Answered step by step
Verified Expert Solution
Question
1 Approved Answer
I need help finding the break-even point. The fixed costs are $350,000, the variable costs are $75,000, and the selling price is $40,000. Income Statement
I need help finding the break-even point. The fixed costs are $350,000, the variable costs are $75,000, and the selling price is $40,000.
Income Statement
Revenue | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 |
Total Revenue | 160,338,000 | 156,776,000 | 151,800,000 | 149,558,000 |
Cost of Revenue | 145,660,000 | 140,197,000 | 134,616,000 | 131,410,000 |
Gross Profit | 14,678,000 | 16,579,000 | 17,184,000 | 18,148,000 |
Operating Expenses | ||||
Research Development | - | - | - | - |
Selling General and Administrative | 11,403,000 | 9,770,000 | 12,597,000 | 10,097,000 |
Non Recurring | - | - | - | - |
Others | - | - | - | - |
Total Operating Expenses | 157,063,000 | 149,967,000 | 147,213,000 | 141,507,000 |
Operating Income or Loss | 3,275,000 | 6,809,000 | 4,587,000 | 8,051,000 |
Income from Continuing Operations | ||||
Total Other Income/Expenses Net | 1,070,000 | 1,339,000 | 2,209,000 | 2,201,000 |
Earnings Before Interest and Taxes | 3,275,000 | 6,809,000 | 4,587,000 | 8,051,000 |
Interest Expense | -1,228,000 | -1,136,000 | -899,000 | -773,000 |
Income Before Tax | 4,345,000 | 8,148,000 | 6,796,000 | 10,252,000 |
Income Tax Expense | 650,000 | 520,000 | 2,189,000 | 2,881,000 |
Minority Interest | 134,000 | 126,000 | 113,000 | 109,000 |
Net Income From Continuing Ops | 3,695,000 | 7,628,000 | 4,607,000 | 7,371,000 |
Non-recurring Events | ||||
Discontinued Operations | - | - | - | - |
Extraordinary Items | - | - | - | - |
Effect Of Accounting Changes | - | - | - | - |
Other Items | - | - | - | - |
Net Income | ||||
Net Income | 3,677,000 | 7,602,000 | 4,596,000 | 7,373,000 |
Preferred Stock And Other Adjustments | - | - | - | - |
Net Income Applicable To Common Shares | 3,677,000 | 7,602,000 | 4,596,000 | 7,373,000 |
Balance Sheet
Period Ending | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 |
Current Assets | ||||
Cash And Cash Equivalents | 7,111,000 | 8,934,000 | 7,828,000 | 5,386,000 |
Short Term Investments | 15,925,000 | 17,554,000 | 19,642,000 | 18,181,000 |
Net Receivables | 3,698,000 | 10,599,000 | 11,102,000 | 11,042,000 |
Inventory | 11,220,000 | 10,277,000 | 8,898,000 | 8,319,000 |
Other Current Assets | 2,567,000 | 2,631,000 | 3,145,000 | 2,704,000 |
Total Current Assets | 113,585,000 | 115,902,000 | 108,461,000 | 102,587,000 |
Long Term Investments | 2,595,000 | 3,347,000 | 3,523,000 | 3,244,000 |
Property Plant and Equipment | 37,691,000 | 36,901,000 | 33,692,000 | 32,177,000 |
Goodwill | - | 75,000 | 50,000 | 6,000 |
Intangible Assets | - | 213,000 | 198,000 | 124,000 |
Accumulated Amortization | - | - | - | - |
Other Assets | 16,755,000 | 18,426,000 | 14,894,000 | 16,154,000 |
Deferred Long Term Asset Charges | 10,412,000 | 10,973,000 | 9,705,000 | 11,509,000 |
Total Assets | 256,540,000 | 257,808,000 | 237,951,000 | 224,925,000 |
Current Liabilities | ||||
Accounts Payable | 20,426,000 | 22,115,000 | 21,296,000 | 20,272,000 |
Short/Current Long Term Debt | 2,314,000 | 1,960,000 | 1,361,000 | 961,000 |
Other Current Liabilities | 18,868,000 | 18,299,000 | 16,277,000 | 16,084,000 |
Total Current Liabilities | 95,569,000 | 94,600,000 | 90,281,000 | 82,336,000 |
Long Term Debt | 11,833,000 | 12,575,000 | 13,222,000 | 11,060,000 |
Other Liabilities | 23,088,000 | 24,419,000 | 25,086,000 | 23,959,000 |
Deferred Long Term Liability Charges | - | - | - | - |
Minority Interest | 134,000 | 126,000 | 113,000 | 109,000 |
Negative Goodwill | - | - | - | - |
Total Liabilities | 220,474,000 | 222,792,000 | 208,668,000 | 196,174,000 |
Stockholders' Equity | ||||
Misc. Stocks Options Warrants | - | - | - | - |
Redeemable Preferred Stock | - | - | - | - |
Preferred Stock | - | - | - | - |
Common Stock | 41,000 | 41,000 | 41,000 | 41,000 |
Retained Earnings | 22,668,000 | 21,218,000 | 15,634,000 | 14,414,000 |
Treasury Stock | -8,783,000 | -8,212,000 | -8,135,000 | -7,234,000 |
Capital Surplus | 22,006,000 | 21,843,000 | 21,630,000 | 21,421,000 |
Other Stockholder Equity | -7,366,000 | -6,959,000 | -7,013,000 | -6,257,000 |
Total Stockholder Equity | 35,932,000 | 34,890,000 | 29,170,000 | 28,642,000 |
Net Tangible Assets | 35,932,000 | 34,602,000 | 28,922,000 | 28,512,000 |
*Im sorry. The variable costs are $45,000 and the selling price is $55,000!
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started