SlideShare a Scribd company logo
1 of 6
Download to read offline
SHOOTFORMARS
TEAM FIREBALL ANALYSIS: JULIA MALLINAK
IndustryGrowth (new-old)/old Industry Growth (new-old)/old
Y1 Y2 Y2 Y3
Q1 $3,677,288 $4,087,479 11% Q1 $4,087,479 $4,600,265 13% 1.13
Q2 $6,214,841 $6,976,064 12% 1.12 Q2 $6,976,064 $7,828,891 12%
Q3 $1,756,745 $1,981,853 13% 1.13 Q3 #DIV/0!
Q4 $8,838,026 $9,919,902 12% 1.12 Q4 #DIV/0!
20% 1.2
Personal Growth Personal Growth
Y1 Y2 Y2 Y3
Q1 $539,649 $660,401 22% 1.22 Q1 $660,401 $835,985 27% 1.27
Q2 $967,739 $1,161,486 20% 1.2 Q2 1,161,486.00$ 1,460,069.00$ 26%
Q3 $282,173 $324,041 15% 1.15 Q3
Q4 $1,507,290 $1,672,053 11% 1.11 Q4
IndustrySeasonality
Seasonality Effects
Industry Growth
Industry Seasonality
Q1 Q2 Q3 Q4 Q1 Q2
$3,677,288 $6,214,841 $1,756,745 $8,838,026 $4,087,479 $6,976,064
1.69 0.28 5.03 0.46 1.71 0.28
Industry Sales Percentage Change
Q1 $3,677,288 Q4-Q1 -46%
Q2 $6,214,841 Q1-Q2 169%
Q3 $1,756,745 Q2-Q3 -28%
Q4 $8,838,026 Q3-Q4 503%
Personal Seasonality
Q1 Q2 Q3 Q4 Q1 Q2
$539,649 $967,739 $282,173 $1,507,290 $660,401 $1,161,486
1.79 0.29 5.34 0.44 1.76 0.29
Personal Sales Percentage Change
Q1 $539,649 Q4-Q1 -44%
Q2 $967,739 Q1-Q2 179%
Q3 $282,173 Q2-Q3 -29%
Q4 $1,507,290 Q3-Q4 534%
Competitive Analysis
Seasonality Effects
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
Q1 Q2 Q3 Q4
Industry Sales
Industry Sales
-100%
0%
100%
200%
300%
400%
500%
600%
Q4-Q1 Q1-Q2 Q2-Q3 Q3-Q4
Percentage Change
Percentage
Change
$0
$500,000
$1,000,000
$1,500,000
$2,000,000
Q1 Q2 Q3 Q4
PersonalSales
Personal Sales
-200%
0%
200%
400%
600%
Q4-Q1 Q1-Q2 Q2-Q3 Q3-Q4
Percentage Change
Percentage
Change
Cummulative Profitability
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
Team1 $346,773 $1,046,135 $1,200,268 $2,417,101 $2,933,136 $3,772,420 $3,933,166 $4,920,845 $5,315,702 $6,050,355
The Brooklands $354,378 $1,266,615 $1,454,469 $2,684,267 $3,071,992 $3,830,487 $3,995,128 $5,189,554 $5,712,699 $6,608,165
Fireball $352,182 $1,044,574 $1,187,800 $2,322,952 $2,770,806 $3,610,410 $3,778,912 $5,045,488 $5,622,952 $6,712,036
Bread Winners Inc. $322,402 $923,557 $987,858 $1,853,982 $2,275,496 $3,139,596 $3,308,062 $4,535,823 $5,036,168 $5,994,176
Prestiege Worldwide $312,802 $690,989 $783,728 $1,347,809 $1,581,097 $1,994,818 $2,053,372 $2,794,081 $3,014,123 $3,510,474
Team3 $309,930 $847,908 $894,618 $1,508,152 $1,782,531 $2,244,730 $2,308,210 $3,073,948 $3,378,463 $4,024,673
Team5 $331,945 $895,848 $932,916 $1,776,433 $2,104,047 $2,846,480 $2,931,912 $4,034,717 $4,467,536 $5,259,729
Quarterly Sales
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
Competitive Analysis
$0
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
$6,000,000
$7,000,000
$8,000,000
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
Team 1
The Brooklands
Fireball
Bread Winners Inc.
Prestiege Worldwide
Team3
Team 5
$0
Q1 Q2 Q3 Q4 -200%
0%
Q4-Q1 Q1-Q2 Q2-Q3 Q3-Q4
QuarterlySales
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
Team1 $554,171 $988,395 $317,643 $1,624,061 $742,264 $1,146,517 $335,229 $1,342,693 $613,031
The Brooklands $545,161 $1,228,408 $346,527 $1,623,760 $595,499 $1,044,278 $324,709 $1,572,108 $754,914
Fireball $539,649 $967,739 $282,173 $1,507,290 $660,401 $1,161,486 $324,041 $1,672,053 $835,985
Bread Winners Inc. $515,520 $857,053 $212,419 $1,182,093 $648,684 $1,187,921 $331,848 $1,665,334 $757,626
Prestiege Worldwide $493,970 $589,130 $229,021 $849,041 $452,315 $688,462 $241,147 $1,117,696 $474,897
Team3 $491,957 $764,296 $176,994 $891,869 $469,011 $700,099 $206,737 $1,053,253 $496,666
Team5 $536,860 $819,820 $191,968 $1,159,912 $519,305 $1,047,301 $218,142 $1,496,765 $667,146
$0
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
$0
$200,000
$400,000
$600,000
$800,000
$1,000,000
$1,200,000
$1,400,000
$1,600,000
$1,800,000
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
Team1
TheBrooklands
Fireball
Bread Winners Inc.
PrestiegeWorldwide
Team3
Team5
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
WantedSales $490,000 $818,660 $555,000 $1,285,000 $1,200,000 $1,255,641 $487,000 $1,730,381 $773,304 $1,379,372
Actual Sales $539,649 $967,739 $282,173 $1,507,290 $660,401 $1,161,486 $324,041 $1,672,053 $835,985 $1,460,069
PredictedSales $1,123,635 $404,197 $1,730,384 $773,304 $1,379,372
Quota Prediction Acuracy
$0
$200,000
$400,000
$600,000
$800,000
$1,000,000
$1,200,000
$1,400,000
$1,600,000
$1,800,000
$2,000,000
Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4
Wanted Sales
Actual Sales
Predicted Sales

