a) Obtain the audited financial statements for the last 5 years of your assigned company. I will provide the latest 2 years. If you are having problem getting the others let me know soonest. b) Prepare common size balance sheets and income statements for all 5 years Gamehost Inc. Consolidated Statements of Profit and Comprehensive Profit In millions of Canadian dollars (Except per share figures) Audited Unaudited twelve months ended December 31 three months ended December 31 Notes 2021 2020 2021 2020 Operating revenue 7 $ 33.3 5 34.6 $ 13.65 8.9 Cost of sales Other Depreciation Gross profit Lease and other income 8 (21.5) (225) (8.7) (5.8) 17,18 (3.4) (3.0) (1.3) (0.8) (24.9) (25.5) (10.0) (6.6) 8.4 9.1 3.6 2.3 4.6 4.1 0.8 2.1 Administrative expenses Other Depreciation Profit from operating activities 10 (2.3) (2.3) (0.7) (0.6) 17, 18 (1.0) (1.1) (0.3) (0.3) (3.3) (3.4) (1.0) (0.9) 9.7 9.8 3.4 3.5 Fair value adjustment 20 (0.5) (0.8) (0.5) (0.2) Net finance costs 11 (1.6) (1.5) (0.5) (0.4) Profit before Income taxes 7.6 7.5 24 2.9 Income tax (expense) 12 (1.5) (1.8) (0.5) (1.0) Profit and comprehensive profit $ 6.1 $ 5.7 $ 19 5 1.9 19 Profit and comprehensive profit attributable to: Shareholders $ 5.6 $ 53 $ 1.7 S 18 Non-controlling interest 0.5 0.4 0.2 0.1 $ 6.3 5 5.7 $ 1.9 $ 19 Earnings per share Basic and fully diluted 13 $ 0.24 $ 0.22$ 0.07 $ 0.08 Weighted average number of common shares outstanding Basic and fully diluted 22 22 The accompanying notes are an integral part of the consolidated financial statemen 23.0 23.8 22.7 23.4 Gamehost Inc. Consolidated Statements of Financial Position Audited Audited In millions of Conadian dollars Notes December 31, 2021 December 31, 2020 Assets Current Cash 15.6 $ 10.3 Restricted cash 14 0. 0.9 Trade and other receivables 15 4.9 2.1 Inventories 16 0.6 0.5 Prepaid expenses 0.6 0.5 Income tax receivable 122 12 0.2 22.7 14.3 Property, plant and equipment 17 76.6 71.2 Right-of-use assets 18 a) 10.7 10.6 Goodwill and intangible assets 19 76.9 769 Investment property 20 1.5 2.0 $ 188.4 $ 175.0 Liabilities Current Trade and other payables 3.9 $ 24 Loans and borrowings 21 26.7 17.4 Lease liabilities 18 b) 0.7 0.7 Income tax payable 12 01 31.3 20.6 Loans and borrowings 21 22.3 23.4 Lease liabilities 18 b) 12.2 10.1 Deferred tax liabilities 12 8.1 8.1 73.9 62.2 Equity Share capital Deficit Equity attributable to Shareholders Non-controlling interest 22 $ The accompanying notes are an integral part of the comolidated Snancial statements 154.6 159.4 (46.6) (53.3) 108.0 106.1 6.5 114.5 67 112.8 188.4 5 175.0 Gamehost Inc. Consolidated Statements of Changes in Equity In millions of Canadian dollars Equity as at January 1, 2020 Profit and comprehensive profit Dividends to shareholders of the Company Distributions to non-controlling interest Audited Non- Notes Share controlling capital Deficit Total Interest Total equity $ 164.3 $ (54.4) $ 109.9 $ 6.5 $ 116.4 5.3 5.3 0.4 5.7 (4.2) (4.2) (4.2) (0.4) (0.4) Contributing Interest Responsibility to joint venture 24 0.2 0.2 Shares repurchased for cancellation 22 (4.9) (4.9) (4.9) Equity as at December 31, 2020 $ 159.4 $ (53.3) $ 106.1 $ 6.7 $ 112.8 Profit and comprehensive profit 5.6 5.6 0.5 6.1 Contributing Interest Responsibility to joint venture 24,28 1.1 1.1 (0.7) 0.4 Shares repurchased for cancellation 22 (4.8) (4.8) (4.8) Equity as at December 31, 2021 $ 154.6 $ (46.6) $ 108.0 $ 6.5 $ 114.5 The accompanying notes are an integral part of the consolidated financial statements. Gamehost Inc. Consolidated Statements of Cash Flows In millions of Canadian dollars Audited Notes 2021 twelve months ended December 31 2020 Cash provided by (used in): Operating activities Profit and comprehensive profit Adjustments for Depreciation of property, plant and equipment Finance costs Fair value adjustment Income tax expense Change In Unaudited three months ended December 31 2021 2020 6.1 5 5.7 5 1.9 5 19 11 20 12 14.2 32322 44 1.7 0.5 15 13.9 BERGE 41 1.6 11 15 0.8 18 8888 0.5 04 0.5 0.2 0.5 10 5.0 4.6 Non-cash working capital: Trade and other receivables (0.9) (0:1) (1.5) (0.4) Inventories (0.1) 0.1 0.1 Prepaid expenses (0.1) (0.1) 0.2 01 Trade and other payables 1.3 (20) (1.4) Finance costs paid 11 (1.8) (1.3) (0.5) (0.4) Income taxes paid (18) (1.8) (1.7) (10) Net cash provided by operating 10.8 8.7 1.5 16 activities Investing activities Purchase of property, plant and 17 [84] (2.1) (2.5) (1.8) equipment Net cash used in investing activities (84) (2.1) (2.5) (1.8) Financing activities Proceeds of loans and borrowings 21 13.8 135 3.0 53 Payments on loans and borrowings 21 (5.3) (114) (4.8) (B) Payments on lease abilities 18 (0.8) (1.1) (0.2) (0.5) Contributions from non-controlling 0.4 0.2 0.2 02 Interest Distributions to non-controlling (0.4) (021 interest Dividends paid Share repurchases 22 22 (5.6) 22 (4.8) (4.9) (2.0) (12) Net cash provided by (used in) 2.9 (11.7) (3.8) (5.2) financing activities Net increase in cash 5.3 (5.1) (4.8) (5.4) Opening cash 10.3 15.4 20.4 15.7 Closing cash $ 15.6 5 10.3 $ 15.6 $ 10.3 The accompanying rites are an integral part of the code financial states