Acc 6050 Module 3 Assignment
Acc 6050 Module 3 Assignment
Module 3 Assignment
ACC6050
INTRODUCTION
2
decisions about their company or business (Tuovila, 2024). This paper aims to carry out an in-
depth analysis of TechGrowth Inc. financials, identify key changes/trends and offer strategic
Balance Sheet
Assets: From 2022 – 2024 the company's current assets increased from $97,000 to
$142,000 with significant increases in cash and account receivables accounts. The non-
current assets increased from $168,000 to $192,000 with steady increases in the fixed
assets i.e. property, plant and equipment account. These changes led to a 26.04% increase
in total assets from 2022 to 2024. This is seen as $334,000 (2022) - $265000 (2024) =
Liabilities: The liabilities account has been relatively stable over the years at $ 120,000
with -25% reductions in the company's long-term debts and a 50% increase in the
company's current liabilities. These similar changes have allowed the company to
maintain its liabilities. It is important to note that by 2024 both the companies’ current
Owner’s Equity: The company’s total equity has seen significant increases over the years
from $145,000 to $214,000 i.e. 47.59%. This increase can be attributed to the company's
retained earnings. The company stock over the years has remained the same no increase
Income Statements
The company income statements reflect increases in sales revenue from 2022 $220,000 to
2024 $280,000. This is a 27.27% increase, similarly, the expenses incurred to make this revenue,
also increased from $189,000 in 2022 to 241000 in 2024. This has led to a net income increase of
The review of the income statement shows a gross profit margin with slight reductions in
2022 Gross Profit Margin: (Sales) $220,000 – $130,000 (cost of goods) = $90,000 (profits)
$220,000(sales)
= $0.41
2024 Gross Profit Margin: (Sales) $280,000 – $170,000 (cost of goods) = $110,000 (profits)
$280,000(sales)
= $0.39
We can see from the calculations above that in 2022, for every 1 dollar generated in sales
by the company, 0.41 cents was made as profits and 0.59 cents ($1-$0.41) was used to pay for
the cost of making the product that was sold. While in 2024 for every 1 dollar generated in sales,
$0.39 cents was made as profits and 0.61 ($1-0.39) cents was incurred as costs of production.
The review of the income statement shows a stable net profit margin
2022 Net profit margin: $31,000 (net income after taxes) = $0.14
$220,000 (sales)
2024 Net Profit margin: $39,000 (net income after taxes) = $0.139 Approximate 0.14
$280,000 (sales)
4
Despite the increases in the cost of goods as well as other expenses incurred from production, the
company has remained profitable and has maintained a stable net profit margin mainly due to an
From 2022 to 2024, the company has a positive inflow of cash from its operating
activities, which has increased steadily over time from 37000 to 46000. The company’s cash
flow from investing and financing has been outward and negative mainly due to spending on
The positive increase in cash over the years shows a solid and stable financial standing
for TechGrowth Inc. The balance sheet also indicates the company-improved liquidity as it can
comfortably settle its liabilities (short-term/long-term) with its assets if needed (Business Plan
Hut, 2023). In addition, the identified trend of decreasing long-term debts gives the company
financial security, especially with the increase in retained earnings, which is more profits to
shareholders. It is important to note the company stock value/ worth has remained the same over
the years, which indicates a positive perception of the company by investors and reflects positive
The increases in sales revenues indicate a surge in the popularity of TechGrowth Inc.
products. The company's stable net profit margins over the years show the company’s
profitability, especially after taxes and other expenses. It simply means that from each sale the
company has enough funds to settle its expenses and taxes with cash retained for the company
shareholders and the company (Business Plan Hut, 2023). It is also important to note the changes
identified in its gross profit margin. While the -4.88% decrease in gross profit does not have
5
much impact currently mainly due to the 27.27% increase in sales revenue. It does mean that the
cost of production is increasing and the money being made or retained by the company from
each sale is reducing and if left unchecked could be detrimental in the end (Business Plan Hut,
2023).
The increased positive cash inflow from operating activities shows the company's ability
to generate cash from its business operations as well as having enough cash available to carry out
the company's core activities. The company has also spent heavily on purchasing equipment and
properties that contribute towards company assets, which have prospects of bringing in revenue.
