Professional Documents
Culture Documents
PLAN OUTLINE
1.0 Executive Summary
1.1 Objectives
1.4 Mission
3.0 Services
7.0 Competition
8.1 Pricing
Appendix
Executive Summary
ETMM is an e-commerce start-up company positioning itself to become the
market leader in offering online merchants and consumers a uniform and
trouble-free way to return merchandise purchased online. The company offers a
business-to-business solution to online merchants of physical, non-perishable
products. The company utilizes a consolidation approach in handling all product
returns that allows online merchants to instantly save bad sales, restore customer
satisfaction and stimulate repeat sales, while offering consumers a convenient,
centralized online location to claim returns. By creating a new service category
and utilizing the first-mover advantage, ETMM positions itself for rapid growth
and gains a strong opportunity to raise entry barriers for possible competition.
The Market
ETMM has three ambitious and obtainable keys to success. The first is the
development of a customer service / customer satisfaction software application.
This robust software will be ETMM's engine that ensures a seamless
management of all of their business activities. Their second key is the formation
of strategic relationships with online merchants, shippers, and credit card
companies. The relationships with merchants will allow ETMM to quickly grow
their customer base of retailers served. Alliances with shipping companies will
be formed since the actual cost of shipping is their largest cost driver.
Partnerships with credit card companies will allow ETMM to offer the
respective cards as the preferred credit card thereby generating an additional
source of revenue.
Management Team
There are two principals that are responsible for the idea and the progress of the
firm up. They recognize as the companies quickly grows, certain positions such
as CEO and CFO will need to be filled. The company was founded by Steve
Logic and Dan Codder. Steve has spent the last ten years at Federal Express.
While at FedEx, Steve was responsible for their logistics system. Steve has the
incredible skill of perceiving business needs and creating a solution to address
the need. At FedEx, Steve was the architect behind their benchmarked logistic
system that has the ability to track customer packages and share the information
with the client. What this meant for FedEx is that they could tell the customer
exactly where their package is at any one point. This logistics system is the main
driver behind FedEx's exponential growth. Dan Codder is a twenty-year veteran
in the computer industry. Self taught, Dan has worked at IBM, Cadence,
Tektronix, and several other companies. Dan has the ability to design and write
computer code very quickly and accurately. ETMM will leverage Dan's skills
for the completion of their customer service software engine.
Financials
ETMM's financials are conservative yet quite promising. Once they are up and
running and sign up some merchants as customers, ETMM will quickly gain
momentum and generate impressive sales. Revenue for year two will be $19
million, climbing to $59 million by year three. Net profit for these years
respectively will be $4.7 million and $27.3 million. Even more impressive is
ETMM's net profit margin. Year two will only see a net margin of 25%, but the
following year will see a sustainable 45%. ETMM will be creating a new
service category leveraging their first mover status and seizing the incredible
market potential of Internet-based retailers.
1.1 Objectives
The ultimate benefit of the program is that it enhances the overall image of the
online merchant. Consumers demand not only convenience but a peace of mind.
The proposed program offers both, and it will increase the number of online
shoppers, thus causing a market expansion for online merchants. The first
retailers who implement the proposed program will also be able to differentiate
themselves and capture larger market shares in their respective segments. Once
embraced by the majority of retailers, the program will become an industry
standard. Due to lack of current competition, ETMM has the first-mover
advantage and is well positioned to establish itself as the leader in the newly
created service category. ETMM therefore has an enormous upside potential and
is poised for rapid growth. By securing agreements with companies such as
AOL.com and Yahoo! that host large numbers of merchants, ETMM will raise
high entry barriers for possible competition and will significantly minimize the
replication factor.
2.
3.
4.
1.4 Mission
Our mission is to enhance customer service of online merchants, boost their
customer retention and increase their sales. We strive to improve the overall
image of the online merchant and therefore stimulate growth of online shopping.
We put our efforts to increase customer satisfaction when consumers deal with
retailers, to enhance the interaction process when retailers communicate with
consumers, and to streamline the problem resolution order in all possible ways.
Company Summary
The vision behind the company is to provide a return service that is safe,
convenient, and easy to use.
START-UP REQUIREMENTS
Start-up Expenses
Legal
Stationery etc.
