Financial Projections in recent years ( 2022-2024)

MV BEAUTY COMPANY HISTORICAL RESULTS FORECAST PERIOD

2022 2023 2024

INCOME STATEMENT

REVENUE 5B 10B 50B

Cost of good sold 2.18B 4.43B 19.4B

(Production, Delivery, Employee,
Package,Machines)

Gross profit 2.82B 5.57B 30.6B

Gross Margin % 45.6% 55.7% 61.2%

COSTS

Marketing & Advertising 0.1B 0.2B 0.6B

Brand Representative 0 0.04B 0.2B

Others Costs 0.3B 0.6B 1B

Total Costs 0.4B 0.84B 1.8B

Earning Before Tax 2.24B 4.73B 28.8B