More Related Content

Viewers also liked

Viewers also liked (20)

directoriowarez.com
directoriowarez.comdirectoriowarez.com
directoriowarez.com
 
Naron
NaronNaron
Naron
 
Ejemplodepresentacion
EjemplodepresentacionEjemplodepresentacion
Ejemplodepresentacion
 
Entrevista
EntrevistaEntrevista
Entrevista
 
Sintaxis Edi
Sintaxis EdiSintaxis Edi
Sintaxis Edi
 
EDI
EDIEDI
EDI
 
Taller2 11 2
Taller2 11 2Taller2 11 2
Taller2 11 2
 
Corona de aragon_no_curso
Corona de aragon_no_cursoCorona de aragon_no_curso
Corona de aragon_no_curso
 
Creacionyouwild
CreacionyouwildCreacionyouwild
Creacionyouwild
 
Heus ací catalunya
Heus ací catalunyaHeus ací catalunya
Heus ací catalunya
 
Ciro NiñEz
Ciro NiñEzCiro NiñEz
Ciro NiñEz
 
Chileballoon encuentro mundial
Chileballoon encuentro mundialChileballoon encuentro mundial
Chileballoon encuentro mundial
 
Red social
Red socialRed social
Red social
 
Tics0 metodologia
Tics0 metodologiaTics0 metodologia
Tics0 metodologia
 
Pobles de girona-_any_2009
Pobles de girona-_any_2009Pobles de girona-_any_2009
Pobles de girona-_any_2009
 
