
Tech 4
Selling Price, USD
Number of offered features
Sales, k units
Demand, k units
USA market shares, %
Company 1 Company 2 Company 3 Company 4 Company 5
Total 15.42 24.29 14.84 17.40 28.05
Tech 1 16.80 24.96 12.27 14.67 31.29
Tech 2 13.67 23.44 18.10 20.84 23.95
Tech 3 0.00 0.00 0.00 0.00 0.00
Tech 4 0.00 0.00 0.00 0.00 0.00
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 11/22
Market report, Asia
Company 1 Company 2 Company 3 Company 4 Company 5
Tech 1
Selling Price, RMB 1 799 1 600 1 900 1 850 1 600
Number of offered features 3 4 4 3 5
Sales, k units 2 339 3 657 1 839 2 135 4 157
Demand, k units 2 339 3 657 1 839 2 135 4 157
Tech 2
Selling Price, RMB 2 800 2 800 2 450 2 300 2 400
Number of offered features 2 3 2 2 4
Sales, k units 451 542 792 950 188
Demand, k units 451 542 792 950 938
Tech 3
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units
Tech 4
Selling Price, RMB
Number of offered features
Sales, k units
Demand, k units
Asia market shares, %
Company 1 Company 2 Company 3 Company 4 Company 5
Total 16.36 24.63 15.43 18.09 25.48
Tech 1 16.56 25.89 13.02 15.11 29.43
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 12/22
Tech 2 15.44 18.54 27.09 32.51 6.43
Tech 3 0.00 0.00 0.00 0.00 0.00
Tech 4 0.00 0.00 0.00 0.00 0.00
Market report, Europe
Company 1 Company 2 Company 3 Company 4 Company 5
Tech 1
Selling Price, EUR 140 140 145 135 130
Number of offered features 3 4 3 4 6
Sales, k units 734 785 721 832 1 436
Demand, k units 734 785 721 832 1 436
Tech 2
Selling Price, EUR 255 270 280 240 270
Number of offered features 2 3 2 2 5
Sales, k units 259 933 763 917 1 389
Demand, k units 788 933 763 917 1 389
Tech 3
Selling Price, EUR
Number of offered features
Sales, k units
Demand, k units
Tech 4
Selling Price, EUR
Number of offered features
Sales, k units
Demand, k units
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 13/22
Europe market shares, %
Company 1 Company 2 Company 3 Company 4 Company 5
Total 11.33 19.59 16.92 19.95 32.22
Tech 1 16.28 17.40 15.99 18.46 31.87
Tech 2 6.08 21.90 17.90 21.53 32.59
Tech 3 0.00 0.00 0.00 0.00 0.00
Tech 4 0.00 0.00 0.00 0.00 0.00
Production report
In-house manufacturing, k units
Company 1 Company 2 Company 3 Company 4 Company 5
USA
Tech 1 1 925 3 575 6 600 3 300
Tech 2 715 4 400 2 442
Tech 3
Tech 4
Asia
Tech 1 2 613 1 980 2 475 3 850 2 200
Tech 2 330 1 650
Tech 3
Tech 4
Contract manufacturing, k units
USA
Tech 1 50
Tech 2 150 1 275 900 900
Tech 3
Tech 4
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 14/22
Asia
Tech 1
Tech 2 1 230 1 230 1 000
Tech 3
Tech 4
Capacity usage, %
USA
Tech 1 25 50 60 50
Tech 2 10 40 37
Tech 3
Tech 4
Free capacity 75.00 40.00 100.00 0.00 13.00
Asia
Tech 1 95 60 75 70 100
Tech 2 10 30
Tech 3
Tech 4
Free capacity 5.00 30.00 25.00 0.00 0.00
Inventory, k units
USA
Tech 1 2 745 1 412 2 501 11 426 416
Tech 2 0 2 251 312 9 316 0
Tech 3 0 0 0 0 0
Tech 4 0 0 0 0 0
Asia
Tech 1 0 0 0 883 0
Tech 2 0 85 0 782 0
Tech 3 0 0 0 0 0
Tech 4 0 0 0 0 0
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 15/22
Inventory management costs, k USD 3 509 3 765 3 810 19 325 1 414
Origin of products sold in USA, k units
USA 1 262 1 989 1 215 1 424 2 297
Asia
Origin of products sold in Asia, k units
USA 451 1 677 2 145
Asia 2 339 2 522 2 631 3 085 2 200
Origin of products sold in Europe, k units
USA 719 785 409 2 825
Asia 274 933 1 074 1 749
Number of plants this round
USA 14 13 12 20 12
Asia 5 6 6 10 4
Number of plants next round
USA 14 13 12 20 12
Asia 5 11 7 10 6
Number of plants after next round
USA 14 13 12 20 12
Asia 5 11 7 10 6
Cost report
Logistics
Company 1 Company 2 Company 3 Company 4 Company 5
Average logistics cost per sold product, USD
Products sold in USA 0.00 0.00 0.00 0.00 0.00
Products sold in Asia 4.69 11.58 0.00 0.00 14.32
Products sold in Europe 11.96 10.76 9.94 8.70 13.20
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 16/22
Production cost per unit, USD
USA
Tech 1 66.90 67.47 64.75 60.62
Tech 2 160.71 116.84 199.28
Tech 3
Tech 4
Asia
Tech 1 52.88 58.65 51.01 54.83 53.48
Tech 2 217.86 131.00
Tech 3
Tech 4
Contract manufacturing cost per unit, USD
USA
Tech 1 118.31
Tech 2 120.41 99.32 101.30 101.30
Tech 3
Tech 4
Asia
Tech 1
Tech 2 146.11 146.11 147.78
Tech 3
Tech 4
Average unit cost per sold product, USD
USA
