SEOR&I.Financial Model.xlsVIP

Company1쪽COMPANYNAMEWonMillionsInputdataexplanationMorethantwoitemsaddedItemsthatmightnotbeavailabeineverystatementAutomaticallycalculatednumberInvestedCapital운운운운WorkingCapital-AssetsinBalanceSheet쪽쪽쪽쪽A/R-tradereceivables쪽쪽쪽A/Rothers쪽쪽SumTotalinventory쪽쪽쪽쪽쪽Cashdeposits쪽쪽쪽Advancedpayment쪽쪽쪽쪽Prepaidexpenses쪽쪽쪽Advancedreceipts(Liab)쪽쪽쪽쪽Unearnedincome(Liab)쪽쪽쪽쪽...