Reference no: EM133981040
Assignment
Your company is considering acquiring a private company (New Co., Inc.). The CFO has asked you to review the financial statements, look for key trends, and develop financial/operational questions to ask the management of New Co. when you meet next week. Calculate average collection period, total asset turnover, inventory turnover, and days in inventory.
A. Calculate average collection period, total asset turnover, inventory turnover, and days in inventory for the four years. (include exact numbers and formula needed in excel sheets or excel spreadsheet for each calculation for each of the four years)
B. Assess the trends in activity of the firm, using your calculations in part A, over the four-year period. (include exact numbers, item line and what sheet it is located in, and formula needed in excel sheets or excel spreadsheet for each calculation for each of the four years)
C. Calculate the gross profit margin, operating margin, and net profit margin. (include exact numbers, item line and what sheet it is located in, and formula needed in excel sheets or excel spreadsheet for each calculation for each of the four years). Get the instant assignment help.
D. Assess the profitability trends of the firm, using your calculations in part C, over the four- year period. (include exact numbers, item line and what sheet it is located in, and formula needed in excel sheets or excel spreadsheet for each calculation for each of the four years)
E. Develop three or four questions to ask the management of New Co. to help your management team understand trends uncovered by the ratio analysis. (include exact numbers, item line and what sheet it is located in, and formula needed in excel sheets or excel spreadsheet for each calculation for each of the four years)
|
New Co., Inc. Income Statement
|
|
|
|
|
|
|
12/31/22
|
12/31/21
|
12/31/20
|
12/31/19
|
|
Revenue
|
|
|
|
|
|
Total Revenue
|
37,651,000
|
40,403,000
|
39,528,000
|
40,339,000
|
|
Cost of Revenue
|
29,175,000
|
30,963,000
|
30,334,000
|
31,292,000
|
|
Gross Profit
|
8,476,000
|
9,444,000
|
9,194,000
|
9,047,000
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
Selling General and Administrative
|
7,911,000
|
7,493,000
|
7,612,000
|
7,550,000
|
|
Operating Income or Loss
|
565,000
|
1,947,000
|
1,582,000
|
1,497,000
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
|
|
|
Interest Expense
|
75,000
|
72,000
|
80,000
|
90,000
|
|
Income Before Tax
|
490,000
|
1,875,000
|
1,502,000
|
1,407,000
|
|
|
|
|
|
|
|
Income Tax Expense
|
418,000
|
609,000
|
503,000
|
141,000
|
|
Add Discontinued Operations
|
-1,000
|
-21,000
|
-90,000
|
-13,000
|
|
Net Income
|
71,000
|
1,245,000
|
909,000
|
1,253,000
|
|
New Co., Inc. Balance Sheet
|
|
|
|
|
|
|
12/31/22
|
12/31/21
|
12/31/20
|
12/31/19
|
|
Current Assets
|
|
|
|
|
|
Cash and Cash Equivalents
|
1,101,000
|
2,240,000
|
1,976,000
|
2,432,000
|
|
Short Term Investments
|
2,196,000
|
1,848,000
|
1,384,000
|
1,539,000
|
|
Net Receivables
|
1,049,000
|
1,347,000
|
1,162,000
|
1,280,000
|
|
Inventory
|
5,209,000
|
4,864,000
|
5,051,000
|
5,174,000
|
|
Other Current Assets
|
274,000
|
217,000
|
313,000
|
1,047,000
|
|
Total Current Assets
|
9,829,000
|
10,516,000
|
9,886,000
|
11,472,000
|
|
|
|
|
|
|
|
Long Term Investments
|
0
|
13,000
|
27,000
|
3,000
|
|
Property Plant and Equipment
|
2,421,000
|
2,293,000
|
2,346,000
|
2,295,000
|
|
Goodwill
|
425,000
|
425,000
|
425,000
|
425,000
|
|
Intangible Assets
|
18,000
|
18,000
|
18,000
|
18,000
|
|
Other Assets
|
356,000
|
591,000
|
817,000
|
1,032,000
|
|
Total Assets
|
13,049,000
|
13,856,000
|
13,519,000
|
15,245,000
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
Accounts Payable
|
4,873,000
|
4,984,000
|
4,450,000
|
5,030,000
|
|
Short / Current Long Term Debt
|
499,000
|
0
|
350,000
|
0
|
|
Other Current Liabilities
|
|
|
|
|
|
Total Current Liabilities
|
7,817,000
|
7,122,000
|
6,925,000
|
7,777,000
|
|
|
|
|
|
|
|
Long Term Debt
|
948,000
|
1,158,000
|
1,168,000
|
1,492,000
|
|
|
|
|
|
|
|
Other Liabilities
|
|
|
|
|
|
Total Liabilities
|
9,437,000
|
9,147,000
|
9,141,000
|
10,250,000
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
Total Stockholder Equity
|
3,612,000
|
4,709,000
|
4,378,000
|
4,995,000
|
Submit a PowerPoint or Google Slides presentation which show your final results for each part listed above (#1-5). Include all graphs/charts/formulas used to obtain your results