Tech 1 66.07 69.16 63.73 67.84 64.30
Tech 2 161.83 139.77 101.30 128.18 199.28
Tech 3
Tech 4
Weighted average 103.55 99.23 83.95 99.74 115.16
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 17/22
Asia
Tech 1 52.88 63.47 51.01 54.83 58.57
Tech 2 161.83 161.29 146.11 137.33 199.28
Tech 3
Tech 4
Weighted average 70.51 76.09 79.62 80.24 64.65
Europe
Tech 1 61.15 69.16 52.51 54.83 64.30
Tech 2 161.83 161.29 127.06 137.33 199.28
Tech 3
Tech 4
Weighted average 87.42 119.21 90.84 98.09 130.64
Production scrap, %
USA
Tech 1 1.41 1.48 1.41 1.39
Tech 2 2.06 1.66 2.35
Tech 3
Tech 4
Asia
Tech 1 2.19 2.38 2.14 2.19 2.15
Tech 2 4.13 2.92
Tech 3
Tech 4
Logistics details
Tech 1, k units
Company 1 Company 2 Company 3 Company 4 Company 5
USA
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 18/22
Beginning inventory 2 049 1 440 3 148 5 448 1 941
Production 1 925 3 575 0 6 600 3 300
Contract manufacturing 0 0 0 50 0
Imported from Asia 0 0 0 0 0
Total products 3 974 5 015 3 148 12 098 5 241
Sales in USA -768 -1 142 -561 -671 -1 431
Exported to Asia 0 -1 677 0 0 -1 957
Exported to Europe -460 -785 -85 0 -1 436
Ending inventory 2 745 1 412 2 501 11 426 416
Unsatisfied demand 0 0 0 0 0
Asia
Beginning inventory 0 0 0 0 0
Production 2 613 1 980 2 475 3 850 2 200
Contract manufacturing 0 0 0 0 0
Imported from USA 0 1 677 0 0 1 957
Total products 2 613 3 657 2 475 3 850 4 157
Sales in Asia -2 339 -3 657 -1 839 -2 135 -4 157
Exported to USA 0 0 0 0 0
Exported to Europe -274 0 -636 -832 0
Ending inventory 0 0 0 883 0
Unsatisfied demand 0 0 0 0 0
Europe
Imported from USA 460 785 85 0 1 436
Imported from Asia 274 0 636 832 0
Total products 734 785 721 832 1 436
Sales in Europe -734 -785 -721 -832 -1 436
Unsatisfied demand 0 0 0 0 0
Tech 2, k units
Company 1 Company 2 Company 3 Company 4 Company 5
USA
Beginning inventory 1 054 1 108 390 4 769 0
Production 0 715 0 4 400 2 442
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 19/22
Contract manufacturing 150 1 275 900 900 0
Imported from Asia 0 0 0 0 0
Total products 1 204 3 098 1 290 10 069 2 442
Sales in USA -494 -847 -654 -753 -866
Exported to Asia -451 0 0 0 -188
Exported to Europe -259 0 -324 0 -1 389
Ending inventory 0 2 251 312 9 316 0
Unsatisfied demand 0 0 0 0 0
Asia
Beginning inventory 0 0 0 0 0
Production 0 330 0 1 650 0
Contract manufacturing 0 1 230 1 230 1 000 0
Imported from USA 451 0 0 0 188
Total products 451 1 560 1 230 2 650 188
Sales in Asia -451 -542 -792 -950 -188
Exported to USA 0 0 0 0 0
Exported to Europe 0 -933 -438 -917 0
Ending inventory 0 85 0 782 0
Unsatisfied demand 0 0 0 0 750
Europe
Imported from USA 259 0 324 0 1 389
Imported from Asia 0 933 438 917 0
Total products 259 933 763 917 1 389
Sales in Europe -259 -933 -763 -917 -1 389
Unsatisfied demand 529 0 0 0 0
Tech 3, k units
Company 1 Company 2 Company 3 Company 4 Company 5
USA
Beginning inventory
Production
Contract manufacturing
Imported from Asia
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 20/22
Total products
Sales in USA
Exported to Asia
Exported to Europe
Ending inventory
Unsatisfied demand
Asia
Beginning inventory
Production
Contract manufacturing
Imported from USA
Total products
Sales in Asia
Exported to USA
Exported to Europe
Ending inventory
Unsatisfied demand
Europe
Imported from USA
Imported from Asia
Total products
Sales in Europe
Unsatisfied demand
Tech 4, k units
Company 1 Company 2 Company 3 Company 4 Company 5
USA
Beginning inventory
Production
Contract manufacturing
Imported from Asia
Total products
Sales in USA
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 21/22
Exported to Asia
Exported to Europe
Ending inventory
Unsatisfied demand
Asia
Beginning inventory
Production
Contract manufacturing
Imported from USA
Total products
Sales in Asia
Exported to USA
Exported to Europe
Ending inventory
Unsatisfied demand
Europe
Imported from USA
Imported from Asia
Total products
Sales in Europe
Unsatisfied demand
Cost report - Transportation cost incl. tariffs per sold product, USD
Company 1 Company 2 Company 3 Company 4 Company 5
USA
Tech 1 0 0 0 0 0
Tech 2 0 0 0 0 0
Tech 3
Tech 4
Asia
Tech 1 0 13 0 0 14
2023/4/9 12:37 Results for Universe 1, Round 3
https://sim.cesim.com/results/PrintablePage 22/22
Tech 2 29 0 0 0 29
Tech 3
Tech 4
Europe
Tech 1 12 13 9 9 13
Tech 2 13 9 11 9 13
Tech 3
Tech 4
