Consider the following condensed financials for Crean and
Crimson Foods: INCOME STATEMENT: 2013 Sales $114,750.00 Cost...
Consider the following condensed financials for Crean and
Crimson Foods: INCOME STATEMENT: 2013 Sales $114,750.00 Cost of
Goods Sold $68,850.00 Gross Margin $45,900.00 Depreciation
$19,200.00 Administrative Costs $10,800.00 EBIT $15,900.00 Interest
$4,000.00 Pre-tax income $11,900.00 Taxes $4,760.00 Net Income
$7,140.00 Dividends $0.00 Addition to Retained Earnings $7,140.00
BALANCE SHEET AS OF 12/31/2013: ASSETS 2013 Cash $6,000.00
Inventory $18,467.00 Accounts Receivable $17,212.50 Current Assets
$41,679.50 Net PPE $92,000.00 Total Assets (TA) $133,679.50
LIABILITIES & SHAREHOLDER EQUITY 2013 Accounts Payable
$30,000.00 Current...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00
$48,120.00
Depreciation
$16,000.00
$19,200.00
Administrative Costs
$9,000.00
$10,800.00
EBIT
$15,000.00
$18,120.00
Interest
$4,000.00
$4,000.00
Pre-tax income
$11,000.00
$14,120.00
Taxes
$4,400.00
$5,648.00
Net Income
$6,600.00
$8,472.00
Dividends
$0.00
$5,083.20
Addition to Retained Earnings
$6,600.00
$3,388.80
BALANCE SHEET AS OF 12/31/2017:
ASSETS
2016
2017
Cash
$5,000.00
$6,000.00
Inventory
$15,000.00
$18,000.00
Accounts Receivable
$15,000.00
$18,045.00
Current Assets
$35,000.00
$42,045.00
Net PPE
$80,000.00
$92,000.00
Total Assets (TA)
$115,000.00...
Consider recent financials for Ellie's Essentials LLC:
Balance Sheet
2018
2017
Current Assets
$11,225.00
$10,000.00
Net...
Consider recent financials for Ellie's Essentials LLC:
Balance Sheet
2018
2017
Current Assets
$11,225.00
$10,000.00
Net PPE
$31,000.00
$30,000.00
Total Assets
$42,225.00
$40,000.00
Current Liabilities
$8,441.00
$8,000.00
Long-term debt
$13,970.00
$12,000.00
Total Liabilities
$22,411.00
$20,000.00
Shareholder Equity
$19,814.00
$20,000.00
Liabilities and Equity
$42,225.00
$40,000.00
Income Statement
2018
2017
SALES
$11,000.00
$10,000.00
COGS
$4,400.00
$4,000.00
GROSS PROFIT
$6,600.00
$6,000.00
S&A
$1,100.00
$1,000.00
Depreciation
$550.00
$500.00
EBIT
$4,950.00
$4,500.00
INTEREST
$1,272.00
$1,200.00
EBT
$3,678.00
$3,300.00
TAXES (36.00%)
$1,324.08
$1,188.00
NET INCOME
$2,353.92...
Tyler Toys, Inc.
Income Statement for Years Ending December 31, 2013 and
2014
2014
2013
Revenue...
Tyler Toys, Inc.
Income Statement for Years Ending December 31, 2013 and
2014
2014
2013
Revenue
$14,147,783
$13,567,385
Cost of goods sold
$-8,448,339
$-8,131,598
Selling, general, and administrative expenses
$-997,405
$-981,777
Depreciation
$-1,498,996
$-1,472,330
EBIT
$3,203,043
$2,981,680
Interest expense
$-376,836
$-355,857
Taxes
$-1,073,959
$-997,813
Net income
$1,752,248
$1,628,010
Tyler Toys, Inc.
Balance Sheet as of December 31, 2013 and
2014
ASSETS
2014
2013
LIABILITIES
2014
2013
Current assets
Current liabilities
Cash
$191,079
$187,689
Accounts payable
$1,545,537
$1,456,598
Investments
$180,682
$120,303...