The negative outward cash flow shows the company’s commitment to reducing its long-term
FINANCIAL ANALYSIS
Horizontal Analysis of TechGrowth Inc. Balance Sheet from Dec 31st, 2022 - Dec 31st 2024
Assets 2022 2023 2024 2023-2022 2024-2023
Difference % of Differenc % of
change e change
Current
Assets
Cash $34,000 $50,000 $65,000 $16,000.00 47.06% $15,000 30.00%
Accounts $35,000 $40,000 $45,000 $5,000.00 14.29% $5,000 12.50%
Receivable
Inventory $28,000 $30,000 $32,000 $2,000.00 7.14% $2,000 6.67%
6
Liabilities
Current
Liabilities
Accounts $20,000 $25,000 $30,000 $5,000.00 25.00% $5,000 20.00%
Payable
Short-term $12,000 $15,000 $18,000 $3,000.00 25.00% $3,000 20.00%
Debt
Accrued $8,000 $10,000 $12,000 $2,000.00 25.00% $2,000 20.00%
Liabilities
Total $40,000 $50,000 $60,000 $10,000.00 25.00% $10,000 20.00%
Current
Liabilities
Long-term
Liabilities
Long-term $80,000 $70,000 $60,000 ($10,000.00) (12.50%) ($10,000) (14.29%)
Debt
Total Long- $80,000 $70,000 $60,000 ($10,000.00) (12.50%) ($10,000) (14.29%)
7
term
Liabilities
Total $120,000 $120,00 $120,000 $0.00 0.00% $0 0.00%
Liabilities 0
Equity
Common $100,000 $100,00 $100,000 $0.00 0.00% $0 0.00%
Stock 0
Retained $45,000 $80,000 $114,000 $35,000.00 77.78% $34,000 42.50%
Earnings
Total Equity $145,000 $180,00 $214,000 $35,000.00 24.14% $34,000 18.89%
0
Total $265,000 $300,00 $334,000 $35,000.00 13.21% $34,000 11.33%
Liabilities 0
and Equity
Expenses
Cost of Goods
$130,000 $150,000 $170,000
Sold $20,000 15.38% $20,000 13.33%
Operating
$45,000 $50,000 $55,000
Expenses $5,000 11.11% $5,000 10.00%
Interest
$6,000 $5,000 $4,000
Expense ($1,000) (16.67%) ($1,000) (20.00%)
Tax Expense $8,000 $10,000 $12,000 $2,000 25.00% $2,000 20.00%
Total
$189,000 $215,000 $241,000
Expenses $26,000 13.76% $26,000 12.09%
i. Horizontal Analysis Results: The company's total assets have grown significantly from
$265,000 to $334,000 but the rate of its increase for each year is reducing from 13.21%
in 2022 to 11.33%. The non-current assets accounts have also increased consistently by
6.67% each year. The company has effectively managed its liabilities to reduce risks, its
liabilities account has reduced from 25% in 2023 to 20% in 2024. Its long-term debt
being settled has increased from 12.50% (2023) - to 14.29% (2024). This indicates
effective cash management of cash and company resources. As a result, the liabilities
account of the company has remained stable over time. The Revenue and income have
maintained growth. In 2023 revenue grew by 13.64% and in 2024 it grew by 12.00%.
While Costs of Goods (COGS) has also increased, the rate of its increase each year is
also reducing from 15.38% in 2023 to 13.33% in 2024. This indicates the company has
Vertical Analysis: This is used to determine the percentages of accounts and the
relationships between certain accounts within a financial year (Alicia, 2024). This
analysis can be used to compare a company's account with its competition. The
calculation for it is
Specific category
Base account value X 100
Vertical Analysis of TechGrowth Inc. Balance Sheet as of Dec 31st 2022, Dec 31st 2023 and
Dec 31st 2024
Assets 2022 % of Assets 2023 % of 2024 % of Assets
Assets
Current
Assets
Cash $34,000 12.83% $50,000 16.67% $65,000 19.46%
9
Vertical Analysis of TechGrowth Inc. Income Statements as of Dec 31st 2022, Dec 31st 2023
and Dec 31st 2024
Revenue 2022 % of 2023 % of 2024 % of
Revenues Revenues Revenues
Sales $220,000 100.00% $250,000 100.00% $280,000 100.00%
Revenue
Total $220,000 100.00% $250,000 100.00% $280,000 100.00%
Revenue
i. Vertical Analysis Results: Vertical Analysis of the company statements shows a steady
growth rate for the company’s assets and equity accounts with cash increasing from
12.83% to 19.46% and equity increasing from 54.72% in 2022 to 64.07% in 2024. The
company's current assets have increased from 36.60% in 2022 to 42.5% in 2024 while the
percentage or impact of COGS on sales revenue has slightly increased, from 59.09% in
2022 to 60.71% in 2024. As earlier stated the company's net income is increasing from
$31,000 to $39,000, vertical analysis shows its growth rate and impact on revenue sales
has been reducing each year with 2022 at 14.09%, 2023 at 14.00% and 2024 at 13.93%.
