YR 1	YR2	YR3	YR4	YR5	YR6		YR7	YR8
Sales	133,281	162,664	185,732	241,329	315,177	399,643		348,725	411,582
Profit $	(1,101)	11,184	11,471	30,355	38,642	46,718		44,741	66,111
ROS (%)	(0.8)	6.9	6.2	12.6	12.3		11.7	12.8	16.1
Stock price $	27.96	44.69	63.14	106.93	157.57	201.32		195.38	260.95
Bal. Scorecard	47	63	61	63	51	51		52	57

Analyze and explain the above data shows the progression from year one until the end of the simulation. It presented detailed results including sales, profit, ROS, stock price, and balanced scorecard.