1.
4. YTD Dashboard JUN
101% 105%
0% 9%
109% 112%
17% 20%
Fixed Assets
3,262
Current Assets 11,115
Other Assets 561
Total Assets 14,938
Current Liabilities 5,850
Long Term Liabilities 571
Equity 8,517
Total Liabilities & Equity 14,938
Target Achievement Target Achievement
Select YTD Month
108,942 32,322
Revenue Gross Profit
Change from Last Year Change from Last Year
Operating Profit Net Profit
19,226 15,692
Target Achievement Target Achievement
Change from Last Year Change from Last Year
Balance Sheet
Target 28.5%
Target 16.3%
Gross Profit Margin (%)
Operating Profit Margin (%)
Net Profit Margin (%)
29.7%
17.6%
14.4%
Net Operating Cash Flow
1,754
Net Financing Cash Flow
1,952
Net Investing Cash Flow
2,153
Cash at End of Month
100
Days Receivable Outstanding Days Inventory Outstanding Days Payable Outstanding
Receivable Aging
Total Receivable
Overdue Receivable
% of Overdue Receivable
1,350
605
45%
93 64
Inventory Trend
102
Payable Aging
Total Payable 600
Current Ratio
1.9
Quick Ratio
1.3
Debt : Equity Ratio
48%
108,942
15,692
855
76,620
13,096
4,389
Total
Revenue
Cost of
Goods Sold
Total
Operating
Expenses
Other Non-
Operating
Income
Finance
Expense
Net Profit
Before Tax
540
405
270
135
<30 Days <60 Days <90 Days >90 Days
-
4,000
8,000
12,000
J A S O N D J F M A M J
240
180
120
60
<30 Days <60 Days <90 Days >90 Days
1.5
1.8
1.6
1.4
1.3
1.5
1.7
1.8
1.9 2.0
1.8
1.9
J A S O N D J F M A M J
Current Ratio
0.8
0.9
1.0
1.1
1.3
1.2
1.1
1.0
1.1 1.2 1.2 1.3
J A S O N D J F M A M J
Quick Ratio
45%
40%
35%33%
38%
42%44%
49%50%
45%46%48%
J A S O N D J F M A M J
Debt : Equity Ratio
Income Statement
Last Year 27.2%
Last Year 15.1%
Target 13.0%
Last Year 12.0%
0 180 0 180 0 180
Total Inventory 8,765

2.
1. Indicators
1. Indicators
2. Enter Data 1. Indicators
3. Monthly Dashboard Start Month: Start Month: JUL
4. YTD Dashboard Current Year: Current Year: 2019-20
Particular
2. Enter Data
3. Monthly Dashboard
4. YTD Dashboard
Month
JAN
FEB
MAR
APR
MAY
JUN
JUL
AUG
SEP
OCT
NOV
DEC
TOTAL

3.
1. Indicators 2. Enter Data Monthly Dashboard YTD Dashboard
2. Enter Data MAY JUN
3. Monthly Dashboard ID Indicator Name Actual/Target JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN Calculation Type Selected Month YTD
4. YTD Dashboard Actual 9,106 9,081 9,420 9,184 8,644 9,233 9,399 9,421 9,024 9,278 8,591 8,561 Sum 8,591 108,942
Target 8,963 9,089 9,015 8,534 8,519 9,020 9,490 8,753 9,031 9,325 9,128 9,117 Sum 9,128 107,984
Last Year 8,978 9,349 8,855 9,275 9,112 8,508 8,715 9,360 9,055 9,269 9,293 8,907 Sum 9,293 108,676
Actual 6,708 6,374 6,613 6,190 6,101 6,387 6,143 6,955 6,601 6,160 6,213 6,175 Sum 6,213 76,620
Target 6,537 6,837 6,578 6,169 6,609 6,118 6,258 6,114 6,917 6,564 6,158 6,329 Sum 6,158 77,188
Last Year 6,969 6,388 6,949 6,563 6,306 6,215 6,934 6,690 6,618 6,295 6,260 6,920 Sum 6,260 79,107
Actual 2,398 2,707 2,807 2,994 2,543 2,846 3,256 2,466 2,423 3,118 2,378 2,386 Sum 2,378 32,322