Consider these abbreviated financial statements for Tomkat
LLC:
Income Statement
2013
Sales (all credit)
2,000,000
Cost...
Consider these abbreviated financial statements for Tomkat
LLC:
Income Statement
2013
Sales (all credit)
2,000,000
Cost of Goods Sold
1,360,000
Cash Expenses
300,000
Depreciation
120,000
Taxes
120,000
Net Income
100,000
Balance Sheet
2012
2013
Cash
10,000
12,000
Accounts Receivable
300,000
320,000
Inventory
410,000
430,000
Total Current Assets
720,000
762,000
Net Fixed Assets
1,200,000
1,320,000
Total Assets
1,920,000
2,082,000
Accounts Payable
44,000
48,000
Long Term Debt
666,000
724,000
Owners Equity
1,210,000
1,310,000
Total Debt and Equity
1,920,000
2,082,000
(a) Prepare a...
PART 3: Case study: ABC Farm Supply Store
Use the following condensed financial statements (Table 10.5...
PART 3: Case study: ABC Farm Supply Store
Use the following condensed financial statements (Table 10.5 and
Table 10.6) from the ABC Farm Supply Store, calculate and interpret
at least one profitability, liquidity, and solvency ratio.
Table 10.5 ABC Farm Supply Store condensed balance sheet
Assets Current Assets
Cash $ 171,000 Accounts receivable 698,000 Inventory 897,000 Total
current assets $1,766,000 Total fixed assets 2,482,000 Total assets
$4,248,000
Liabilities and Owner’s Equity
Current Liabilities Accounts payable $483,000 Notes payable 565,000
Total...
Consider the following income statement for the Heir Jordan
Corporation:
HEIR JORDAN CORPORATION
Income Statement
Sales...
Consider the following income statement for the Heir Jordan
Corporation:
HEIR JORDAN CORPORATION
Income Statement
Sales
$
45,900
Costs
35,400
Taxable income
$
10,500
Taxes (22%)
2,310
Net income
$
8,190
Dividends
$
2,510
Addition to retained
earnings
5,680
HEIR JORDAN CORPORATION
Balance Sheet
Assets
Liabilities and Owners’ Equity
Current assets
Current liabilities
Cash
$
2,300
Accounts payable
$
4,000
Accounts receivable
5,200
Notes payable
8,100
Inventory
8,000
Total
$
12,100
Total
$
15,500
Long-term debt
$
21,000
Owners’ equity...
Ivanhoe Corporation recently filed the following financial
statements with the SEC.
Ivanhoe Corporation
Income Statement for...
Ivanhoe Corporation recently filed the following financial
statements with the SEC.
Ivanhoe Corporation
Income Statement for the Fiscal
Year Ended July 31, 2017
Net sales
$58,589
Cost of products sold
41,674
Gross profit
$16,915
Selling, general, and administrative expenses
7,466
Depreciation
848
Operating income (loss)
$8,601
Interest expense
519
Earnings (loss) before income taxes
$8,082
Income taxes
2,829
Net earnings (loss)
$5,253
Ivanhoe Corporation
Balance Sheet as of July 31, 2017
Assets
Liabilities and Stockholders’
Equity
Cash and marketable securities...
Input
Tesla, Inc.
2017 Income Statement
Other Inputs
Sales
40,259,230
Tax rate
40%
COGS
...
Input
Tesla, Inc.
2017 Income Statement
Other Inputs
Sales
40,259,230
Tax rate
40%
COGS
29,336,446
Growth rate
15%
Other expenses
5,105,100
Capacity Utilization
100%
Depreciation
1,804,220
EBIT
4,013,464
Interest
630,520
Taxable income
3,382,944
Taxes (40%)
1,353,178
Net income
2,029,766
Dividends
610,000
Add to RE
1,419,766
Tesla, Inc.
Balance Sheet as of December
2017
Assets
Liabilities & Equity
Current Assets
Current Liabilities
Cash
456,435
Accounts Payable
...