This will reflect on the company's cash standing, if not monitored. The Tax expense
percentage on revenue sales has increased from 3.64% to 4.29% while interest and
operating expense have seen decreases with operating expense reducing from $20.45% in
2022 to $19.64% in 2024 and interest expense from 2.73% in 2022 to 1.43% 2024. These
lower expenses allow the company to retain more of its profits. Finally, the balance sheet
shows strong liquidity standing for TechGrowth with its larger assets and equity accounts
RATIO ANALYSIS
Profitability Ratios
Evaluation: With the technology industry average ratio at 36.56%, TechGrowth Inc.’s Gross
Profit Margin ratio of 39.29% can be considered as good as it is still above average (Vena
Solutions, 2024). However, the negative decline over the years from 40.19% to 39.29% indicates
a steady increase in Cost of Goods (COGS), which reduces the company's profits or revenues.
Evaluation: The average net profit margin is at 8.54% and TechGrowth Inc.'s net profit as of
2024 was 13.92% (Vena Solutions, 2024). This is a good ratio for the company and indicates the
company's positive financial standing after payments of taxes and expenses. The net profit
margins over the years show a decline from 14.09% to 13. 93%, which can be attributed to rising
COGS.
Liquidity Ratios
50,000
Evaluation: A Current ratio of above 2 is considered a good ratio as it indicates the company’s
ability to cover its current liabilities especially short-term debts (FreshBooks, 2024). With a
current ratio above 2, TechGrowth Inc. has more than twice the current assets to settle its current
debts.
Evaluation: Any quick ratio above 1 is considered a good ratio, and TechGrowth Inc.'s Quick
ratio of 1.83 simply means the company has enough cash and assets that can be easily liquidated
and converted to cash within 90 days (FreshBooks, 2024). The steady increase in this ratio from
1.73 to 1.83 indicates the company improved liquidity standing without resorting to selling
Evaluation: The cash ratio determines if funds are readily available to cover debts (FreshBooks,
2024). A cash ratio that is greater than 1 is considered positive (FreshBooks, 2024). TechGrowth
has a positive cash ratio that is 1.08 in 2024. This indicates the company’s ability to cover its
short-term debt with cash remaining for company use. Besides being positive, TechGrowth Inc.'s
cash ratio has steadily increased, so the company must appropriately direct this surplus cash into
profitable returns. Lastly, the ratios signify to investors the company’s good credit standing.
Leverage Ratios
Evaluation: A good debit-to-equity ratio is a ratio that is less than one (Kibet & Campbell, 2024).
The lower the rate of debt to equity the more financially stable the company becomes (Kibet &
Campbell, 2024). TechGrowth Inc.’s D/E ratio has always been less than 1 reducing from 0.83 to
0.56, this indicates that the company’s total assets are more than its total debts and the gradual
declines in the ratio signify financial stability with prospects for future growth.
Evaluation: The Debt-to-Assets ratio determines how much of the company's assets are financed
through debt (Kibet & Campbell, 2024). A safe range for the D/A ratio falls between 0.3-0.6 or in
percentage 30% - 60% (Kibet & Campbell, 2024). TechGrowth Inc.'s. D/A ratio has steadily
decreased from 0.45 to 0.36 falling currently within the safe range, which indicates the company
is less dependent on debts to carry out its refinancing activities such as investments and purchase
DATA ANALYSIS
Descriptive Analytics: TechGrowth Inc. has shown an increase in its Assets and Equity
accounts from $245,000 to $334,000 while the liability account has remained at a stable
level of $120,000. The sales revenue has shown growth and profitability over the past
three years, with a net income increase from $31,000 to $39,000. The company accounts
also reflect an increased inward flow of cash from $37,000 to $46,000. The company has
been able to significantly reduce its debts and lower interest expenses.