Target 2,426 2,252 2,437 2,365 1,910 2,902 3,232 2,639 2,114 2,761 2,970 2,788 Sum 2,970 30,796
Last Year 2,009 2,961 1,906 2,712 2,806 2,293 1,781 2,670 2,437 2,974 3,033 1,987 Sum 3,033 29,569
Actual 1,087 1,188 1,105 1,152 1,058 1,040 1,062 1,042 1,079 1,105 1,178 1,000 Sum 1,178 13,096
Target 1,074 1,131 1,024 1,165 1,018 1,146 1,086 1,053 1,053 1,192 1,059 1,181 Sum 1,059 13,182
Last Year 1,010 1,143 1,169 1,061 1,100 1,009 1,001 1,187 1,131 1,081 1,117 1,150 Sum 1,117 13,159
Actual 1,311 1,519 1,702 1,842 1,485 1,806 2,194 1,424 1,344 2,013 1,200 1,386 Sum 1,200 19,226
Target 1,352 1,121 1,413 1,200 892 1,756 2,146 1,586 1,061 1,569 1,911 1,607 Sum 1,911 17,614
Last Year 999 1,818 737 1,651 1,706 1,284 780 1,483 1,306 1,893 1,916 837 Sum 1,916 16,410
Actual 74 55 57 82 55 74 84 87 53 79 84 71 Sum 84 855
Target 85 64 70 72 82 50 79 88 79 80 61 75 Sum 61 885
Last Year 58 58 59 61 62 82 85 52 87 90 57 74 Sum 57 825
Actual 536 294 348 416 337 345 487 313 221 297 427 370 Sum 427 4,389
Target 160 524 232 471 281 226 298 567 359 410 403 529 Sum 403 4,459
Last Year 367 432 90 509 376 338 376 399 234 252 400 419 Sum 400 4,191
Actual 850 1,280 1,411 1,508 1,203 1,535 1,791 1,199 1,176 1,795 857 1,088 Sum 857 15,692
Target 1,277 661 1,251 802 694 1,580 1,927 1,108 781 1,239 1,569 1,153 Sum 1,569 14,040
Last Year 691 1,444 707 1,203 1,392 1,029 489 1,137 1,159 1,731 1,573 492 Sum 1,573 13,044
Actual 9.3% 14.1% 15.0% 16.4% 13.9% 16.6% 19.1% 12.7% 13.0% 19.3% 10.0% 12.7% 10.0% 14.4%
Target 14.2% 7.3% 13.9% 9.4% 8.1% 17.5% 20.3% 12.7% 8.6% 13.3% 17.2% 12.6% 17.2% 13.0%
Last Year 7.7% 15.4% 8.0% 13.0% 15.3% 12.1% 5.6% 12.1% 12.8% 18.7% 16.9% 5.5% 16.9% 12.0%
Revenue1
2 Cost of Goods Sold
3 Gross Profit
8 Net Profit Before Tax
9 Net Profit Margin %
4 Total Operating Expenses
5 Operating Profit (EBIT)
7 Finance Expense
6
Other Non-Operating
Income/(Expense)

4.
1. Indicators 2. Enter Data Monthly Dashboard YTD Dashboard
2. Enter Data MAY JUN
3. Monthly Dashboard ID Indicator Name Actual/Target JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN Calculation Type Selected Month YTD
4. YTD Dashboard Actual 9,106 9,081 9,420 9,184 8,644 9,233 9,399 9,421 9,024 9,278 8,591 8,561 Sum 8,591 108,942
10 Net Operating Cash Flow Actual 107 236 -106 179 235 205 239 -254 281 221 279 132 Sum 279 1,754
11 Net Financing Cash Flow Actual 177 135 231 217 124 191 218 155 135 121 131 117 Sum 131 1,952
12 Net Investing Cash Flow Actual 149 101 295 257 188 146 182 141 127 117 208 242 Sum 208 2,153
13 Cash at End of Month Actual 105 100 113 110 107 114 111 103 117 119 121 100 Last Value 121 100
14 Accounts Receivable Actual 1,275 1,305 1,350 1,275 1,350 1,275 1,290 1,350 1,275 1,350 1,275 1,350 Last Value 1,275 1,350
15 Days Receivable Outstanding Actual 81 39 94 53 99 29 58 87 40 110 89 93 Last Value 89 93
16 Overdue Accounts Receivable Actual 511 435 465 586 570 553 622 572 430 642 409 605 Last Value 409 605
