all are part of one spread sheet.
Balance Sheets Income Statements Ratio Analysis \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{7}{|c|}{ Comparative Balance Shects: 2021 and 2022} \\ \hline Graded Casen2: Fall 2023: & \multirow[b]{4}{*}{ At 12312022} & \multirow[b]{4}{*}{\begin{tabular}{l} Vertical Analysis: \\ 2022 \end{tabular}} & \multirow[b]{4}{*}{ At 12312021} & \multirow[b]{4}{*}{\begin{tabular}{l} Vertical Analysist \\ 2021 \end{tabular}} & & \\ \hline & & & & & & \\ \hline & & & & & \multicolumn{2}{|c|}{ IIorisental Analysis } \\ \hline & & & & & Dollar Change & \begin{tabular}{l} Percentage \\ Change \end{tabular} \\ \hline \multicolumn{7}{|l|}{ Asuets. } \\ \hline \multicolumn{7}{|l|}{ Curnear Asseds } \\ \hline Cach \& cash equivalents & 74.500 & & 78,400 & & & \\ \hline Accounts receivable & 459,000 & & 584,100 & & & \\ \hline Imventory: & 860,200 & & 790.300 & & & \\ \hline Oher eurrent aswets & 201,200 & & 186000 & & & \\ \hline Total current askis: & 1,600,900 & & 1,63800 & & & \\ \hline \\ \hline Property, Plant, \& Equ,pment & & & & & & \\ \hline Land & 629,200 & & 620,600 & & & \\ \hline Buldines & 3.175 .600 & & 2.565300 & & & \\ \hline Finares, compalet equiprient & 844,700 & & 792,900 & & & \\ \hline Cesstruction-in-progress. & 112,300 & & 117,600 & & & \\ \hline Accumalated depreciatica & 1,400200 & & .1 .351 .100 & & & \\ \hline Total PR \& 1 & 3,302,600 & & 3,005,300 & & & \\ \hline Oihet mon-current assets & & & 112,200 & & & \\ \hline Toeal honsterm assets & 3,552100 & & 1,177,500 & & & \\ \hline Total ausets & S.b1.200 & & 4316300 & & & \\ \hline \multicolumn{7}{|l|}{ Habilities. } \\ \hline \\ \hline Accounts Rayable & & & roscos & & & \\ \hline Salaries paydile & & & 30x,100 & & & \\ \hline Imterest payable & 142,000 & & 10000 & & & \\ \hline lincome tas payable & 123.300 & & 180000 & & & \\ \hline Tetsi curren liablities. & 1,42500 & & 1,402,702 & & & \\ \hline \multicolumn{7}{|l|}{ Lawe-ferm Wawhiles } \\ \hline Bonde payable & 1,744,900 & & 1,757,400 & & & \\ \hline Total liahaities & 3,170,70 & & 3,160,100 & & & \\ \hline \multicolumn{7}{|l|}{ Sharchalders Equity? } \\ \hline Commeas Slock & 5,400 & & 5100 & & & \\ \hline MPIC & $47,000 & & 392.510 & & & \\ \hline Retained earning & 1.500,000 & & 1,315,300 & & & \\ \hline Accum Other Comprohensive Las: & 39,300 & & .57,600 & & & \\ \hline Tetal sharcholders eqaily & 1,9k3,000 & & 1,656200 & & & \\ \hline Total liabilites ased sharelaelders equity & & & 4. 316 yin & & & \\ \hline & & & & & & \\ \hline & & & & & & \\ \hline No, of cutstanding shares: 12312022 & 60,000 & & & & & \\ \hline No. of outstanding shares 12312021 & 64.000 & & & & & \\ \hline Phese per share: Dee 31.2022 & 73 & & & & & \\ \hline Prise per share: Doe 31.2021: & 75 & & & & & \\ \hline \end{tabular} Balance Sheets Income Statements Ratio Analysis \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{7}{|c|}{ Comparative Income Statements: 2021 and 2022} \\ \hline Graded Casch: Fall 2023: & \multirow[b]{3}{*}{2022} & \multirow[b]{3}{*}{ Vertical Anabyis: 2022} & \multirow[b]{3}{*}{2021} & \multirow[b]{3}{*}{\begin{tabular}{c} Vertical Analysks \\ 2021 \end{tabular}} & & \\ \hline & & & & & \multicolumn{2}{|c|}{ Herizontal Analysis } \\ \hline & & & & & Dollar Change & \begin{tabular}{c} Percenatage \\ Change \end{tabular} \\ \hline \multirow[b]{2}{*}{ Net Sales } & & & & & & \\ \hline & 7,659000 & & 7,329,040 & & & \\ \hline Cost of Sales: & 5316,000 & & 5,056,810 & & & \\ \hline Gross profit & 2,343,000 & & 2,273,000 & & & \\ \hline & & & & & & \\ \hline \multicolumn{7}{|l|}{ Opcrating Expencs } \\ \hline Selling, geacral, admin expenses & 1598,400 & & 1,475,300 & & & \\ \hline Credit card expenses & $1,200 & & 40.700 & & & \\ \hline Depreciaticn expense. & 252300 & & 214,200 & & & \\ \hline Total operating expenses & 1.901 .900 & & 1.766 .200 & & & \\ \hline Operating isconse (EBrn) & 441.100 & & 536,800 & & & \\ \hline Interest expenie & 69,400 & & 76,200 & & & \\ \hline Income before lnowne Taus (EBT) & 371,700 & & 460,600 & & & \\ \hline Income tax expense & 130.100 & & 161,000 & & & \\ \hline Nit income & 231603 & & 282,60 & & & \\ \hline \end{tabular} Balance Sheets Income Statements Ratio Analysis
