Perform a Horizontal analysis for the year 2018 to year 2021 Income Statement and Balance sheet....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Perform a Horizontal analysis for the year 2018 to year 2021 Income Statement and Balance sheet. • Perform a Vertical analysis (common size statements) for the year 2018 to year 2021 Income Statement and Balance sheet. o Always consider the first year as the base year for the horizontal analysis. • Provide your observations on the trends of the business, based on your horizontal and vertical analysis. • Assess the business' liquidity by using liquidity ratios. o is the company's position improving or deteriorating? Explain your answer. • Assess the business' profitability by using profitability ratios. o is the company's position improving or deteriorating? Explain your answer. Based on the above analysis (horizontal, vertical, and ratios), write a brief financial summary of the business, and explain any observed risks/weaknesses for the business. M14 1 2 3 4 5 6 Sales COGS Gross margin Operating expenses Lo Operating income 1 Interest expense 2 Income before taxes -6 17 3 Income taxes (40%) 4 Net income 5 18 B 19 20 21 Assets 22 Cash 23 A/R (net) 24 Inventory 25 Prepaid expenses 26 Total current assets 27 Capital assets (net) 28 Total assets 29 30 Liabilities & Shareholders' Equity 31 Accounts payable 32 Accrued expenses 33 Total current liabilities 34 Long-term debt 35 Total liabilities 36 37 Common stock ($0.50 par value) 38 Additional paid in capital 39 Retained eamings 40 Total equity 41 Total liabilities & equity 42 43 Closing Stock Price 44 45 46 $ D Patel's Fabrics Ltd. Comparative Income Statements 2018 $ 509,235 247,350 261,885 90,270 171,615 9,520 162,095 64,838 97,257 2018 $ 28,000 85,000 40,000 8,000 161,000 675,000 836,000 74,780 17,000 91,780 194,000 285,780 6,000 99,000 445,220 E 550,220 836,000 Patel's Fabrics Ltd. Comparative Balance Sheets 45.00 2018% 2019 $ 2018% 599,100 291,000 308,100 106,200 201,900 11,200 190,700 76,280 114,420 2019 $ 32,000 126,860 60,000 11,000 229,860 668,900 898,760 53,120 11,000 64,120 170,000 234,120 6,000 99,000 559,640 664,640 898,760 $ 38.00 2019% 2019% H 2020 $ 538,900 259,200 279,700 104,600 175,100 10,500 164,600 65,840 98,760 2020 $ 25,800 127,000 80,700 10,000 243,500 576,000 819,500 81,200 12,240 93,440 160,000 253,440 6,000 99,000 461,060 566,060 819,500 $ 35.00 2020% 2020% J 2021 $ 508,100 234,300 273,800 104,100 169,700 11,900 157,800 63,120 94,680 20,500 94,300 56,000 4,600 2021 $ 2021% 175,400 540,300 715,700 79,100 41,700 120,800 150,000 270,800 5,000 62,000 377,900 444,900 715,700 K $ 30.00 2021% Perform a Horizontal analysis for the year 2018 to year 2021 Income Statement and Balance sheet. • Perform a Vertical analysis (common size statements) for the year 2018 to year 2021 Income Statement and Balance sheet. o Always consider the first year as the base year for the horizontal analysis. • Provide your observations on the trends of the business, based on your horizontal and vertical analysis. • Assess the business' liquidity by using liquidity ratios. o is the company's position improving or deteriorating? Explain your answer. • Assess the business' profitability by using profitability ratios. o is the company's position improving or deteriorating? Explain your answer. Based on the above analysis (horizontal, vertical, and ratios), write a brief financial summary of the business, and explain any observed risks/weaknesses for the business. M14 1 2 3 4 5 6 Sales COGS Gross margin Operating expenses Lo Operating income 1 Interest expense 2 Income before taxes -6 17 3 Income taxes (40%) 4 Net income 5 18 B 19 20 21 Assets 22 Cash 23 A/R (net) 24 Inventory 25 Prepaid expenses 26 Total current assets 27 Capital assets (net) 28 Total assets 29 30 Liabilities & Shareholders' Equity 31 Accounts payable 32 Accrued expenses 33 Total current liabilities 34 Long-term debt 35 Total liabilities 36 37 Common stock ($0.50 par value) 38 Additional paid in capital 39 Retained eamings 40 Total equity 41 Total liabilities & equity 42 43 Closing Stock Price 44 45 46 $ D Patel's Fabrics Ltd. Comparative Income Statements 2018 $ 509,235 247,350 261,885 90,270 171,615 9,520 162,095 64,838 97,257 2018 $ 28,000 85,000 40,000 8,000 161,000 675,000 836,000 74,780 17,000 91,780 194,000 285,780 6,000 99,000 445,220 E 550,220 836,000 Patel's Fabrics Ltd. Comparative Balance Sheets 45.00 2018% 2019 $ 2018% 599,100 291,000 308,100 106,200 201,900 11,200 190,700 76,280 114,420 2019 $ 32,000 126,860 60,000 11,000 229,860 668,900 898,760 53,120 11,000 64,120 170,000 234,120 6,000 99,000 559,640 664,640 898,760 $ 38.00 2019% 2019% H 2020 $ 538,900 259,200 279,700 104,600 175,100 10,500 164,600 65,840 98,760 2020 $ 25,800 127,000 80,700 10,000 243,500 576,000 819,500 81,200 12,240 93,440 160,000 253,440 6,000 99,000 461,060 566,060 819,500 $ 35.00 2020% 2020% J 2021 $ 508,100 234,300 273,800 104,100 169,700 11,900 157,800 63,120 94,680 20,500 94,300 56,000 4,600 2021 $ 2021% 175,400 540,300 715,700 79,100 41,700 120,800 150,000 270,800 5,000 62,000 377,900 444,900 715,700 K $ 30.00 2021%
Expert Answer:
Answer rating: 100% (QA)
To perform the horizontal analysis we will calculate the percentage change from 2018 to 2021 for the income statement and balance sheet items We will ... View the full answer
Related Book For
College Accounting Chapters 1-30
ISBN: 978-1259631115
15th edition
Authors: John Price, M. David Haddock, Michael Farina
Posted Date:
Students also viewed these accounting questions
-
example given below Tasks: 1. Using the residual income model, prepare a valuation of the common stock of Best Buy as of Year 2 under the following assumptions (use Exhibit 9.6 in the textbook as an...