17 % of Overdue Receivable Actual 40% 33% 34% 46% 42% 43% 48% 42% 34% 48% 32% 45% 32% 45%
18 Accounts Receivable Aging Actual
19 <30 Days Actual 510 522 540 510 540 510 516 540 510 540 510 540 Last Value 510 540
20 <60 Days Actual 383 392 405 383 405 383 387 405 383 405 383 405 Last Value 383 405
21 <90 Days Actual 255 261 270 255 270 255 258 270 255 270 255 270 Last Value 255 270
22 >90 Days Actual 128 131 135 128 135 128 129 135 128 135 128 135 Last Value 128 135
23 Total Accounts Receivable Actual 1,275 1,305 1,350 1,275 1,350 1,275 1,290 1,350 1,275 1,350 1,275 1,350 Last Value 1,275 1,350
- - - - - - - - - - - -
24 Accounts Payable Actual 800 900 750 1,000 1,200 1,500 900 800 700 600 700 600 Last Value 700 600
25 Days Payable Outstanding Actual 162 57 56 94 92 39 51 60 127 158 145 102 Last Value 145 102
26 Accounts Payable Aging Actual
27 <30 Days Actual 320 360 300 400 480 600 360 320 280 240 280 240 Last Value 280 240
28 <60 Days Actual 240 270 225 300 360 450 270 240 210 180 210 180 Last Value 210 180
29 <90 Days Actual 160 180 150 200 240 300 180 160 140 120 140 120 Last Value 140 120
30 >90 Days Actual 80 90 75 100 120 150 90 80 70 60 70 60 Last Value 70 60
31 Total Accounts Payable Actual 800 900 750 1,000 1,200 1,500 900 800 700 600 700 600 Last Value 700 600
- - - - - - - - - - - -
32 Inventory Actual 6,767 5,678 6,789 9,876 9,090 8,765 9,087 6,543 7,865 8,976 9,876 8,765 Last Value 9,876 8,765
33 Days Inventory Outstanding Actual 30 86 33 79 33 43 68 84 74 61 37 64 Last Value 37 64
34 Current Ratio Actual 1.5 1.8 1.6 1.4 1.3 1.5 1.7 1.8 1.9 2.0 1.8 1.9 Last Value 1.8 1.9
35 Quick Ratio Actual 0.8 0.9 1.0 1.1 1.3 1.2 1.1 1.0 1.1 1.2 1.2 1.3 Last Value 1.2 1.3
36 Debt : Equity Ratio Actual 45% 40% 35% 33% 38% 42% 44% 49% 50% 45% 46% 48% Last Value 46% 48%
37 Fixed Assets Actual 3,251 3,252 3,253 3,254 3,255 3,256 3,257 3,258 3,259 3,260 3,261 3,262 Last Value 3,261 3,262
38 Current Assets Actual 9,042 7,983 9,139 12,151 11,440 11,040 11,377 8,893 10,140 11,326 12,151 11,115 Last Value 12,151 11,115
39 Other Assets Actual 550 551 552 553 554 555 556 557 558 559 560 561 Last Value 560 561
40 Total Assets Actual 12,843 11,786 12,944 15,958 15,249 14,851 15,190 12,708 13,957 15,145 15,972 14,938 Last Value 15,972 14,938
41 Current Liabilities Actual 6,028 4,562 5,712 8,679 8,800 7,360 6,692 4,941 5,337 5,808 6,751 5,850 Last Value 6,751 5,850
42 Long Term Liabilities Actual 503 691 531 573 663 751 832 589 550 706 772 571 Last Value 772 571
43 Equity Actual 6,312 6,533 6,701 6,706 5,786 6,740 7,666 7,178 8,070 8,631 8,449 8,517 Last Value 8,449 8,517
44 Total Liabilities & Equity Actual 12,843 11,786 12,944 15,958 15,249 14,851 15,190 12,708 13,957 15,145 15,972 14,938 Last Value 15,972 14,938
(Accounts Receivable and Total of Receivable Aging
must be equal)
(Accounts Payable and Total of Payable Aging must be
equal)
Revenue1

5.
