Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

if net income for each year is false, calculate the net income for each year, please begin{tabular}{|c|c|c|c|c|c|} hline multicolumn{6}{|c|}{ Group 8} hline & 2019

image text in transcribed

if net income for each year is false, calculate the net income for each year, please

\begin{tabular}{|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ Group 8} \\ \hline & 2019 & 2020 & 2021 & 2022 & 2023 \\ \hline \\ \hline Net Sales (Revenue) & 262,119 & 259,498 & 311,397 & 305,169 & 405,875 \\ \hline Cost of goods sold & 104,848 & 85,634 & 124,559 & 94,603 & 129,880 \\ \hline Gross Profit & 157,271 & 173,864 & 186,838 & 210,567 & 275,995 \\ \hline Selling \& General costs & 73,393 & 67,469 & 80,963 & 76,292 & 85,234 \\ \hline Administrative costs & 78,636 & 57,090 & 68,507 & 73,241 & 89,293 \\ \hline Depreciation & 4,318 & 7,175 & 4,771 & 6,331 & 7,378 \\ \hline Operating Profit (EBIT) & 924 & 42,130 & 32,597 & 54,703 & 94,090 \\ \hline Interest & 1,130 & 4,773 & 3,004 & 4,642 & 2,251 \\ \hline Taxable Income & -205 & 37,357 & 29,593 & 50,061 & 91,840 \\ \hline taxes & 31 & 5,603 & 4,439 & 7,509 & 13,776 \\ \hline Net profit & -380 & 69,110 & 54,747 & 92,613 & 169,903 \\ \hline & 2019 & 2020 & 2021 & 2022 & 2023 \\ \hline \multicolumn{6}{|c|}{ } \\ \hline \multicolumn{6}{|l|}{ Assets } \\ \hline \multicolumn{6}{|l|}{ Current Assets: } \\ \hline Cash & 2,123 & 2,335 & 2,616 & 3,589 & 5,377 \\ \hline Short-term investments & 2,548 & 3,114 & 3,924 & 4,546 & 7,169 \\ \hline Accounts receivable & 4,671 & 4,827 & 9,155 & 5,024 & 8,962 \\ \hline Inventory & 4,813 & 5,294 & 10,463 & 10,766 & 23,300 \\ \hline Total Current Assets & 14,154 & 15,570 & 26,157 & 23,925 & 44,809 \\ \hline \multicolumn{6}{|l|}{ Fixed Assets: } \\ \hline Long-term investments & 35,292 & 42,039 & 34,528 & 40,194 & 45,406 \\ \hline Property, plant and equipment & 53,976 & 89,682 & 59,639 & 79,133 & 92,231 \\ \hline Goodwill and intangible assets & 14,532 & 8,408 & 10,463 & 6,280 & 4,257 \\ \hline Total Fixed Assets & 103,799 & 140,129 & 104,630 & 125,608 & 141,894 \\ \hline Total Assets & 117,954 & 155,699 & 130,787 & 149,533 & 186,703 \\ \hline \multicolumn{6}{|l|}{ antagonists } \\ \hline \multicolumn{6}{|l|}{ Current liabilities: } \\ \hline Accounts payable & 1,636 & 2,118 & 3,976 & 3,445 & 7,689 \\ \hline Short-term debt & 1,495 & 1,798 & 2,616 & 3,010 & 4,893 \\ \hline Other Current liabilities & 7,601 & 3,737 & 4,484 & 4,486 & 8,726 \\ \hline \multirow{3}{*}{\begin{tabular}{l} Total Current Liabilit \\ Long-term liabilities: \\ Long-term debt \end{tabular}} & 10,732 & 7,653 & 11,076 & 10,941 & 21,309 \\ \hline & & & & & \\ \hline & 22,295 & 95,109 & 59,549 & 92,237 & 44,037 \\ \hline Total long-term liabilities & 22,295 & 95,109 & 59,549 & 92,237 & 44,037 \\ \hline Total Liabilities & 33,027 & 102,761 & 70,625 & 103,178 & 65,346 \\ \hline \multicolumn{6}{|l|}{ Equity: } \\ \hline Common Stock & 68,898 & 28,421 & 36,835 & 19,316 & 65,420 \\ \hline Preferred Shares & 15,124 & 6,239 & 8,640 & 2,886 & 12,461 \\ \hline Retained earnings & 905 & 18,277 & 14,687 & 24,153 & 43,476 \\ \hline Total Shareholders' Equity & 84,927 & 52,938 & 60,162 & 46,355 & 121,357 \\ \hline \begin{tabular}{|l|l|} Total Liabilities and Equity \\ \end{tabular} & 117,954 & 155,699 & 130,787 & 149,533 & 186,703 \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Advanced Accounting

Authors: Joe Hoyle, Thomas Schaefer, Timothy Doupnik

10th edition

0-07-794127-6, 978-0-07-79412, 978-0077431808

Students also viewed these Finance questions