Ask Corporate Finance Expert

Horizontal Analysis of Income Statement and Balance Sheet

Prepare a three-year horizontal analysis of the income statement and balance sheet of your selected company. Discuss the importance and meaning of horizontal analysis. Discuss both the positive and negative trends presented in your company.

Ratio Analysis
Calculate the current ratio, quick ratio, cash to current liabilities ratio, over a two-year period. Discuss and interpret the ratios that you calculated. Discuss potential liquidity issues based on your calculations of the current and quick ratios. Are there any factors that could be erroneously influencing the results of the ratios? Discuss liquidity issues of competitive companies within the same industry.

Recommendation
Based on your analysis would you recommend an individual invest in this company? What strengths do you see? What risks do you see? It is perfectly acceptable to state that you would recommend avoiding this company as long as you provide support for your position.

 Income Statement

Period Ending

Sep 28, 2012

Sep 23, 2011

Sep 24, 2010

Total Revenue

156,508,000

108,249,000

65,225,000

Cost of Revenue

87,846,000

64,431,000

39,541,000


Gross Profit

68,662,000

43,818,000

25,684,000



Operating Expenses


Research Development

3,381,000

2,429,000

1,782,000


Selling General and Administrative

10,040,000

7,599,000

5,517,000


Non Recurring

-

-

-


Others

-

-

-




Total Operating Expenses

-

-

-






Operating Income or Loss

55,241,000

33,790,000

18,385,000





Income from Continuing Operations



Total Other Income/Expenses Net

522,000

415,000

155,000



Earnings Before Interest And Taxes

55,763,000

34,205,000

18,540,000



Interest Expense

-

-

-



Income Before Tax

55,763,000

34,205,000

18,540,000



Income Tax Expense

14,030,000

8,283,000

4,527,000



Minority Interest

-

-

-





Net Income From Continuing Ops

41,733,000

25,922,000

14,013,000





Non-recurring Events



Discontinued Operations

-

-

-



Extraordinary Items

-

-

-



Effect Of Accounting Changes

-

-

-



Other Items

-

-

-






Net Income

41,733,000

25,922,000

14,013,000


Preferred Stock And Other Adjustments

-

-

-




Net Income Applicable To Common Shares

41,733,000

25,922,000

14,013,000


Currency in USD.

Balance Sheet

Period Ending

Sep 29, 2012

Sep 24, 2011

Sep 25, 2010


Assets

Current Assets


Cash And Cash Equivalents

10,746,000

9,815,000

11,261,000


Short Term Investments

18,383,000

16,137,000

14,359,000


Net Receivables

21,275,000

13,731,000

11,560,000


Inventory

791,000

776,000

1,051,000


Other Current Assets

6,458,000

4,529,000

3,447,000


Total Current Assets

57,653,000

44,988,000

41,678,000

Long Term Investments

92,122,000

55,618,000

25,391,000

Property Plant and Equipment

15,452,000

7,777,000

4,768,000

Goodwill

1,135,000

896,000

741,000

Intangible Assets

4,224,000

3,536,000

342,000

Accumulated Amortization

-

-

-

Other Assets

5,478,000

3,556,000

2,263,000

Deferred Long Term Asset Charges

-

-

-


Total Assets

176,064,000

116,371,000

75,183,000


Liabilities

Current Liabilities


Accounts Payable

32,589,000

23,879,000

17,738,000


Short/Current Long Term Debt

-

-

-


Other Current Liabilities

5,953,000

4,091,000

2,984,000


Total Current Liabilities

38,542,000

27,970,000

20,722,000

Long Term Debt

-

-

-

Other Liabilities

16,664,000

10,100,000

5,531,000

Deferred Long Term Liability Charges

2,648,000

1,686,000

1,139,000

Minority Interest

-

-

-

Negative Goodwill

-

-

-


Total Liabilities

57,854,000

39,756,000

27,392,000


Stockholders' Equity

Misc Stocks Options Warrants

-

-

-

Redeemable Preferred Stock

-

-

-

Preferred Stock

-

-

-

Common Stock

16,422,000

13,331,000

10,668,000

Retained Earnings

101,289,000

62,841,000

37,169,000

Treasury Stock

-

-

-

Capital Surplus

-

-

-

Other Stockholder Equity

499,000

443,000

(46,000)


Total Stockholder Equity

118,210,000

76,615,000

47,791,000


Net Tangible Assets

112,851,000

72,183,000

46,708,000

Currency in USD.

