Professional Documents
Culture Documents
21
Account Balances at 31 October 2020 -
- - - - - - -
A= -
Unearned Interest Salaries 12% Note Common Retained
Revenue Payable Payable Payable Stock earnings
- - - - -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - - - -
L+E= -
Salaries Supplies Other Operating Depreciation Interest Net
Revenue Expense Expense Exp. Expense Expense Income
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- - - - - - -
xx xx
Income statement Balance Sheet
For the *end of period* As on *end of period*
Revenue Cash
Salaries Expense Accounts Receivable
Supplies Expense Supplies
Rent Expense Prepaid Rent
Other Operating Expenses Prepaid Insurance
Insurance Expense Current Assets
Interest Expense Equipment, net
Depreciation Expense Total Assets -
Net Income -
Common Stock
Retained earnings
Total Equity -
Total Liabilities and Equity -
xx
Statement of Cash Flows DIRECT method
For the *insert period*
Purchase of equipment
Total cash for investing activities -
Stock issuance
Bank loan
Dividends paid
Total cash from financing activities -
Net income
Depreciation expense
Increase in accounts receivable
Increase in supplies
Increase in prepaid insurance
Increase in accounts payable
Increase in unearned revenue
Increase in interest payable
Increase in salaries payable
Total cash from operating activites -
Purchase of equipment
Total cash for investing activities -
Stock issuance
Bank loan
Dividends paid
Total cash from financing activities -
EBITDA ANALYSIS
$ millions 2020 2019
Earnings before interest and tax
Depreciation and amortization expense from SCF
EBITDA - -
PROFIT MARGINS
$ millions 2020 2019
Net sales
Cost of product sold
Gross profit - -
Gross profit margin = Gross profit / Net sales #DIV/0! #DIV/0!
Operating income
Operating profit margin #DIV/0! #DIV/0!
Earnings before income tax
Pretax income margin #DIV/0! #DIV/0!
ACCOUNTS RECEIVABLE
$ millions 2020 2019
Net sales
Accounts receivable (A/R)
Average A/R #DIV/0! #DIV/0!
A/R turnover (times per year) #DIV/0! #DIV/0!
DSO: Days sales outstanding (days) #DIV/0! #DIV/0!
INVENTORY
$ millions 2020 2019
Cost of products sold
Total inventories
Average inventories #DIV/0! #DIV/0!
Inventory turnover (times per year) #DIV/0! #DIV/0!
DIO: Days inventory outstanding (days) #DIV/0! #DIV/0!
ACCOUNTS PAYABLE
$ millions 2020 2019
Cost of products sold
Accounts payable (A/P
Average A/P #DIV/0! #DIV/0!
A/P turnover (times per year) #DIV/0! #DIV/0!
DPO: Days payables outstanding (days) #DIV/0! #DIV/0!
DSO
DIO
DPO
CCC = DSO + DIO - DPO
2018
2018
2018
-
#DIV/0!
#DIV/0!
#DIV/0!
2018
2018
2018