Scribd
Upload
71 views

Income Statement Exercise

The document provides income statement data for years 2015, 2016 and 2014. It asks the reader to copy the data into a template income statement, calculate changes between years, and identify if any changes are a concern. Key points include revenue decreased 8% from 2015 to 2016, cost of goods sold increased 14% from 2015 to 2016, and gross profit margin decreased 27% from 2015 to 2016. Operating profit decreased 50% from 2015 to 2016.

Uploaded by

hitzandy
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
71 views

Income Statement Exercise

The document provides income statement data for years 2015, 2016 and 2014. It asks the reader to copy the data into a template income statement, calculate changes between years, and identify if any changes are a concern. Key points include revenue decreased 8% from 2015 to 2016, cost of goods sold increased 14% from 2015 to 2016, and gross profit margin decreased 27% from 2015 to 2016. Operating profit decreased 50% from 2015 to 2016.

Uploaded by

hitzandy
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Income Statement Exercise

In the white boxes below are income statement items for 2015 and 2016.

Step 1: Copy and paste all items in the white boxes below into the correct white boxes on the next tab in
columns B, D and F (the 'Questions' tab).

Step 2: On the right side of the income statement that you created in step 1 (on the Questions tab), answer (in column L) wh
not the change in the balance sheet line item from the previous year is a concern or not. Simply enter "Yes" or "No".

Step 3: If you answered "Yes" in column L, then please state why this is a concern in the white box in column M.

Step 4: Check to see if your answers are correct on the "Answers" tab and please watch the next lecture for an explanation o

Income Statement Items (Sorted Alphabetically) 12/31/2015 12/31/2016


Cost of Good Sold ('C.O.G.S') $ 700,000 $ 800,000
Depreciation & Amortization $ 5,000 $ 5,000
General and Administrative ('G&A') $ 85,000 $ 105,000
Interest $ 49,500 $ 59,500
Research and Development ('R&D') $ 60,000 $ 80,000
REVENUE $ 1,520,500 $ 1,400,000
Sales and Marketing ('S&M') $ 120,000 $ 140,000
Taxes $ 125,250 $ 52,625
INCOME STATEMENT (Question Sheet)
$ Change from % Change from
12/31/2015 12/31/2016 2015 to 2016 2015 to 2016

$ - #DIV/0!
EXPENSES:
$ - #DIV/0!
GROSS PROFIT GROSS PROFIT MARGIN (% $ - $ - $ - #DIV/0!
OF REVENUE) ### ###
$ - #DIV/0!
S&M as a % of Revenue ### ###
$ - #DIV/0!
R&D as a % of Revenue ### ###
$ - #DIV/0!
G&A as a % of Revenue ### ###
TOTAL OPERATING EXPENSES $ - $ - $ - #DIV/0!
OPERATING PROFIT (E.B.I.T.D.A.)
OPERATING PROFIT $ - $ - $ - #DIV/0!
MARGIN (% OF R) ### ###
$ - #DIV/0!
$ - #DIV/0!
PROFIT BEFORE TAXES $ - $ - $ - #DIV/0!
Taxes as a % Profit Before $ - #DIV/0!
Taxes ### ###
Net Profit (or 'Net Income') $ - $ - $ - #DIV/0!

Shares 100,000 100,000 - 0%


Earnings Per Share ('E.P.S.') $ - $ - #DIV/0!
INCOME STATEMENT (Answer Sheet)
$ Change from % Change from
12/31/2015 12/31/2016 2015 to 2016 2015 to 2016

REVENUE $ 1,520,500 $ 1,400,000 $ (120,500) -8%


EXPENSES:
Cost of Good Sold ('C.O.G.S') $ 700,000 $ 800,000 $ 100,000 14%
GROSS PROFIT GROSS PROFIT MARGIN (% $ 820,500 $ 600,000 $ (220,500) -27%
OF REVENUE) ### ###
Sales and Marketing ('S&M') $ 120,000 $ 140,000 $ 20,000 17%
S&M as a % of Revenue 8% ###
Research and Development ('R&D') $ 60,000 $ 80,000 $ 20,000 33%
R&D as a % of Revenue 4% ###
General and Administrative ('G&A') $ 85,000 $ 105,000 $ 20,000 24%
G&A as a % of Revenue 6% ###
TOTAL OPERATING EXPENSES $ 265,000 $ 325,000 $ 60,000 23%
OPERATING PROFIT (E.B.I.T.D.A.)
OPERATING PROFIT $ 555,500 $ 275,000 $ (280,500) -50%
MARGIN (% OF R) ### ###
Interest $ 49,500 $ 59,500 $ 10,000 20%
Depreciation & Amortization $ 5,000 $ 5,000 $ - 0%
PROFIT BEFORE TAXES $ 501,000 $ 210,500 $ (290,500) -58%
Taxes Taxes as a % Profit Before $ 125,250 $ 52,625 $ (72,625) -58%
Taxes ### ###
Net Profit (or 'Net Income') $ 375,750 $ 157,875 $ (217,875) -58%

Shares 100,000 100,000 - 0%


Earnings Per Share ('E.P.S.') $ 3.76 $ 1.58 -58%
INCOME STATEMENT
$ Change from % Change from
12/31/2014 12/31/2015 2014 to 2015 2014 to 2015

REVENUE $ 1,100,000 $ 1,520,500 $ 420,500 38%


EXPENSES:
Cost of Good Sold ('C.O.G.S') $ 600,000 $ 700,000 $ 100,000 17%
GROSS PROFIT $ 500,000 $ 820,500 $ 320,500 64%
Sales and Marketing ('S&M') $ 100,000 $ 120,000 $ 20,000 20%
Research and Development ('R&D') $ 50,000 $ 60,000 $ 10,000 20%
General and Administrative ('G&A') $ 75,000 $ 85,000 $ 10,000 13%
TOTAL OPERATING EXPENSES $ 225,000 $ 265,000 $ 40,000 18%
OPERATING PROFIT (E.B.I.T.D.A.) $ 275,000 $ 555,500 $ 280,500 102%
Interest $ 55,000 $ 49,500 $ (5,500) -10%
Depreciation $ 5,000 $ 5,000 $ - 0%
Amortization $ 1,000 $ 1,000 $ - 0%
PROFIT BEFORE TAXES $ 214,000 $ 500,000 $ 286,000 134%
Taxes $ 53,500 $ 125,000 $ 71,500 134%
Net Profit (or 'Net Income') $ 160,500 $ 375,000 $ 214,500 134%

You might also like