what would you predict for the next 3 years

File Undo S32 35,523 -124.00% Home Insert Draw Page Layout Calibri Font Formulas Data 2020 Review View Alignment c 2021 Help ab p Comments General Number 2022 Conditional Formatting v Format as Table Cell Styles Styles Insert Delete Format v Cells 2023 Data Analysis Ecfting 2025 Sensitivity 2024 6 7 8 Sales Sales - Straegy Total sales 9 10 Cogs 11 Cogs-strategy 12 total cogs 13 Gross Proit 14 15 SG&A 16 SG&A Strategy 17 Total SG&A Operating Profit 18 19 20 Taxes 21 SWOT 1,036,984 640,909 640,909 396,075 253,378 76,993 60, 702N -6.50% 0.35% -14.08% -35.50% -70.80% 973,514 973,514 643,215 643,215 330,299 222,098 222,098 56,819 31.35% 1,278,794 1,278,794 18.13% 759,826 759,826 518,968 420,932 420,932 45,382 25.20% 15,829 I&E Matrix STRATEGIES Strategy - Summary ( Financial Analysis Pro Forma Income Statement pg 1 pg2 j pg3