Calculate the liquidity, asset management, debt management and profitability groups of ratios for two listed companies for a period of four financial years ended 2020 or 2021 whicheverapplicable Digi Financial Statement income statement 2022 and 2019 Annual Data millions of us $ expect per share data 2022 2019 Revenue $ 388 225 $254 203 Cost of goods sold $ 171 939 $135 299 Gross profit $ 216 286 $143 972 Research and development expenses $ 55 098 $43 765 Sg a expenses $ 128 893 $ 88 901 Other operating income expense $ 6 2 $ 0 128 Operating expenses $ 178 066 $11 145 Operating income $ 38 22 $1 073 Total non operating income expense $ 19 592 $ 11 145 Pre tax income $18 628 Income taxes $ 0 755 $ 1 187 Income after taxes $ 19 383 $ 9 958 Other income Income from continuous operations $ 19 383 $9 958 Income from discontinued operations Net income $19 383 $9 958 ebitda $ 75 792 $23 468 ebit $ 38 22 $10 072 Basic shares outstanding 35 28 Shares outstanding 36 29 Basis eps $ 0 55 $0 36 Eps earnings per share $ 0 54 $0 35 Digi Financial Statement income statement 2021 and 2020 Annual Data millions of us $ expect per share data 2021 2020 Revenue $ 308 632 $279 271 Cost of goods sold $ 141 975 $135 299 Gross profit $ 166 657 $143 972 Research and development expenses $ 46 623 $43 765 Sg a expenses $ 102 739 $ 88 901 Other operating income expense $ 5 772 $ 0 128 Operating expenses $ 156 129 $156 129 Operating income $ 10 528 $11 317 Total non operating income expense $ 1 529 $ 3 854 Pre tax income $8 999 $7 463 Income taxes $ 1 376 $ 0 948 Income after taxes $10 366 $ 8 411 Other income Income from continuous operations $ 10 366 $8 411 Income from discontinued operations Net income $10 366 $8 411 ebitda $31 405 $30 616 ebit $10 366 $11 317 Basic shares outstanding 32 29 Shares outstanding 32 30 Basis eps $ 0 32 $0 29 Eps earnings per share $ 0 31 $0 28 Digi Balance sheet 2020 and 2021 Annual Data millions of us $ expect per share data 2022 2019 Cash on hand $152 432 $54 129 Receivables $43 738 $ 59 227 inventory $43 921 $51 568 Pre paid expenses Other current assets $ 3 869 $5 134 Total current assets $246 658 $170 058 Property plant and equipment $12 132 $11 507 Long term investment Goodwill and intangible assets $343 551 $331 383 Other long term assets $1 506 $1 011 Long term term assets $37 ,873 $358 624 Total assets $619 531 $528 682 Total current liabilities $58 941 $61 23 Long term debt $45 799 $58 98 Others non current liabilities $8 079 $1 65 Total long term liabilities $88 073 $95 952 Total liablities $147,014 $157 182 Common stock net $0 407 $0 355 Retained earnings(Accumulated Deficit $180 692 $170 33 Comprehensive income $ 22 746 $ 23 817 Other share holders equity Share holder equity $472 517 $ 371 5 Total liabilities and share holder equity $619 531 $ 528 682 Digi Balance sheet 2020 and 2021 Annual Data millions of us $ expect per share data 2021 2020 Cash on hand $152 432 $54 129 Receivables $43 738 $ 59 227 inventory $43 921 $51 568 Pre paid expenses Other current assets $ 3 869 $5 134 Total current assets $246 658 $170 058 Property plant and equipment $12 132 $11 507 Long term investment Goodwill and intangible assets $343 551 $331 383 Other long term assets $1 506 $1 011 Long term term assets $37 ,873 $358 624 Total assets $619 531 $528 682 Total current liabilities $58 941 $61 23 Long term debt $45 799 $58 98 Others non current liabilities $8 079 $1 65 Total long term liabilities $88 073 $95 952 Total liablities $147,014 $157 182 Common stock net $0 407 $0 355 Retained earnings(Accumulated Deficit $180 692 $170 33 Comprehensive income $ 22 746 $ 23 817 Other share holders equity Share holder equity $472 517 $ 371 5 Total liabilities and share holder equity $619 531 $ 528 682 Digi Balance sheet 2022 and 2019 Annual Data millions of us $ expect per share data 2022 2019 Cash on hand $ 34 9 $92 792 Receivables $50 45 $ 56 417 inventory $73 223 $39 764 Pre paid expenses Other current assets $ 3 871 $3 574 Total current assets $166 208 $192 547 Property plant and equipment $27 594 $13 857 Long term investment Goodwill and intangible assets $642 541 $184 089 Other long term assets $2 253 $0 875 Long term term assets $687 687 $206 151 Total assets $853 895 $398 698 Total current liabilities $96 507 $44 458 Long term debt $222 448 $ Others non current liabilities $4 342 $3 809 Total long term liabilities $255 875 $5 262 Total liablities $352 382 $49 72 Common stock net $0 42 $0 346 Retained earnings(Accumulated Deficit $200 075 $161 919 Comprehensive income $ 26 054 $ 25 515 Other share holders equity Share holder equity $501 513 $348 978 Total liabilities and share holder equity $853 895 $ 398 698 Maxis income statement 2022 2019 2022 2021 2020 2019 Total Revenue 9789 9241 8966 9313 revenue 9789 9241 8966 9313 Others revenue , total Cost of revenue ,total 5412 4957 3887 4268 Gross profit 4377 4284 5079 5045 Total operating expenses 7872 7299 6709 6834 Selling general admin expenses 690 598 1528 1301 Research development Depreciation amortization 1721 1649 1475 1379 Interest expenses (income) net operating 418 459 Unusual expenses (income) Other operating expenses ,total 2188 2203 181 114 Other operating expenses ,total 2188 2203 181 114 Operating income 1917 1942 2257 2479 Interest income( Expense),net non operating 3761 365 407 Gain (loss) on sale of assets Other, net 106 180 40 45 Net income before taxes 1811 1762 1852 2027 Provision for income taxes 630 454 470 515 Net income after taxws 1181 1308 1382 1512 Minority intrest 2 Equity in affiliates US GAAP adjustment Net income before extraordinary items 1182 1308 1382 1512 Total extraordinary items Net income 1182 1308 1382 1512 Total adjustment to net income Income avaible to common excluding extraordinary items 1182 1308 1382 1512 Dilution adjustment 0 632 0 557 Diluted net income 1182 63 1307 44 1382 1512 Diluted weighted average shares 7832 7829 7825 7819 Diluted eps excluding extraordinary items 0 151 0 167 0 18 0 19 Dps common stock primary issue 0 2 0 16 0 16 0 2 Diluted normalized eps 0 145 0 141 0 18 0 2