Brochures
Consultants
$200
$50
$450
$0
Insurance
$100
Rent
$500
START-UP FUNDING
$3,000
$47,000
$400
$50,000
$1,100
Assets
Other
Non-cash Assets from Start-up
TOTAL START-UP EXPENSES
Cash Requirements from Start-up
$200
$0
$3,000
$47,000
Start-up Assets
Additional Cash Raised
Cash Required
Cash Balance on Starting Date
Other Current Assets
TOTAL ASSETS
Long-term Assets
$0
$47,000
$47,000
$0
$47,000
$0
$47,000
Liabilities
Total Requirements
$50,000
Current Borrowing
$0
Long-term Liabilities
$0
$0
well as generating sizable cash flows. It may be prudent to go public at Year 3end when the company will have substantial revenues that should support a
market valuation of more than $1.4 billion. The funds raised during the IPO will
be used to further strengthen the market leader position, raise entry barriers
through continuing brand-building programs, establish a more bureaucratic
corporate structure, fund expansion initiatives, and to retire any financial
obligations created during the first two rounds of financing.
The company has no immediate plans for acquisitions. Neither has it a preferred
list of potential acquirers. Although all reasonable offers will be considered, the
company plans to utilize the first-mover advantage to establish itself as the
market leader and to remain a stand-along corporation for the foreseeable future.
Services
The service offered by the company simplifies and streamlines the entire
product return procedure. By accessing the ETMM website consumers can
claim product returns in a quick and trouble-free fashion. The only necessary
inputs are merchant's domain name, item's order number, consumer's last name
(for verification only), reason for return, and preferred way to resolve the issue
(refund, replacement, or exchange). ETMM serves as a centralized online
location that matches the return policy of a given merchant against the returning
item, obtains authorization if required by merchant, and assists consumers in
following the return time frames. The company's website also generates and
prints a return label to ease the shipping process for consumers.
Order Process
Only two input variables are needed to easily find the merchant and identify a
particular merchandise item. The customer's last name is asked for verification
purposes only.
ETMM website serves as a centralized online location for consumers to claim
and process returns for participating merchants. As online shopping continues to
grow, the added convenience of one single online destination to do returns for
multiple merchants will increase. At the same time, participating merchants will
place ETMM banner on their pages under return policies so that consumers
could access the service directly from there. That way the domain name of the
merchant will be pre-entered and the initial step even further simplified.
In case the merchandise was sent as a gift to another person who does not have
access to the Internet, a toll-free telephone number will be provided to call in.
An operator, with access to the Internet, will use the same exact sequence of
onscreen entries and will relay options and procedures to the customer over the
phone.
is claimed for return and why. In case of exchange or replacement, the merchant
receives an invaluable opportunity to instantly sell another item to the customer
(the merchant's website will appear onscreen for selection and shopping).
Should the reason be incorrect or defective item, the merchant can send the
correct/new item right away, thus instantly restoring customer satisfaction and
saving the sale. The terms of the new sale are up to the merchant to decide
(charge customer's credit card right away, give grace period for the returning
item to arrive, etc.)
An option to look up the merchant's entire return procedures will also be given
to consumers. A link will be established that brings up the page containing
return procedures in a separate window. Once reviewed, the window can simply
be closed.
throw away enclosed labels, the online print version will always be there as a
backup thus adding convenience and peace of mind. More importantly, ETMM
will strike strategic alliances with shipping companies to take and deliver all
returned items so the printing of the labels will add uniformity to the entire
return process. The label can then incorporate the shipper's information, and as a
consolidator and demand aggregator of all returns ETMM will be able to
negotiate a rate reduction.
As an add-on to its customer service, ETMM will offer an email reminder
service to ship the claimed item. It may also offer customers a confirmation
email to record the claim. Customer's email address will then be asked for. For
its own database purposes, ETMM will record all transactions and details
thereof.
Once the customer has finished the online entry process, the merchant's website
will appear where the merchant will be able to approach consumers with new
sales offers. This will be an additional selling opportunity for the merchant,
which is part of the overall ETMM service.
2.
3.
4.
5.
6.
7.
8.
9.
10. Consumer buys more from the merchant knowing that the
return process is easy and trouble-free.
Benefits Summary
At ETMM, we feel we provide a value-added service to a variety of consumers.