1. Indicators 3. Monthly Dashboard MAY
2. Enter Data
3. Monthly Dashboard
4. YTD Dashboard
94% 80%
-8% -22%
63% 55%
-37% -46%
Fixed Assets
3,261
Current Assets 12,151
Other Assets 560
Total Assets 15,972
Current Liabilities 6,751
Long Term Liabilities 772
Equity 8,449
Total Liabilities & Equity 15,972
Balance Sheet
8,591 2,378
Operating Profit
1,200
Net Profit
857
Target Achievement
Change from Last Year
Target Achievement Target Achievement
Change from Last Year Change from Last Year
Select Month
Target Achievement
Change from Last Year
Gross ProfitRevenue
Target 17.2%
Target 20.9%
Target 32.5%
8,591
857
6,213
1,178
427
Total
Revenue
Cost of
Goods Sold
Total
Operating
Expenses
Other Non-
Operating
Income
Finance
Expense
Net Profit
Before Tax
Gross Profit Margin (%)
Operating Profit Margin (%)
Net Profit Margin (%)
27.7%
14.0%
10.0%
Net Operating Cash Flow
279
Net Financing Cash Flow
131
Net Investing Cash Flow
208
Cash at End of Month
121
Days Receivable Outstanding Days Inventory Outstanding Days Payable Outstanding
510
383
255
128
<30 Days <60 Days <90 Days >90 Days
Receivable Aging
Total Receivable
Overdue Receivable
% of Overdue Receivable
1,275
409
32%
89 37
-
4,000
8,000
12,000
J A S O N D J F M A M
Inventory Trend
145
280
210
140
70
<30 Days <60 Days <90 Days >90 Days
Payable Aging
Total Payable 700
Current Ratio
1.8
Quick Ratio
1.2
Debt : Equity Ratio
46%
1.5
1.8
1.6
1.4
1.3
1.5
1.7
1.8
1.9 2.0
1.8
J A S O N D J F M A M
Current Ratio
0.8
0.9
1.0
1.1
1.3
1.2
1.1
1.0
1.1 1.2 1.2
J A S O N D J F M A M
Quick Ratio
45%
40%
35% 33%
38%
42% 44%
49% 50%
45% 46%
J A S O N D J F M A M
Debt : Equity Ratio
Income Statement
Last Year 32.6%
Last Year20.6%
Last Year 16.9%
0 180 0 180 0 180
Total Inventory 9,876
84

6.
1. Indicators 4. YTD Dashboard JUN
2. Enter Data
3. Monthly Dashboard
4. YTD Dashboard
101% 105%
0% 9%
109% 112%
17% 20%
Fixed Assets
3,262
Current Assets 11,115
Other Assets 561
Total Assets 14,938
Current Liabilities 5,850
Long Term Liabilities 571
Equity 8,517
Total Liabilities & Equity 14,938
Target Achievement Target Achievement
Select YTD Month
108,942 32,322
Revenue Gross Profit
Change from Last Year Change from Last Year
Operating Profit Net Profit
19,226 15,692
Target Achievement Target Achievement
Change from Last Year Change from Last Year
Balance Sheet
Target 28.5%
Target 16.3%
Gross Profit Margin (%)
Operating Profit Margin (%)
Net Profit Margin (%)
29.7%
17.6%
14.4%
Net Operating Cash Flow
1,754
Net Financing Cash Flow
1,952
Net Investing Cash Flow
2,153
Cash at End of Month
100
Days Receivable Outstanding Days Inventory Outstanding Days Payable Outstanding
Receivable Aging
Total Receivable
Overdue Receivable
% of Overdue Receivable
1,350
605
45%
93 64
Inventory Trend
102
Payable Aging
Total Payable 600
Current Ratio
1.9
Quick Ratio
1.3
Debt : Equity Ratio
48%
108,942
15,692
76,620
13,096
4,389
Total
Revenue
Cost of
Goods Sold
Total
Operating
Expenses
Other Non-
Operating
Income
Finance
Expense
Net Profit
Before Tax
540
405
270
135
<30 Days <60 Days <90 Days >90 Days
-
4,000
8,000
12,000
J A S O N D J F M A M J
240
180
120
60
<30 Days <60 Days <90 Days >90 Days
1.5
1.8
1.6
1.4
1.3
1.5
1.7
1.8
1.9 2.0
1.8
1.9
J A S O N D J F M A M J
Current Ratio
0.8
0.9
1.0
1.1
1.3
1.2
1.1
1.0
1.1 1.2 1.2 1.3
J A S O N D J F M A M J
Quick Ratio
45%
40%
35%33%
38%
42%44%
49%50%
45%46%48%
J A S O N D J F M A M J
Debt : Equity Ratio
Income Statement
Last Year 27.2%
Last Year15.1%
Target 13.0%
Last Year 12.0%
0 180 0 180 0 180
Total Inventory 8,765
855