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 30, 2024

Calculate the liquidity, asset management, debt management and profitability groups of ratios for two listed companies for a period of four financial years ended 2020

Calculate the liquidity, asset management, debt management and profitability groups of ratios for two listed companies for a period of four financial years ended 2020 or 2021 whicheverapplicable.

Digi Financial Statement income statement 2022 and 2019

Annual Data / millions of us $ expect per share data	2022	2019
Revenue	$ 388.225	$254.203
Cost of goods sold	$ 171.939	$135.299
Gross profit	$ 216.286	$143.972
Research and development expenses	$ 55.098	$43.765
Sg&a expenses	$ 128.893	$ 88.901
Other operating income / expense	$ 6.2	$ 0.128
Operating expenses	$ 178.066	$11.145
Operating income	$ 38.22	$1.073
Total non operating income / expense	$-19.592	$ 11.145
Pre tax income	$18.628
Income taxes	$-0.755	$ 1.187
Income after taxes	$ 19.383	$ 9.958
Other income	-	-
Income from continuous operations	$ 19.383	$9.958
Income from discontinued operations	-	-
Net income	$19.383	$9.958
ebitda	$ 75.792	$23.468
ebit	$ 38.22	$10.072
Basic shares outstanding	35	28
Shares outstanding	36	29
Basis eps	$ 0.55	$0.36
Eps earnings per share	$ 0.54	$0.35

Digi Financial Statement income statement 2021 and 2020

Annual Data / millions of us $ expect per share data	2021	2020
Revenue	$ 308.632	$279.271
Cost of goods sold	$ 141.975	$135.299
Gross profit	$ 166.657	$143.972
Research and development expenses	$ 46.623	$43.765
Sg&a expenses	$ 102.739	$ 88.901
Other operating income / expense	$ -5.772	$ 0.128
Operating expenses	$ 156.129	$156.129
Operating income	$ 10.528	$11.317
Total non operating income / expense	$-1.529	$ 3.854
Pre tax income	$8.999	$7.463
Income taxes	$-1.376	$-0.948
Income after taxes	$10.366	$ 8.411
Other income	-	-
Income from continuous operations	$ 10.366	$8.411
Income from discontinued operations	-	-
Net income	$10.366	$8.411
ebitda	$31.405	$30.616
ebit	$10.366	$11.317
Basic shares outstanding	32	29
Shares outstanding	32	30
Basis eps	$ 0.32	$0.29
Eps earnings per share	$ 0.31	$0.28

