financial data is the first three photos which is needed to answer the last two photos questions. please help ASAP.

Global Manufacturing, Inc. INCOME STATEMENT 7 2020 $53,037,400 38,240,000 5,103,800 9,693.600 2021 $63,412,800 46,418,200 5,985,800 20 11 11,000,000 TABLE #1 12 11 14 15 16 17 18 19 20 21 24 25 Total sales Cost of goods sold Administrative expense Earnings before Interest, taxes, depreciation & amortization (EBITDA Depreciation Earnings before interest & taxes (EDIT interent expense Earnings Before Taxes ( ET) Taxes Net Income Dividends Additions to Retained Earings 714,800 3,970,800 830,675 8,148,125 1,629,600 6,518,525 1,303,700 5,214,825 887 80D 10,121,000 1,166.300 6,054.700 1,790,900 7,163,800 1.432.800 5.731.000 Global Manufacturing, Inc. BALANCE SHEET 2020 2021 26 27 20 10 33 ANSET Cash ACCOUNT receivable inventory Total Current Ass NetPined Asset TOTAL ASSETS LAADILITIES STOCKHOLDERS EQUITY Accounts payable Natus pale ANCE DAYA COMMON WHO COMMON $750,500 12 076 209 11.239.000 24,056,300 23.100.000 147 252,300 $1,267 400 14,605,100 17.419.500 25,202,000 27,733,000 356,025,000 TABLE #2 34.850,100 5.417.100 54 000,500 741474100 I MVMTORO ONLOOKBOX Cain CHANGE FUATION MacBook Air 21 24 25 Global Manufacturing, Inc. BALANCE SHEET 2020 2021 25 27 28 29 30 $750, 500 12,076.200 11.239.600 24,066,300 23,136.000 547,252.300 $1,267,400 14,605,100 12.419.500 28,202,000 27.733.000 $56,025,000 32 33 34 15 36 37 TABLE #2 ng#n ASSETS Cash Accounts receivable Inventory Total Current Assets Net Fixed Assets TOTAL ASSETS LIABILITIES & STOCKHOLDER'S EQUITY Accounts payable Notes payable Total currenties Long-term debt TOTAL LIABILITIES Common stock Retained earnings TOTAL STOCKHOLDERS' EQUITY TOTAL LIABILITIES & STOCKHOLDER'S EQUITY 54,839,100 5.687,100 10,526,200 8,073.000 18,600,100 5.250,000 23,402 200 28.652 200 547 252 300 34,690,500 74147.100 11,837,600 9.805.000 21,642,600 5.250,000 29,133,200 34,383,2001 556.025.000 39 40 41 42 41 44 45 35 2021 AR Global Manufacturing, Inc. ADDITIONAL INFORMATION information 2020 Depreciation of netweets 3.00 2 short term interest expense 5.42% Long-term interest expense 6.75% income tax rate 20.0054 nivar NANCIAL DATA COMMONSI COMMONS CHANGETRATOS 3.50% 5,779 7.20% 20.00% BLE 113 51 ITOS TWIATTON OF LOOK TABLE 14 35 35 37 38 39 40 41 LIABILITIES & STOCKHOLDER'S EQUITY Accounts payable Notes payable Total current liabilities Long-term debt TOTAL LIABILITIES Common stock Retained earnings TOTAL STOCKHOLDERS' EQUITY TOTAL LIABILITIES & STOCKHOLDER'S FQUITY $4,839,100 5.687.100 10,526,200 8.073.900 18,600,100 5.250.000 23,402,200 28,652.200 $47,252,300 $4,690,500 7.147.100 11,837,600 9,805,000 21,642,600 5,250,000 29,133,200 34,383,200 $56,025,800 43 44 Global Manufacturing, Inc. ADDITIONAL INFORMATION 45 Information 2020 2021 47 41 SO 51 TABLE #3 3.50% 5.77% 7.29% 20.00% 20.00% 3.00% 5.42% 6.75% 20.00% 20.00% 98.50% 366.11 2,550,000 Depreciation as a % of not fixed assets Short-term interest expense Long-term interest expense Income tax rate Dividend payout ratio Fixed assets as a percent of total capacity. End of year stock price Number of common shares outstanding 81.20% $115.67 2,550,000 S6 57 7 Global Manufacturing, Inc. 2021 COMMON SIZE STATEMENT CALCULATIONS AND ANALYSIS 8 11 Global Manufacturing BENCHMARK FIRM UNE BY LINE ANALYSIS OF 2021 INCOME STATEMENT COMPARED TO THE BENCHMARK FIRM (BETTER, SAME AS, WORSE than the Benchmark firm) If you statomi Analys calculat the sam Bench 2021 0.0% 0.0% 0.0% 2021 100.0% 74.4% 9.3% Better Better 0.0% 16.3% Better 12 2021 COMMON SIZE INCOME STATEMENT 13 Total sales 14 Cost of goods sold 15 Administrative expense Earnings before Interest, taxes, depreciation & amortization 16 EBITDA) 17 Depreciation 11 Earnings before interest & taxes (EBIT) 19 Interest expense 20 Earnings Before Taxes (ET) 21 Taxes 2 Not Income 2 Dividende 24 Additions to Retained Earnings 25 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0,0% 0.0% 2.5% 13.8% 1.6% 12.2% Better Better Better Better 9.2% 13% Better Better Better 7,9% 26 Global Manufacturing BENCHMARK FIRM 27 2021 COMMON SIZE BALANCE SHEET ANCIAL DATA COMMON PE 2010 COMMON SIZE 2021 LINE BY LINE ANALYSIS OF 2021 BALANCE SHEET COMPARED TO THE BENCHMARK FIRM (BETTER, SAME AS, WORSE than the Benchmark firm EVALUATION OF HIS BOX 2021 2021 CHAN NATOS TOO COM 26 Global Manufacturing BENCHMARK FIRM LINE BY LINE ANALYSIS OF 2021 BALANCE SHEET COMPARED TO THE BENCHMARK FIRM (BETTER, SAME AS, WORSE than the Benchmark firm) 27 2021 COMMON SIZE BALANCE SHEET 26 ASSETS 2021 2021 29 Cash 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 6.9% 15.5% 31.3% $3.7% 46.3% 100.0% Better Better Better Better 30 Accounts receivable 11 Inventory 12 Total Current Assets 3 Net fixed assets 34 TOTAL ASSETS 35 LIABILITIES & STOCKHOLDERS' EQUITY 36 Accounts payable 39 Notes payable 301 Total Current Liabilities 39 Long-term debt 40 TOTAL LIABILITIES 4 Common stock 42 Retained earnings 13 TOTAL STOCKHOLDERS' EQUITY 44 TOTAL LIABILITIES & STOCKHOLDERS' EQUITY Better 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.01% 0.0% 13.3% 15.5% 28.8% 16.4% 45.2% 4.1% 50.7% 34.8% 100.0% Better Better Better Better Batter Better Better 45 45 SA