Question
Vertical Analysis of Income Statement For 20Y2, Tri-Comic Company initiated a sales promotion campaign that included the expenditure of an additional $18,000 for advertising. At
Vertical Analysis of Income Statement
For 20Y2, Tri-Comic Company initiated a sales promotion campaign that included the expenditure of an additional $18,000 for advertising. At the end of the year, Lumi Neer, the president, is presented with the following condensed comparative income statement:
Tri-Comic Company Comparative Income Statement For the Years Ended December 31, 20Y2 and 20Y1 | |||
20Y2 | 20Y1 | ||
Sales | $639,000 | $550,000 | |
Cost of goods sold | 325,890 | 308,000 | |
Gross profit | $313,110 | $242,000 | |
Selling expenses | $121,410 | $99,000 | |
Administrative expenses | 63,900 | 66,000 | |
Total operating expenses | $185,310 | $165,000 | |
Income from operations | $127,800 | $77,000 | |
Other income | 19,170 | 33,000 | |
Income before income tax | $146,970 | $110,000 | |
Income tax expense | 57,510 | 44,000 | |
Net income | $89,460 | $66,000 |
Required:
1. Prepare a comparative income statement for the two-year period, presenting an analysis of each item in relationship to sales for each of the years. Enter percentages as whole numbers. Enter all amounts as positive numbers.
Tri-Comic Company | ||||
Comparative Income Statement | ||||
For the Years Ended December 31, 20Y2 and 20Y1 | ||||
20Y2 Amount | 20Y2 Percent | 20Y1 Amount | 20Y1 Percent | |
Sales | $639,000 | % | $550,000 | % |
Cost of goods sold | 325,890 | % | 308,000 | % |
Gross profit | $313,110 | % | $242,000 | % |
Selling expenses | 121,410 | % | 99,000 | % |
Administrative expenses | 63,900 | % | 66,000 | % |
Total operating expenses | $185,310 | % | $165,000 | % |
Income from operations | $127,800 | % | $77,000 | % |
Other income | 19,170 | % | 33,000 | % |
Income before income tax | $146,970 | % | $110,000 | % |
Income tax expense | 57,510 | % | 44,000 | % |
Net income | $89,460 | % | $66,000 | % |
2. The vertical analysis indicates that the costs other than selling expenses (cost of goods sold and administrative expenses) as a percentage of sales. As a result, net income as a percentage of sales . The sales promotion campaign appears to have been . While selling expenses as a percent of sales slightly, the cost was more than made up for by sales.
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