Cash Flow

Period Ending

Sep 29, 2012

Sep 24, 2011

Sep 25, 2010

Net Income

41,733,000

25,922,000

14,013,000


Operating Activities, Cash Flows Provided By or Used In

Depreciation

3,277,000

1,814,000

1,027,000

Adjustments To Net Income

6,145,000

4,036,000

2,319,000

Changes In Accounts Receivables

(6,965,000)

(1,791,000)

(4,860,000)

Changes In Liabilities

9,843,000

8,664,000

8,302,000

Changes In Inventories

(15,000)

275,000

(596,000)

Changes In Other Operating Activities

(3,162,000)

(1,391,000)

(1,610,000)


Total Cash Flow From Operating Activities

50,856,000

37,529,000

18,595,000


Investing Activities, Cash Flows Provided By or Used In

Capital Expenditures

(8,295,000)

(4,260,000)

(2,005,000)

Investments

(38,427,000)

(32,464,000)

(11,075,000)

Other Cash flows from Investing Activities

(1,505,000)

(3,695,000)

(774,000)


Total Cash Flows From Investing Activities

(48,227,000)

(40,419,000)

(13,854,000)


Financing Activities, Cash Flows Provided By or Used In

Dividends Paid

(2,488,000)

-

-

Sale Purchase of Stock

665,000

831,000

912,000

Net Borrowings

-

-

-

Other Cash Flows from Financing Activities

(1,226,000)

(520,000)

(406,000)


Total Cash Flows From Financing Activities

(1,698,000)

1,444,000

1,257,000

Effect Of Exchange Rate Changes

-

-

-


Change In Cash and Cash Equivalents

931,000

(1,446,000)

5,998,000

Currency in USD.

 

Corporate Finance, Finance

  • Category:- Corporate Finance
  • Reference No.:- M9501251
  • Price:- $70

Priced at Now at $70, Verified Solution

Have any Question?


Related Questions in Corporate Finance

Business finance case study assignment -instructions - you

BUSINESS FINANCE CASE STUDY ASSIGNMENT - Instructions - You must do Questions 1-5a, 8 and 10 on a spreadsheet. Eternal Youth Ltd (EY) is a New Zealand company which produces and sells cosmetics. Its financial year is 1 J ...

Q1 delta hedgingon sept 30th 2011 exxon mobil xom stock was

Q1 (Delta Hedging) On Sept 30th, 2011, Exxon Mobil (XOM) stock was traded at $72.63 while the December XOM put option with $75 exercise price is traded at $5.00 and the December XOM call option with $70 exercise price is ...

Q1 delta hedgingon sept 30th 2011 exxon mobil xom stock was

Q1 (Delta Hedging) On Sept 30th, 2011, Exxon Mobil (XOM) stock was traded at $72.63 while the December XOM put option with $75 exercise price is traded at $5.00 and the December XOM call option with $70 exercise price is ...

Assignment -part a - saturn petcare australia and new

Assignment - Part A - Saturn Petcare Australia and New Zealand is Australia's largest manufacturer of pet care products. Saturn have been part of the Australian and New Zealand pet care landscape since opening their firs ...

Mini case assignment -problems - use internet to identify a

Mini Case Assignment - Problems - Use internet to identify a house or condo that you may be interested in investing as a rental property for 10+ years. (Suggested price range between $250k - $1 million) 1. Estimate the a ...

Descriptionstudents are required to study undertake

Description: Students are required to study, undertake research, analyse and conduct academic work within the areas of corporate finance. The assignment should examine the main issues, including underlying theories, impl ...

Corporate finance assignment - required this assessment

Corporate Finance Assignment - Required: This assessment task is a written report and analysis of the financial performance of a selected company in order to provide financial advice to a wealthy investor. It will be bas ...

Interest swap valueabc bank has agreed to receive 3-month

Interest swap value ABC bank has agreed to receive 3-month LIBOR and pay 8% per annum on a notional principal of $100 million. The swap has a remaining life of 11 months. The LIBOR spot rates for 2-month, 5-month, 8-mont ...

Graph an event study relationshipthe event in consideration

Graph an event study relationship. The event in consideration here is: "Environmental performance, being green, clean-tech, corporate sustainability, and many other "green" issues are on the forefront of the current econ ...

Question - assume that the average firm in your companys

Question - Assume that the average firm in your company's industry is expected to grow at aconstant rate of 6 percent and its dividend yield is 7 percent. Your company is about as risky as the average firm in the industr ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As