I need a financial analysis completed using the provided Excel document for a company named CanGo. I have attached the instructions, Excel template, and the company's financial information. Your help will be greatly appreciated!

BUSN460 Individual Financial Analysis Project Student Name: Lauren Cofer Instructions: Go to the CanGo intranet found in the Report Guide tab under Course Home Use the financial statements from the most recent year to fill in the table below. You may find some formulae calling for an average, e.g., average inventory, average receivables. Because we only have the Balance sheet for one year, you can only use the one year number not an average. Assume interest expense is $0.00 Be careful of the Debt equity ratio. The review covers debt asset ratio as an example of how to calculate ratios and that is different from debt equity and that is different from the debt equity ratio so think about how you calculate the debt equity ratio using the debt asset ratio as an example. Be sure to cite your references Green boxes to be filled in by instructor Ratio Example: Formula (express the ratio in words) Detailed calculation (actual numbers from financial statements used for the calculation) Term A/Term B (Term A divided by Term B) 1000/2000 Final number Explanation of why ratio Earned points (final result of is important (up to 3 points the detailed per "box"/cell) calculation) .50 This is the explanation of the role of this ratio and why it is important 3 Efficiency Ratio: Receivables Turnover Grade for above 0.0 Efficiency Ratio: Inventory Turnover Grade for above 0.0 Financial Leverage Ratio: Debt/Equity Ratio Grade for above 0.0 Liquidity Ratio: Current Ratio Grade for above 0.0 Liquidity Ratio: Quick Ratio Grade for above 0.0 Liquidity: Working Capital Grade for above 0.0 Profitability Ratio: Return on Assets Grade for above 0.0 Profitability Ratio: Return on Sales Grade for above 0.0 Total Earned Points 0.0 and that is different from debt equity ratio, debt asset ratio as an example. Instructor feedback As you complete your studies, the BUSN460 capstone course requires that you pull together all of your learning experiences to complete a business case. A part of that case requires you to review and analyze financial reports. The purpose of this refresher is to take you back to the basics and, within one hour, get you on the road to successfully completing the financial part of the case. Instructions: In the following narrative we have embedded tutorials and videos for you to view. You need only read the narrative and click on the hyperlink, and you will be on your way. Make sure your speakers are on. If you feel uncomfortable with a given topic, feel free to revisit this refresher and watch the appropriate video. There are six videos available to help you get up to speed on conducting a financial analysis: 1. Introduction to Accounting 2. Interrelationship of Financial Statements 3. Current Ratio 4. Inventory Turnover 5. Debt Ratio 6. Profitability To start this activity, please view the Introduction To Accounting tutorial. It will help to answer the questions what is accounting, who developed it, how does it work, how does it fit into the business model, what are the rules and who generates them. You will learn about the basic accounting equation and some necessary terms. The financial reports that you will find in the case are also explained. (Transcript) Now we move to the Interrelationships of Financial Statements tutorial to explore the Balance Sheet, Income Statement, and Statement of Cash Flows. These reports provide information about the financial position or health of the business, the success of business operations, and explains where the cash came in and where the cash went. Though this is a very basic look at the financial reports, it is a good starting place. To go beyond this tutorial, one could review the Annual Report of a business such as Wal-Mart available at the company's web site and also download a copy of WalMart's 10k Report from the Securities & Exchange Commission as an exercise. The comparison of the two would provide an excellent view of the financial operation of the retail industry giant. (Transcript) Prior to starting our videos on ratio analysis there are a few terms that one needs to know: Liquidity is the ability of the company to meet its current debt obligations. Solvency is the ability of the business to remain in business over a long period of time in terms of its ability to pay its long-term debts. Profitability is the company's ability to generate a profit. The Current Ratio tutorial includes the explanation of three ratios. The Current Ratio, Working Capital computation and the execution of the Quick Ratio are demonstrated. These areLiquidity