By having a safe and easy-to-use return service, the company benefits more
people than simply the average customer.
holiday season was not about generating impressive sales, but rather securing
long-term relationships. Retailers now need to focus on retention and loyalty.
ETMM will help to achieve just that through establishing lasting, productive
relationships with online merchants. Providing an easy, uniform, and troublefree return process to all online shoppers will enhance the overall image of
online merchants. While the number of retailers continues to grow, consumers
will not have to look up every single one to find out about return policies and
later keep abreast for possible changes. A centralized Internet location--the
company's website--will retrieve, summarize, and present the appropriate
policies. Based on product information, it will make sure the correct procedures
are used. The company's banner with a notation "For an Easy, Trouble-Free
Product Return Click Here" will be placed visibly on retailers' websites and will
serve as a symbol of customer orientation and care.
Moreover, the shipping process will be streamlined. Customers will be able to
generate a shipping label on the company's website thus reducing the hassle at
the shipper's counter. Although some online retailers already supply pre-printed
shipping labels for sold items, customers sometimes lose, or throw away, those
labels when they first see and like the products they ordered. Shortly after they
may change their mind and would like to return a particular item, but the label is
gone. With the proposed program, the label is always available online so that
consumers can have peace of mind and also reduce the amount of documents
they need to keep just in case. The service therefore offers a dual benefit to
consumers. The retailers may then choose to stop including a pre-printed return
label with every outgoing shipment thus reducing costs of selling. From a
shipping company's perspective, the shipping process is streamlined because the
online-generated label will have all the necessary information, possibly
including a tracking number if it is going to be shipped by UPS. That way
consumers do not have to spend time at UPS counters filling out forms--both a
arrives at its warehouse. This allows to plan ahead. Since 9% of all products are
returned, this feature offers useful information to better handle logistics and
inventory.
Secondly, and more importantly, by asking consumers during the online
sequence why they want to return a particular item merchants gain an invaluable
piece of information. If the reason for return is defective product (30% of all
reported returns), the retailer can save the sale and turn an unhappy customer
into a delighted one by sending a new item right away. If the reason for return is
wrong color, wrong size, or wrong product altogether (28% of all reported
returns), the retailer may choose to send the correct product right then, thus
instantly restoring customer satisfaction and saving a bad sale. It will be up to
the retailer to decide on payment and credit terms of the exchange. These
benefits ultimately translate into increased customer retention, reduced costs,
more sales, and improved bottom line.
It is estimated that the program will generate an average sales increase for
merchants of at least 15%. Online shopping is still at the early stage of
consumer adoption. As stated earlier, about half the people who have not
shopped online cited the cost and hassle of returns as a significant factor for not
shopping online. Another recent survey found that 89% of online buyers said
that return policies influenced their decision to shop with an online retailer.
Consumers demand not only convenience but peace of mind. The proposed
program offers both and it should increase the number of online shoppers, thus
causing a market expansion for online merchants. The first retailers who
implement the proposed program will also be able to differentiate themselves
and capture a larger market share in their respective segments. Once embraced
by the majority of online merchants, the program will become an industry
standard.
It is important to note that during the entire process the company will not ask
for, or try to gain access to, consumers' credit card numbers. This will
significantly limit possible liabilities and security/confidentiality concerns.
Service consultants are the direct sales force that approaches prospective
customers with service offers. Once a customer has been signed, a service
consultant will only approach the client with new service offers and product
upgrades. A client care professional is then assigned to each customer to deal
with all customer service issues. Each customer will be advised to direct all
service inquiries to the professional. A professional will also proactively call on
customers to ensure high quality of service and customer satisfaction. The
consultants and professionals will have direct communication lines between
themselves to ensure open information exchange and a quick and efficient
problem-resolution culture. This structure will guarantee an aggressive sales
approach, client-oriented service, and efficient post-sales support.