Digi Balance sheet 2020 and 2021

Annual Data / millions of us $ expect per share data	2022	2019
Cash on hand	$152.432	$54.129
Receivables	$43.738	$ 59.227
inventory	$43.921	$51.568
Pre -paid expenses	-	-
Other current assets	$ 3.869	$5.134
Total current assets	$246.658	$170.058
Property plant and equipment	$12.132	$11.507
Long term investment	-	-
Goodwill and intangible assets	$343.551	$331.383
Other long -term assets	$1.506	$1.011
Long term term assets	$37.,873	$358.624
Total assets	$619.531	$528.682
Total current liabilities	$58.941	$61.23
Long term debt	$45.799	$58.98
Others non current liabilities	$8.079	$1.65
Total long term liabilities	$88.073	$95.952
Total liablities	$147,014	$157.182
Common stock net	$0.407	$0.355
Retained earnings(Accumulated Deficit	$180.692	$170.33
Comprehensive income	$-22.746	$-23.817
Other share holders equity	-	-
Share holder equity	$472.517	$ 371.5
Total liabilities and share holder equity	$619.531	$ 528.682

Digi Balance sheet 2020 and 2021

Annual Data / millions of us $ expect per share data	2021	2020
Cash on hand	$152.432	$54.129
Receivables	$43.738	$ 59.227
inventory	$43.921	$51.568
Pre -paid expenses	-	-
Other current assets	$ 3.869	$5.134
Total current assets	$246.658	$170.058
Property plant and equipment	$12.132	$11.507
Long term investment	-	-
Goodwill and intangible assets	$343.551	$331.383
Other long -term assets	$1.506	$1.011
Long term term assets	$37.,873	$358.624
Total assets	$619.531	$528.682
Total current liabilities	$58.941	$61.23
Long term debt	$45.799	$58.98
Others non current liabilities	$8.079	$1.65
Total long term liabilities	$88.073	$95.952
Total liablities	$147,014	$157.182
Common stock net	$0.407	$0.355
Retained earnings(Accumulated Deficit	$180.692	$170.33
Comprehensive income	$-22.746	$-23.817
Other share holders equity	-	-
Share holder equity	$472.517	$ 371.5
Total liabilities and share holder equity	$619.531	$ 528.682

Digi Balance sheet 2022 and 2019

Annual Data / millions of us $ expect per share data	2022	2019
Cash on hand	$ 34.9	$92.792
Receivables	$50.45	$ 56.417
inventory	$73.223	$39.764
Pre -paid expenses	-	-
Other current assets	$ 3.871	$3.574
Total current assets	$166.208	$192.547
Property plant and equipment	$27.594	$13.857
Long term investment	-	-
Goodwill and intangible assets	$642.541	$184.089
Other long -term assets	$2.253	$0.875
Long term term assets	$687.687	$206.151
Total assets	$853.895	$398.698
Total current liabilities	$96.507	$44.458
Long term debt	$222.448	$ -
Others non current liabilities	$4.342	$3.809
Total long term liabilities	$255.875	$5.262
Total liablities	$352.382	$49.72
Common stock net	$0.42	$0.346
Retained earnings(Accumulated Deficit	$200.075	$161.919
Comprehensive income	$-26.054	$-25.515
Other share holders equity	-	-
Share holder equity	$501.513	$348.978
Total liabilities and share holder equity	$853.895	$ 398.698

Maxis income statement 2022 - 2019

	2022	2021	2020	2019
Total Revenue	9789	9241	8966	9313
revenue	9789	9241	8966	9313
Others revenue , total	-	-	-	-
Cost of revenue ,total	5412	4957	3887	4268
Gross profit	4377	4284	5079	5045
Total operating expenses	7872	7299	6709	6834
Selling/general/admin.expenses	690	598	1528	1301
Research & development	-	-	-	-
Depreciation / amortization	1721	1649	1475	1379
Interest expenses (income)-net operating	-418	-459	-	-
Unusual expenses (income)	-	-	-	-
Other operating expenses ,total	2188	2203	-181	-114

Other operating expenses ,total	2188	2203	-181	-114
Operating income	1917	1942	2257	2479
Interest income( Expense),net non-operating	-	-3761	-365	-407
Gain (loss) on sale of assets	-	-	-	-
Other, net	106	180	-40	-45
Net income before taxes	1811	1762	1852	2027
Provision for income taxes	630	454	470	515
Net income after taxws	1181	1308	1382	1512
Minority intrest	2	-	-	-
Equity in affiliates	-	-	-	-
US .GAAP adjustment	-	-	-	-
Net income before extraordinary items	1182	1308	1382	1512
Total extraordinary items	-	-	-	-
Net income	1182	1308	1382	1512
Total adjustment to net income	-	-	-	-
Income avaible to common excluding extraordinary items	1182	1308	1382	1512
Dilution adjustment	-0.632	0.557	-	-
Diluted net income	1182.63	1307.44	1382	1512
Diluted weighted average shares	7832	7829	7825	7819
Diluted eps excluding extraordinary items	0.151	0.167	0.18	0.19
Dps -common stock primary issue	0.2	0.16	0.16	0.2
Diluted normalized eps	0.145	0.141	0.18	0.2