ratios. (Transcript) Next, we will review the Inventory Turnover In this tutorial, Inventory Turnover Ratio and Accounts Receivable Turnover are demonstrated. These are Liquidity ratios. (Transcript) In the Debt Ratio tutorial, this Solvency ratio is demonstrated. (Transcript) Moving on to the Profitability tutorial, Return on Net Sales and Return on Assets are demonstrated. These are Profitability ratios. (Transcript) Hopefully you have found this one hour investment to be profitable! IMPORTANT: Some ratios call for averages, (e.g. inventory turnover). Since CanGo has only one balance sheet available, you will not use an average, you will use the appropriate number from the most recent year's financial statement. Also assume that there is no interest expense. Good luck! Assumptions: 1. At the beginning of 2009, CanGo purchased the online gaming company. This purchase was for cash, paid for through the proceeds of the IPO and results in goodwill. 2. 90% of the online book sales comes from JIT, the other 10% through the inventory which CanGo possesses. 100% of the CD/DVD/MP3 come through CanGo inventory. The result is that 80% of ALL sales is JIT and 20% is inventory. 3. There is one warehouse for shipping of books and one plant for manufacturing. 4. There are three divisions: a CD/DVD/MP3 division, an online gaming division and a books division. All manufacturing takes place in the CD/DVD/MP3 division. 5. The IPO took place at the beginning of 2009. 6. The CD/DVDs were customized beginning in 2008. The MP3 players were built beginning in the start of 2009. 7. The online gaming company was purchased for $30,000,000 and both Elizabeth and Andrew initiated the process. 8. The company began in 2006, has a VC infusion in 2007 and 2008. It showed a profit in 2008 and 2009. Its only profitable division is the online book sales division. 9. It has some type of international operations, hence the need for a "translation gain or loss" in owner's equity. 10. It has an extraordinary loss from fire and a sale of a segment of its business in 2009. Balance Sheet ASSETS Cash Marketable Securities Accounts Receivable December 31, 2009 $20,900,000 $117,000,000 $33,000,000 Less: Allowance for Bad Debts Net Accounts Receivable $(880,000) $32,120,000 Inventory Raw Materials Work-in-process Finished Goods Inventory Purchased for Resale Total Inventory $2,000,000 $1,000,000 $5,000,000 $24,000,000 $32,000,000 Plant, Property and Equipment Less: Accumulated Depreciation Net Plant, Property and Equipment Prepaid Expenses Goodwill and Other Purchased Intangibles Less: Amortization Net Goodwill and Other Purchased Intangibles Total Assets $6,700,000 $(320,000) $6,380,000 $200,000 $28,000,000 $(700,000) $27,300,000 $235,900,000 LIABILITIES AND OWNERS' EQUITY Accounts Payable Accrued Advertising Other Liabilities and Accrued Expense Current Portion of Long-Term Debt $22,000,000 $11,800,000 $1,400,000 $2,300,000 Long Term Debt $57,400,000 Preferred Stock, $100 par value per share, 100,000 authorized, 0 shares issued and outstanding Common Stock, $1 par value per share, 250,000,000 shares authorized, 13,000,000 shares issued, 12,900,000 outstanding Additional Paid-in-Capital in excess of par value, Common Stock Treasury Stock $0 $13,000,000 $117,000,000 $(1,000,000) Retained Earnings (less Cash Dividends Paid) Total Liabilities and Owner's Equity $12,000,000 $11,000,000 $235,900,000 Income Statement Sales Revenues Less: Sales Returns Net Sales Revenues Less: Cost of Goods Sold Gross Profit Operating Expenses: Advertising and Sales Depreciation Salaries and Wages Product Development Merger and Acquisition Related Costs, including Amortization of Goodwill and Other Intangibles Total Operating Expenses Income from Continuing Operations Before Income Taxes Less: Income Taxes at 35% Income from Continuing Operations December 31, 2009 $51,000,000 $(1,000,000) $50,000,000 $(9,000,000) $41,000,000 December 31, 2008 $10,300,000 $(300,000) $10,000,000 $(4,000,000) $6,000,000 $(26,000,000) $(160,000) $(1,700,000) $(4,000,000) $(3,000,000) $(700,000) $(32,560,000) $0 $8,440,000 $(2,954,000) $5,486,000 Discontinued Operations: Income from Operations of Discontinued Division (less applicable income taxes) Loss on Disposal of Discontinued Division (less applicable income taxes) Total Gain from Discontinued Operations $(150,000) $200,000 Extraordinary Items: Loss from fire (less applicable income taxes) $(200,000) Net Income $5,486,000 $350,000 $(1,400,000) $(1,200,000) Divisional Revenues Books Online gaming Customized MP3/CD/DVD Customized MP3/CD/DVD Inventory at end of 2009 $15,000,000 $25,000,000 $10,000,000 $7,000,000 $3,000,000 $8,000,000 CanGo, Inc. is a fictional Internet company that exists to support the Mastering Series project