Pull Strategy
It is important to gain critical mass in the number of signed retailers before a
nation-wide advertising campaign targeted at consumers can start. Once major
retailers have been signed and awareness achieved among the overall online
merchant community about ETMM, the company plans to roll out a nationwide
TV advertising campaign. The campaign may start as early as the first quarter of
2001; however, the timing will depend on how quickly ETMM gains market
share. The campaign should prompt consumers to make sure that online retailers
they buy from have the ETMM service. Participating merchants will have the
company's banner with a notation "For an Easy, Trouble-Free Return Click
Here" visibly displayed on their websites. The banner later will become the
symbol of customer orientation. Successfully executed, the TV ad campaign
will prompt consumers to ask their merchants for the Easy and Trouble-Free
Return process. This, in turn, will prompt online merchants to call on the
company. The demand from the merchants will then be "pulled." The estimated
budget for the TV campaign in 2001 is up to $5 million, all internally generated.
1999
$10,800,000
2000
$17,000,000
2001
$26,000,000
2002
$40,600,000
1999
$10,800,000
108,000
2000
$17,000,000
170,000
2001
$26,000,000
260,000
2002
$40,600,000
406,000
Of all items sold, some will be returned to retailers. A study of 1998 online
holiday shopping conducted by PC Data Online indicated that 9% of
respondents reported returning gifts. A slightly earlier study by the same
company indicated that 12.3% of all respondents were returning items. A survey
of 1999 holiday shoppers conducted by Greenfield Online confirmed the first
figure by indicating that 9% of shoppers planned to return an e-gift. The 9%
figure is still a conservative estimate. A recent survey of the retail industry by
American Express found that 46% of all respondents typically return anywhere
between one and ten holiday gifts every year.
Year
Items Sold
Items Returned
1999
$10.8
108,000
9,720
2000
$17.0
170,000
15,300
2001
$26.0
260,000
23,400
2002
$40.6
406,000
36,540
The table above shows that more than 15 million items will be returned to
online merchants in the year 2000 alone. Total merchandise shipped back will
be worth over $1.5 billion. The figures more than double in 2002. There is
clearly an expanding market for a "returned merchandise" service provider.
MARKET ANALYSIS
YEAR 1
Potential
Growth
YEAR 2
YEAR 3
YEAR 4
YEAR 5
CAGR
Customers
Books/CD/Video
Toys/Games
Electronics
Computer
Total
25%
40%
30%
65%
45.83%
48,000
76,000
65,000
90,000
279,000
60,000
106,400
84,500
148,500
399,400
75,000
148,960
109,850
245,025
578,835
93,750
208,544
142,805
404,291
849,390
117,188
291,962
185,647
667,080
1,261,877
25.00%
40.00%
30.00%
65.00%
45.83%
wrong item accounted for 17.2%. These kind of problems ultimately result in
product returns that cause additional costs to the consumers and both costs and
lost revenues to the retailers.
Presently, not all online retailers have established simple and trouble-free return
procedures. Pure e-tailers such as eCost.com have no physical presence and
therefore require consumers to ship back the merchandise without offering
much help in the process. Even some well-known retailers such as
BestBuy.com, an extension of Best Buy, do not allow consumers to return items
purchased online at their physical stores. To make things worse, the return
policies are not always well displayed on retailers' websites, and customers are
sometimes required an authorization prior to returning any merchandise such as
in cases of Buy.com and eCost.com. Consumers may have to read through the
entire return policies, including the notorious "fine print," in order to make sure
they use the right procedures and that required time frames are followed. This
creates additional aggravation--on top of having to return the merchandise-which all reflects in reduced customer satisfaction. The significance of an "easy
return" cannot be underestimated as about half the people who have not shopped
online cited the cost and hassle of returns as a significant factor for not shopping
online. Moreover, a recent survey by BizRate.com, an online shopping center,
found that 89% of online buyers said that return policies influenced their
decision to shop with an online retailer.
When a wrong, defective, or misrepresented item was delivered to a consumer,
the return process often proved uneasy. According to recent findings by PC Data
Online, 30% of all consumers who returned items found the return process
difficult. It is apparent that existing return procedures are inadequate and
sometimes irritating. The solution, however, does not lie in forcing all online
retailers to establish a "no-questions-asked" return policy and to post it clearly at
the top of their websites. The entire sequence a consumer has to follow, starting
from looking up the procedures on the Web and then having to make a trip to
UPS or the Post Office, has to be streamlined. There is clearly a need, as well as
an opportunity, for a new service company to improve the overall return process
for online shoppers. As a result, the consumer satisfaction will be enhanced and
it will translate into increased repeat sales for online retailers.
overseas adds to the hassle and costs of returning a product. Once established
and running in the U.S., ETMM will be best positioned to take advantage of the
global trend and offer international services.
putting itself out of business. Quite the contrary, it will secure the leadership
position in that segment of consulting services and will naturally expand its core
competencies of merchandise returns into advisory.
