10/20/22, 6:23 PM GLO-BUS Decisions & Reports
https://www.glo-bus.com/users/program21/cdj/page2 1/8
Copyright © 2019 GLO-BUS Software, Inc. Page 1
Camera & Drone Journal
20-Oct-22
Industry 94 BUGN 295-53
Year 10
Year 10 Scoreboard
Rank
Company Name
Investor Expectation
Score
Weighted Average
Score
Change from Y9
1 Flexie 113 98 102 -1 2 Axiom 114 80 89 -1 3 Drexel Cams 114 79 88 -7 4 B-Vision 112 72 82 -7 5 Emeron 107 68 78 -5 6 Cruising-PRO 108 67 77 -5
Game-To-Date Scoreboard
Rank
Company Name
Investor Expectation
Score
Best-In- Industry Score
Weighted Average
Score
Bonus Points
Overall G-T-D Score
1 Flexie 113 98 102 3 105 2 Axiom 114 88 95 2 97 3 Drexel Cams 115 86 93 1 94 4 B-Vision 116 80 89 2 91 5 Emeron 114 75 85 1 86 6 Cruising-PRO 107 72 81 1 82
Investor Expectation Score (I.E.)
Investors and company boards of directors have established targets for the five key performance measures that appear on pages 2 and 3 of this report. The I.E. score ranges from 0 to 120 (if all targets are exceeded by 40% or more). Click the Help button (upper-right) for more information.
Best-In- Industry Score (B-I-I)
The B-I-I score measures each company’s performance relative to the best performing company on each key scoring measure. The B-I-I score ranges from 0 to 100. To score 100 a company must be the best performing company in the industry on all five key performance measures.
The weighted average score combines the Investor Expectation Score and the Best-In-Industry Score using a 25%-25% weighting as specified by the course instructor. Detailed explanations of scoring are provided in the Help sections asociated with pages 1, 2, and 3 of this report.
10/20/22, 6:23 PM GLO-BUS Decisions & Reports
https://www.glo-bus.com/users/program21/cdj/page2 2/8
Industry 94 Camera & Drone Journal Year 10
Key Performance Measures
Earnings Per Share ($)
Earnings Per Share scores are based on a 20% or 20 point weighting. Bolded numbers indicate achievement of the investor expected EPS shown below each yearly column head. Highlighted numbers indicate best-in-industry performances for each year. Game-To-Date scores are based on a weighted average of the annual EPS performances. For more information, click the Help button (above-right).
Y6 (1.25)
Y7 (2.00)
Y8 (3.00)
Y9 (4.25)
Y10 (5.50)
Y11 (7.00)
Y12 (8.50)
Y13 (10.50)
Y14 (12.50)
Y15 (14.50)
Wgt. Avg. (3.20) I.E. B-I-I
Y10 Score I.E. B-I-I
G-T-D Score
A 3.51 6.13 5.28 6.24 10.19 6.19 24 17 24 20 A B 1.68 3.92 4.25 6.08 8.17 4.79 24 14 24 15 B C 1.50 2.99 2.59 4.80 6.54 3.65 22 11 21 12 C D 2.06 4.04 5.09 6.97 9.23 5.44 24 16 24 17 D E 1.78 3.95 4.14 5.34 7.09 4.46 23 12 24 14 E F 2.46 4.70 5.41 8.02 11.73 6.30 24 20 24 20 F
Return On Equity (%)
Return On Equity scores are based on a 20% or 20 point weighting. Bolded numbers indicate achievement of the investor expected ROE shown below each yearly column head. Highlighted numbers indicate best-in-industry performances for each year. Game-To-Date scores are based on a weighted average of the annual ROE performances. For more information, click the Help button (above-right).
Y6 (17.5)
Y7 (20.0)
Y8 (25.0)
Y9 (30.0)
Y10 (35.0)
Y11 (40.0)
Y12 (42.5)
Y13 (45.0)
Y14 (47.5)
Y15 (50.0)
Wgt. Avg. (25.5) I.E. B-I-I
Y10 Score I.E. B-I-I
G-T-D Score
A 48.5 53.2 33.2 32.0 52.0 42.3 24 10 24 15 A B 26.0 44.4 35.4 38.0 38.5 37.3 21 8 24 13 B C 23.1 34.2 22.5 31.6 40.8 31.7 22 8 22 11 C D 30.5 44.1 41.2 42.3 44.1 41.7 23 9 24 15 D E 26.9 41.7 30.6 29.8 30.3 31.4 17 6 22 11 E F 35.5 45.2 39.5 55.2 100.1 55.3 24 20 24 20 F
Stock Price ($ per share)
