Answered step by step
Verified Expert Solution
Question
1 Approved Answer
In desperate need of help I need to put this into a vertical analysis of a common size income statement and I cant figure out
In desperate need of help I need to put this into a vertical analysis of a common size income statement and I cant figure out percentages.
Income Statement | Dec-20 | Dec-19 | ||
Total Revenue | 14,445,000 | 100 | 22,408,000 | 100 |
Cost of Revenue | 12,900,000 | 89 | 20,123,000 | |
Gross Profit | 1,545,000 | 11 | 2,285,000 | |
Operating Expense | 182,000 | 227,000 | ||
Operating Income | 1,363,000 | 2,058,000 | ||
Net Non Operating Interest Income Expense | -505,000 | -569,000 | ||
Other Income Expense | -4,078,000 | -2,611,000 | ||
Pretax Income | -3,220,000 | -1,122,000 | ||
Tax Provision | -278,000 | 7,000 | ||
Net Income Common Stockholders | -2,945,000 | -1,131,000 | ||
Diluted NI Available to Com Stockholders | -2,945,000 | -1,131,000 | ||
Basic EPS | -3.34 | -1.29 | ||
Diluted EPS | -3.34 | -1.29 | ||
Basic Average Shares | 881,000 | 875,000 | ||
Diluted Average Shares | 881,000 | 875,000 | ||
Total Operating Income as Reported | -2,436,000 | -448,000 | ||
Total Expenses | 13,082,000 | 20,350,000 | ||
Net Income from Continuing & Discontinued Operation | -2,945,000 | -1,131,000 | ||
Normalized Income | 424,004 | 499,090 | ||
Interest Expense | 505,000 | 569,000 | ||
Net Interest Income | -505,000 | -569,000 | ||
EBIT | -2,715,000 | -553,000 | ||
EBITDA | - | - | ||
Reconciled Cost of Revenue | 12,900,000 | 20,123,000 | ||
Reconciled Depreciation | 1,058,000 | 1,625,000 | ||
Net Income from Continuing Operation Net Minority Interest | -2,945,000 | -1,131,000 | ||
Total Unusual Items Excluding Goodwill | -3,686,000 | -2,233,000 | ||
Total Unusual Items | -3,686,000 | -2,233,000 | ||
Normalized EBITDA | 2,029,000 | 3,305,000 | ||
Tax Rate for Calcs | 0 | 0 | ||
Tax Effect of Unusual Items | -316,996 | -602,910 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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