Internet shoppers who do not wish to make an extra trip to the store to only
return products. The company will provide at least one selling opportunity
during the online return process, which will compensate for possible purchases a
customer may make while at a store. This will underscore the convenience of
online shopping, improve the return procedures by preventing the returned
merchandise from spreading across physical stores, and enhance the image and
bottom line of "click-and-mortar" department stores.
When dealing with multi-distribution channel retailers such as Macy's
department stores, Macy's catalog and Macy's Internet store, ETMM will be
able to offer one returned merchandise procedure that will cover all channels. It
will streamline the entire process by relieving the retailers from having multiple
return facilities and extra work force to operate them.
Competition
The company foresees three types of competition for the services we offer:
1.
Direct
2.
Internal
3.
Channel
presence on the Internet for consumers to claim returns. The current situation
allows the new company to gain the first-mover advantage and build entry
barriers for any possible new entrants.
Toy/Game
Electronic
Computer
Total Sales
$10 million
Avg Price/Item
$12
$35
$180
$1,000
Items Sold
833,333
285,714
55,556
10,000
9%
9%
9%
9%
Items Returned
75,000
25,714
5,000
900
$4.50
$6.00
$15.00
$60.00
$337,500
$154,286
$75,000
$54,000
TSC as % of Sales
3.38%
1.54%
.75%
.54%
$.40
$.54
$1.35
$5.40
8.1 Pricing
The following table presents the proposed allocations to cover the shipping
costs so that consumers could enjoy free returned merchandise shipping.
Books/CD/VideoToys/Games ElectronicsComputers
Average Price Per Item (API) $12
$35
$180
$1,000
$6
$15
$60
$3.90
$9.75
$39
$1.20
$3
$12
$.30
$.75
$3
$4.05
$5.04
$13.50
$54
$.48
$1.40
$7.20
$40
Total Allocations
$4.53
$6.80
$20.70
$94
101%
113%
138%
157%
$2.93
companies. As stated in the last quote, 58% of all product returns were due to
merchants' faults, hence merchants will have to reimburse shipping costs to
consumers in those cases. ETMM therefore proposes that 65% of a given
shipping cost should be allocated to corresponding merchants. Due to demand
aggregation, the company will be able to negotiate a shipping rate discount with
companies such as UPS or FedEx. Hence 20% of shipping costs should be
allocated to shipping companies in a form of a discount. Credit card issuers such
as Chase and BancOne currently offer a 5% rebate to consumers on purchases
with selected online merchants. It is therefore feasible to arrange an agreement
with credit card companies and/or issuers to include a 5% shipping cost rebate
on all returned merchandise. Since product returns are only 9% of all purchases,
it will not represent a large cost to credit card companies to add this
differentiating feature to their products. These allocations in total will cover
90% of the shipping cost. The remaining 10% will be absorbed by ETMM via a
special "instant rebate."
ETMM will charge merchants a program fee that will average only 0.5% of a
given merchant's total sales. Also, the company will charge a low per-claim fee
of 12% of each item's listed price (each item that has been claimed through the
company's website). However, of the 12% charged per item, up to 4% will be
instantly given back to merchants to cover the remaining portion of the shipping
cost. The previous table indicates that the 4% rebate is sufficient to cover the
remainder of the shipping cost in the first product category. It is actually far
more than sufficient in other product categories (refer to ASC Coverage Ratio).
ETMM can then decide whether to offer merchants a reimbursement of the
remaining portion of shipping costs only or a flat 4% "instant rebate" regardless
of shipping costs. For the purpose of this business plan and financial
projections, a flat 4% "instant rebate" was used thus reducing the per-claim fee
from 12% to 8% across the board.
As it was stated in a prior chapter, retailers should see an average sales increase
of at least 15% due to the service offered by the company. On the other hand,
based on the proposed pricing structure the service should not cost merchants
more than 1.5% of their total revenues. The cost-benefit ratio of 10 will be a
strong promotional point for ETMM.