Diagnostic Analytics: While the rate of percentage increase for COGS per year is
reducing from 15.38% to 13.33% COGs is still rising no matter how little it is in 2022
the COGS was $130,000 with a 59.09% impact on sales revenue. In 2024, COGS is now
170,000 with a 60.71% impact on revenue, this must be monitored and managed because
it can affect company revenues and what the company keeps as retained earnings. The
16
cash flow statement indicates a need for the company to increase its positive inward flow
because it has enough cash to run core activities. The funds cannot settle debts and fund
investments at the same time. There needs to be a way to generate more funds for the
company sustainably. Lastly, with the common stock value of $100,000 going steadily
for over 3 years, the company needs to ensure its stock price has an upward or rising
price. Being fixed for too long at a price can be detrimental to the company's cash flow
Predictive Analytics: based on the data from the past 3 years, and assuming the company
maintains its growth trajectory, with stricter controls on production costs revenue could
reach $310,000 in the next year. If the production costs continue to rise with no
adjustments to pricing, the Net/Gross Profit margins on the revenue will reduce
accordingly (Jinadu, 2024). Current patterns also suggest stable levels regarding
liquidity and solvency. Cash flow from operations is also expected to rise positively
i. Cost Control Measures: Strategies such as pricing and effective supply chain
ii. Diversification: Launching new product lines and entering into new markets can help
iii. Debt Management: This is vital as it enables the company to enjoy lower interest
STRATEGIC RECOMMENDATIONS
Effectively manage its production cost by employing stricter controls on costs, operating
expenses etc. In addition, the company should adjust its pricing (within the competitive
range) to maximize its profits (Jinadu, 2024). This is backed by the slight increase in
Direct cash flow to settle short-term/long-term to take advantage of lower interest rates
for refinancing purposes (Sutton, 2024). These new funds can then be directed into
activities that would generate more income for the company. This is backed by the
Consider/identify similar markets that the company's existing products can be marketed
to generate more funds and redirect those funds into profitable ventures such as product
diversification and launching into new markets and territories (Lioudis, 2024).
References
Alicia, A. (2024, March 3). Horizontal Analysis: What It Is vs. Vertical Analysis. Investopedia.
https://www.investopedia.com/terms/h/horizontalanalysis.asp
BBC Bitesize. (2023, February 1). Calculating percentage increase and decrease - Statistical
Business Plan Hut. (2023). Profitability Ratios explained - Examples and calculations | Business
Plan Hut. (C) Copyright 2009 Business Plan Hut. Retrieved October 23, 2024, from
https://web.archive.org/web/20200224150709/https:/www.businessplanhut.com/
https://www.iita.org/about/
18
https://www.freshbooks.com/hub/accounting/good-liquidity-ratio#:~:text=Obviously%2C
%20a%20higher%20current%20ratio,liabilities%20to%20covers%20its%20debts.
Jinadu, A. (2024, June 7). How effective supply chain management boosts your profits.
myCFOng. https://www.mycfong.com/effective-supply-chain-boosts-profits/
Kibet, L., & Campbell, T. (2024, July 18). Debt to equity ratio: Calculating company risk.
equity-ratio?r=US&IR=T#:~:text=A%20good%20debt%2Dto%2Dequity%20ratio%20is
%20typically%20a%20low,of%20money%20as%20standard%20practice.
https://www.investopedia.com/investing/importance-diversification/
Murphy, C. B. (2022, September 11). Why do companies care about their stock prices?
Investopedia. https://www.investopedia.com/investing/why-do-companies-care-about-
their-stock-prices/#:~:text=A%20company's%20stock%20price%20reflects,and
%20receive%20increases%20in%20compensation.
https://www.oneadvanced.com/news-and-opinion/guide-to-debt-management/
#:~:text=Debt%20management%20strategies%20enable%20the,to%20their%20cash
%20flow%20fluctuations.
Tuovila, A. (2024, June 24). Financial Analysis: Definition, importance, types, and examples.
Investopedia. https://www.investopedia.com/terms/f/financial-analysis.asp
Vena Solutions. (2024, August 26). Industry Benchmarks of Gross, Net and Operating Profit
profit-margin-by-industry#:~:text=The%20average%20gross%20profit%20margin,
%25%20gross%20and%2030.89%25%20net.