Foro planogramación y venta complementaria
Foro planogramación y venta complementariaForo planogramación y venta complementaria
Foro planogramación y venta complementaria
 
Evaluation 4- Bartek Wielblad
Evaluation 4- Bartek WielbladEvaluation 4- Bartek Wielblad
Evaluation 4- Bartek Wielblad
 
GRUPOE_APLINCIFO_#11
GRUPOE_APLINCIFO_#11GRUPOE_APLINCIFO_#11
GRUPOE_APLINCIFO_#11
 
Creacionblogs
CreacionblogsCreacionblogs
Creacionblogs
 
Novedades En Las TecnologíAs
Novedades En Las TecnologíAsNovedades En Las TecnologíAs
Novedades En Las TecnologíAs
 

Similar to Fireball Team Analysis

CalculationsLost Profit and Royalty Calculations2010201120122013Un.docx
CalculationsLost Profit and Royalty Calculations2010201120122013Un.docxCalculationsLost Profit and Royalty Calculations2010201120122013Un.docx
CalculationsLost Profit and Royalty Calculations2010201120122013Un.docxhumphrieskalyn
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial ForecastingJamariHodges1
 
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptCaroline Cummings
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial ForecastingAlayshaOrtiz1
 
Google 2008 Q1 Earnings Slides
Google 2008 Q1 Earnings SlidesGoogle 2008 Q1 Earnings Slides
Google 2008 Q1 Earnings Slidesearningsreport
 
Google 2008 Q2 Earnings Slides
Google 2008 Q2 Earnings SlidesGoogle 2008 Q2 Earnings Slides
Google 2008 Q2 Earnings Slidesearningsreport
 
Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business FinanceKathleen Boushele
 
PFP RMA_RMC Presentation Kevin
PFP RMA_RMC Presentation KevinPFP RMA_RMC Presentation Kevin
PFP RMA_RMC Presentation KevinKevin McCutcheon
 
2015 q2 google_earnings_slides
2015 q2 google_earnings_slides2015 q2 google_earnings_slides
2015 q2 google_earnings_slidesSergey Ulankin
 
occidental petroleum Core Results and Reported Earnings Release
occidental petroleum Core Results and Reported Earnings Releaseoccidental petroleum Core Results and Reported Earnings Release
occidental petroleum Core Results and Reported Earnings Releasefinance13
 
Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docx
Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docxPage 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docx
Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docxgerardkortney
 
2007 Q3 Google Earnings Slides
2007 Q3 Google Earnings Slides2007 Q3 Google Earnings Slides
2007 Q3 Google Earnings Slidesearningsreport
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004arfinance44
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004arfinance44
 

Similar to Fireball Team Analysis (20)

CalculationsLost Profit and Royalty Calculations2010201120122013Un.docx
CalculationsLost Profit and Royalty Calculations2010201120122013Un.docxCalculationsLost Profit and Royalty Calculations2010201120122013Un.docx
CalculationsLost Profit and Royalty Calculations2010201120122013Un.docx
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
2008 Q1 Google Earnings Slides
2008 Q1 Google Earnings Slides2008 Q1 Google Earnings Slides
2008 Q1 Google Earnings Slides
 
Google 2008 Q1 Earnings Slides
Google 2008 Q1 Earnings SlidesGoogle 2008 Q1 Earnings Slides
Google 2008 Q1 Earnings Slides
 
Google 2008 Q2 Earnings Slides
Google 2008 Q2 Earnings SlidesGoogle 2008 Q2 Earnings Slides
Google 2008 Q2 Earnings Slides
 
2008 Q2 Google Earnings Slides
2008 Q2 Google Earnings Slides2008 Q2 Google Earnings Slides
2008 Q2 Google Earnings Slides
 
DCF_primo
DCF_primoDCF_primo
DCF_primo
 
Principals of Business Finance
Principals of Business FinancePrincipals of Business Finance
Principals of Business Finance
 