While it is a possibility to charge merchants commissions on all sales made
through the company's website (when consumers claim their returns), it would
not capture all sales stimulated by the company. The program will increase
consumer satisfaction and loyalty. However, when consumers start buying more
due to the program's effect but dealing directly with the merchant, the company
will not receive any commissions and will in effect be giving its services away
for free. Hence both fees charged should fully reflect the benefits of the easyreturn procedure, early information on all returning items, restored customer
satisfaction, selling opportunities created during the claim process, and all
repeat sales thereafter.
The company also plans to draw revenues from advertising on its website, but
for the purpose of this business plan advertising revenues will be considered
negligible. A fee/rebate agreement may be arranged with such companies as
UPS and Mail Boxes Etc. for bringing customers to them for shipping needs.
Other revenue generating activities such as affiliate programs with VISA,
American Express, or Citibank can be arranged to promote certain credit cards
as a preferred method of payment online. Those revenues will also be omitted in
the financial projections. Once the company has generated a sufficient customer
database, it may also market information to retailers and other organizations for
a fee. Any fees and payments ETMM could generate from consulting activities
in the field of product returns will not be included in the financial projections
either.
The company plans to make its services available just prior to Thanksgiving
2000. The programs will be offered to the online merchants for free for the
remainder of 2000, therefore, we will not generate any revenue from sales for
the year 2000.
SALES FORECAST
YEAR 1
YEAR 2
YEAR 3
1st Program
Revenues
$0
$7,800,000
$24,360,000
2nd
Program
Revenues
$0
$11,232,000
$35,078,400
TOTAL
SALES
$0
$19,032,000
$59,438,400
Year 1
Year 2
Year 3
1st Program
Revenues
$0
$0
$0
2nd
Program
Revenues
$0
$0
$0
Subtotal
Direct Cost
of Sales
$0
$0
$0
Sales
Direct Cost
of Sales
PERSONNEL PLAN
All Departments
Other
YEAR 1
YEAR 2
YEAR 3
$200,000
$1,960,000
$4,105,000
$0
$0
$0
TOTAL PEOPLE
Total Payroll
40
80
$200,000
$1,960,000
$4,105,000
Financial Plan
The statements incorporate two rounds of venture capital investments of $2.6
million total, plus access to additional $1.4 million for cash flow purposes. The
statements do not include any funds raised during the proposed IPO. Any
revenues from advertising, affinity, consulting, and partnership programs were
omitted. Year-end is December 31.
YEAR 1
YEAR 2
YEAR 3
Cash Sales
$0
$4,758,000
$14,859,600
$0
$14,274,000
$44,578,800
Cash Received
SUBTOTAL CASH
FROM OPERATIONS
$0
$19,032,000
$59,438,400
$0
$0
$0
$0
$0
$0
$0
$0
$0
New Long-term
Liabilities
$0
$0
$0
$0
$0
$0
Sales of Long-term
Assets
$0
$0
$0
$4,110,000
$0
$0
$4,110,000
$19,032,000
$59,438,400
New Investment
Received
SUBTOTAL CASH
RECEIVED
Expenditures
Year 1
Year 2
Year 3
$200,000
$1,960,000
$4,105,000
$2,149,150
$11,445,858
$26,737,688
$2,349,150
$13,405,858
$30,842,688