-
The individual financial statements for Orville Company and Wilbur Company for the year ending December 31, 2018, follow. Orville acquired an 80 percent interest in Wilbur on January 1, 2017, in...
-
Account Titles cash in bank ordinary share capital share premium-ordinary preference share share premium-ps ppe-building ppe-land mortgage payable ppe-office furnitures & Notes Payable Smallspoon...
-
A stiff, straight, horizontal wire of length 25 cm and mass 20 g is supported by electrical contacts at its ends, but is otherwise free to move vertically upward. The wire is in a uniform, horizontal...
-
A 100-W lightbulb has a resistance of about 12 when cold (20oC) and 140 when on (hot). Estimate the temperature of the filament when hot assuming an average temperature coefficient of resistivity a =...
-
In problem, find the difference quotient of f; that is, find f(x + h) - f(x)/h for each function. Be sure to simplify. f(x) = 4x + 3
-
Suppose the historical costs for the manufacture of a calculator were as follows: direct materials, $5 per unit; direct labour, $3 per unit. Management is trying to decide whether to replace some...
-
Melodee Lane Lingerie Co. was a tenant in a building that was protected against fire by a sprinkler and alarm system maintained by the American District Telegraph Co. (ADT). Because of the latters...
-
Muffin Co. has a December 31 year-end. It used some of its excess cash to buy temporary investments. The following transactions relating to these investments occurred this year: Jan 15th - Bought...
-
You, CPA, work as an associate with Campbell and Associates LLP, a financial and business advisory firm. The board of directors of Pembroke Pulp and Paper Inc. (PPPI) has engaged your firm once again...
-
Find a study evaluating the effectiveness of some form of sex-specific evidence-based addiction treatment published in the last three to five years. It can be for any unique population or any form of...
-
A partnership begins its first year of operations with the following capital balances: Allegan, Capital Berrien, Capital $ 110,000 80,000 110,000 Kent, Capital According to the articles of...
-
1. Identify basic views of managerial leadership in international business. 2. Elaborate or discuss the nature of managerial decision making in international business. 3. Describe group dynamics and...
-
Define Geographic Information Systems (GIS) mapping technology, why and how it can be used namely to select an appropriate site for a business. elaborate with examples that you might meet while...
-
Golden Food Products produces special - formula pet food. The company carries no inventories. The master budget calls for the company to manufacture and sell 1 3 0 , 0 0 0 cases at a budgeted price...
-
Many Scholars think that there is a strong relationship between customer Loyalty and profitability while others argue that the link is not clear. Discuss and elaborate further your own position.
-
4. The Darren Allen Telephone Company entered into a contract with Microform Data Systems, Inc. (Microform), for Microform to provide a computerized assistance system that would handle 15,000 calls...
-
Compare and contrast licensing and subcontracting.
-
HiTech Inc. has the following stockholders equity on June 30, 2019: Common Stock, $15 par (200,000 shares issued)............$3,000,000 Paid-in Capital in Excess of...
-
On January 12, 2019, Mosley Company purchased a computer (cost, $6,500; expected life, five years; estimated salvage value , $500) and a lightweight van for delivery purposes (cost, $34,000;...
-
Explain briefly the average cost method.
-
The city of Bremerton is considering the purchase of a photocopying machine for $7,300 on December 31, 2007, useful life five years, and no residual value. The cash operating savings are expected to...
-
The head of the consulting division of a major firm has proposed investing $300,000 in personal computers for the staff. The useful life of the computers is five years. Computers qualify for Class...
-
G. Esteban, the president of a Toronto trucking company, is considering whether to invest $410,000 in new semiautomatic loading equipment that will last five years, have zero scrap value, and...
Study smarter with the SolutionInn App