PFP RMA_RMC Presentation Kevin
PFP RMA_RMC Presentation KevinPFP RMA_RMC Presentation Kevin
PFP RMA_RMC Presentation Kevin
 
2015 q2 google_earnings_slides
2015 q2 google_earnings_slides2015 q2 google_earnings_slides
2015 q2 google_earnings_slides
 
Exhibits - Copy
Exhibits - CopyExhibits - Copy
Exhibits - Copy
 
occidental petroleum Core Results and Reported Earnings Release
occidental petroleum Core Results and Reported Earnings Releaseoccidental petroleum Core Results and Reported Earnings Release
occidental petroleum Core Results and Reported Earnings Release
 
Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docx
Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docxPage 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docx
Page 1 Front PagePage 2 Stocks & BondsPage 3 Financial Sum.docx
 
2007 Q3 Google Earnings Slides
2007 Q3 Google Earnings Slides2007 Q3 Google Earnings Slides
2007 Q3 Google Earnings Slides
 
2007 Q3 Google Earnings Slides
2007 Q3 Google Earnings Slides2007 Q3 Google Earnings Slides
2007 Q3 Google Earnings Slides
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004ar
 
bed bath&beyond 2004ar
bed bath&beyond 2004arbed bath&beyond 2004ar
bed bath&beyond 2004ar
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 