$0
$0
$0
Principal Repayment of
Current Borrowing
$0
$0
$0
$0
$0
$0
Long-term Liabilities
Principal Repayment
$0
$0
$0
$0
$0
$0
Expenditures from
Operations
Cash Spending
Bill Payments
SUBTOTAL SPENT ON
OPERATIONS
Assets
Purchase Long-term
Assets
$1,380,000
$323,544
$653,822
$0
$0
$0
$3,729,150
$13,729,402
$31,496,510
$380,850
$5,302,598
$27,941,890
Cash Balance
$427,850
$5,730,448
$33,672,338
Dividends
SUBTOTAL CASH
SPENT
BREAK-EVEN ANALYSIS
Assumptions:
GENERAL ASSUMPTIONS
YEAR 1
YEAR 2
10.00%
10.00%
10.00%
10.00%
Tax Rate
25.42%
25.00%
Plan Month
Other
YEAR 1
YEAR 2
YEAR 3
Sales
$0
$19,032,000
$59,438,400
Direct Cost of
Sales
$0
$0
$0
Other
$0
$0
$0
TOTAL COST OF
SALES
$0
$0
$0
Gross Margin
$0
$19,032,000
$59,438,400
0.00%
100.00%
100.00%
Gross Margin %
Expenses
Payroll
$200,000
$1,960,000
$4,105,000
$2,170,000
$9,355,520
$16,379,882
$69,000
$85,177
$117,868
Research &
Development
$200,000
$951,600
$1,783,152
Payroll Taxes
$30,000
$294,000
$615,750
$0
$0
$0
$2,669,000
$12,646,297
$23,001,652
Profit Before
Interest and
Taxes
($2,669,000)
$6,385,703
$36,436,748
EBITDA
($2,600,000)
$6,470,880
$36,554,616
$0
$0
$0
Sales and
Marketing and
Other Expenses
Depreciation
Other
Total Operating
Expenses
Interest Expense
Taxes Incurred
Net Profit
Net Profit/Sales
$0
$1,596,426
$9,261,007
($2,669,000)
$4,789,277
$27,175,741
0.00%
25.16%
45.72%
YEAR 1
YEAR 2
YEAR 3
$427,850
$5,730,448
$33,672,338
Accounts
Receivable
$0
$0
$0
Other Current
Assets
$0
$0
$0
$427,850
$5,730,448
$33,672,338
$1,380,000
$1,703,544
$2,357,366
Accumulated
Depreciation
$69,000
$154,177
$272,045
TOTAL
LONG-TERM
ASSETS
$1,311,000
$1,549,367
$2,085,321
Assets
Current
Assets
Cash
TOTAL
CURRENT
ASSETS
Long-term
Assets
Long-term
Assets
YEAR 1
YEAR 2
YEAR 3
INDUSTRY
PROFILE
0.00%
0.00%
212.31%
8.79%
Accounts Receivable
0.00%
0.00%
0.00%
28.12%
0.00%
0.00%
0.00%
44.18%
24.61%
78.72%
94.17%
76.27%
Long-term Assets
75.39%
21.28%
5.83%
23.73%
100.00%
100.00%
100.00%
100.00%
14.43%
13.77%
6.45%
38.61%
Sales Growth
TOTAL ASSETS
Current Liabilities
Long-term Liabilities
0.00%
0.00%
0.00%
13.60%
Total Liabilities
14.43%
13.77%
6.45%
52.21%
NET WORTH
85.57%
86.23%
93.55%
47.79%
100.00%
100.00%
100.00%
100.00%
Gross Margin
0.00%
100.00%
100.00%
100.00%
0.00%
74.84%
54.02%
82.68%
Advertising Expenses
0.00%
1.00%
0.50%
1.66%
0.00%
33.55%
61.30%
1.37%
Percent of Sales
Sales
Main Ratios
Current
1.71
5.72
14.61
1.59
Quick
1.71
5.72
14.61
1.22
14.43%
13.77%
6.45%
60.22%
-179.37%
101.73%
108.92%
3.09%
Pre-tax Return on
Assets
-153.49%
87.72%
101.90%
7.76%
Additional Ratios
Year 1
Year 2
Year 3
0.00%
25.16%
45.72%
n.a
Return on Equity
-179.37%
76.30%
81.24%
n.a
0.00
0.00
0.00
n.a
n.a
Activity Ratios
Accounts Receivable
Turnover
Collection Days
Accounts Payable
Turnover
9.57
12.17
12.17
n.a
27
19
22
n.a
0.00
2.61
1.66
n.a
0.17
0.16
0.07
n.a
1.00
1.00
1.00
n.a
$177,000
$4,727,910
$31,367,697
n.a
0.00
0.00
0.00
n.a
n.a.
0.38
0.60
n.a
Payment Days
Debt Ratios
Liquidity Ratios
Interest Coverage
Additional Ratios
Assets to Sales
Current Debt/Total
Assets
14%
14%
6%
n.a
Acid Test
1.71
5.72
14.61
n.a
Sales/Net Worth
0.00
3.03
1.78
n.a
Dividend Payout
0.00
0.00
0.00
n.a
Appendix