Fireball Team Analysis

  • 2. IndustryGrowth (new-old)/old Industry Growth (new-old)/old Y1 Y2 Y2 Y3 Q1 $3,677,288 $4,087,479 11% Q1 $4,087,479 $4,600,265 13% 1.13 Q2 $6,214,841 $6,976,064 12% 1.12 Q2 $6,976,064 $7,828,891 12% Q3 $1,756,745 $1,981,853 13% 1.13 Q3 #DIV/0! Q4 $8,838,026 $9,919,902 12% 1.12 Q4 #DIV/0! 20% 1.2 Personal Growth Personal Growth Y1 Y2 Y2 Y3 Q1 $539,649 $660,401 22% 1.22 Q1 $660,401 $835,985 27% 1.27 Q2 $967,739 $1,161,486 20% 1.2 Q2 1,161,486.00$ 1,460,069.00$ 26% Q3 $282,173 $324,041 15% 1.15 Q3 Q4 $1,507,290 $1,672,053 11% 1.11 Q4 IndustrySeasonality Seasonality Effects Industry Growth
  • 3. Industry Seasonality Q1 Q2 Q3 Q4 Q1 Q2 $3,677,288 $6,214,841 $1,756,745 $8,838,026 $4,087,479 $6,976,064 1.69 0.28 5.03 0.46 1.71 0.28 Industry Sales Percentage Change Q1 $3,677,288 Q4-Q1 -46% Q2 $6,214,841 Q1-Q2 169% Q3 $1,756,745 Q2-Q3 -28% Q4 $8,838,026 Q3-Q4 503% Personal Seasonality Q1 Q2 Q3 Q4 Q1 Q2 $539,649 $967,739 $282,173 $1,507,290 $660,401 $1,161,486 1.79 0.29 5.34 0.44 1.76 0.29 Personal Sales Percentage Change Q1 $539,649 Q4-Q1 -44% Q2 $967,739 Q1-Q2 179% Q3 $282,173 Q2-Q3 -29% Q4 $1,507,290 Q3-Q4 534% Competitive Analysis Seasonality Effects $0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 Q1 Q2 Q3 Q4 Industry Sales Industry Sales -100% 0% 100% 200% 300% 400% 500% 600% Q4-Q1 Q1-Q2 Q2-Q3 Q3-Q4 Percentage Change Percentage Change $0 $500,000 $1,000,000 $1,500,000 $2,000,000 Q1 Q2 Q3 Q4 PersonalSales Personal Sales -200% 0% 200% 400% 600% Q4-Q1 Q1-Q2 Q2-Q3 Q3-Q4 Percentage Change Percentage Change
  • 4. Cummulative Profitability Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 Team1 $346,773 $1,046,135 $1,200,268 $2,417,101 $2,933,136 $3,772,420 $3,933,166 $4,920,845 $5,315,702 $6,050,355 The Brooklands $354,378 $1,266,615 $1,454,469 $2,684,267 $3,071,992 $3,830,487 $3,995,128 $5,189,554 $5,712,699 $6,608,165 Fireball $352,182 $1,044,574 $1,187,800 $2,322,952 $2,770,806 $3,610,410 $3,778,912 $5,045,488 $5,622,952 $6,712,036 Bread Winners Inc. $322,402 $923,557 $987,858 $1,853,982 $2,275,496 $3,139,596 $3,308,062 $4,535,823 $5,036,168 $5,994,176 Prestiege Worldwide $312,802 $690,989 $783,728 $1,347,809 $1,581,097 $1,994,818 $2,053,372 $2,794,081 $3,014,123 $3,510,474 Team3 $309,930 $847,908 $894,618 $1,508,152 $1,782,531 $2,244,730 $2,308,210 $3,073,948 $3,378,463 $4,024,673 Team5 $331,945 $895,848 $932,916 $1,776,433 $2,104,047 $2,846,480 $2,931,912 $4,034,717 $4,467,536 $5,259,729 Quarterly Sales Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 Competitive Analysis $0 $1,000,000 $2,000,000 $3,000,000 $4,000,000 $5,000,000 $6,000,000 $7,000,000 $8,000,000 Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 Team 1 The Brooklands Fireball Bread Winners Inc. Prestiege Worldwide Team3 Team 5 $0 Q1 Q2 Q3 Q4 -200% 0% Q4-Q1 Q1-Q2 Q2-Q3 Q3-Q4
  • 5. QuarterlySales Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 Team1 $554,171 $988,395 $317,643 $1,624,061 $742,264 $1,146,517 $335,229 $1,342,693 $613,031 The Brooklands $545,161 $1,228,408 $346,527 $1,623,760 $595,499 $1,044,278 $324,709 $1,572,108 $754,914 Fireball $539,649 $967,739 $282,173 $1,507,290 $660,401 $1,161,486 $324,041 $1,672,053 $835,985 Bread Winners Inc. $515,520 $857,053 $212,419 $1,182,093 $648,684 $1,187,921 $331,848 $1,665,334 $757,626 Prestiege Worldwide $493,970 $589,130 $229,021 $849,041 $452,315 $688,462 $241,147 $1,117,696 $474,897 Team3 $491,957 $764,296 $176,994 $891,869 $469,011 $700,099 $206,737 $1,053,253 $496,666 Team5 $536,860 $819,820 $191,968 $1,159,912 $519,305 $1,047,301 $218,142 $1,496,765 $667,146 $0 Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 $0 $200,000 $400,000 $600,000 $800,000 $1,000,000 $1,200,000 $1,400,000 $1,600,000 $1,800,000 Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 Team1 TheBrooklands Fireball Bread Winners Inc. PrestiegeWorldwide Team3 Team5
  • 6. Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 WantedSales $490,000 $818,660 $555,000 $1,285,000 $1,200,000 $1,255,641 $487,000 $1,730,381 $773,304 $1,379,372 Actual Sales $539,649 $967,739 $282,173 $1,507,290 $660,401 $1,161,486 $324,041 $1,672,053 $835,985 $1,460,069 PredictedSales $1,123,635 $404,197 $1,730,384 $773,304 $1,379,372 Quota Prediction Acuracy $0 $200,000 $400,000 $600,000 $800,000 $1,000,000 $1,200,000 $1,400,000 $1,600,000 $1,800,000 $2,000,000 Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y2Q1 Y2Q2 Y2Q3 Y2Q4 Y3Q1 Y3Q2 Y3Q3 Y3Q4 Wanted Sales Actual Sales Predicted Sales