Write a 100 word analysis on your overall interpretation of the financial health of the company below. Include if you would recommend investing in this company and explain your reasoning. Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Total Revenue $31,536,000 $24,578,000 $21,461,000 $11,759,000 Cost of Revenue $24,906,000 $20,509,000 $17,419,000 $9,536,000 Gross Profit $6,630,000 $4,069,000 $4,042,000 $2,223,000 Operating Expenses Research and Development $1,491,000 $1,343,000 $1,460,000 $1,378,000 Sales, General and Admin. $3,145,000 $2,646,000 $2,835,000 $2,477,000 Non-Recurring Items -- $149,000 $135,000 -- Other Operating Items -- -- -- -- Operating Income $1,994,000 -$69,000 -$388,000 -$1,632,000 Add'l income/expense items -$92,000 $89,000 $46,000 -$106,000 Earnings Before Interest and Tax $1,902,000 $20,000 -$342,000 -$1,738,000 Interest Expense $748,000 $685,000 $663,000 $471,000 Earnings Before Tax $1,154,000 -$665,000 -$1,005,000 -$2,209,000 Income Tax $292,000 $110,000 $58,000 $32,000 Minority Interest -- -- -- -- Equity Earnings/Loss Unconsolidated Subsidiary -$172,000 -$95,000 $87,000 $279,000 Net Income-Cont. Operations $690,000 -$870,000 -$976,000 -$1,962,000 Net Income $690,000 -$870,000 -$976,000 -$1,962,000 Net Income Applicable to Common Shareholders $690,000 -$870,000 -$976,000 -$1,962,000 Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Current Assets Cash and Cash Equivalents $19,384,000 $6,268,000 $3,879,000 $3,523,237 Short-Term Investments -- -- -- -- Net Receivables $1,886,000 $1,324,000 $949,000 $515,381 Inventory $4,101,000 $3,552,000 $3,113,000 $2,263,537 Other Current Assets $1,346,000 $959,000 $366,000 $268,365 Total Current Assets $26,717,000 $12,103,000 $8,307,000 $6,570,520 Long-Term Assets Long-Term Investments -- -- $422,000 $456,652 Fixed Assets $17,396,000 $14,061,000 $13,420,000 $14,144,126 Goodwill $207,000 $198,000 $68,000 $60,237 Intangible Assets $313,000 $339,000 $282,000 $361,502 Other Assets $7,515,000 $7,608,000 $7,241,000 $7,062,335 Deferred Asset Charges -- -- -- -- Total Assets $52,148,000 $34,309,000 $29,740,000 $28,655,372 Current Liabilities Accounts Payable $9,906,000 $6,993,000 $5,499,000 $4,121,616 Short-Term Debt / Current Portion of Long-Term Debt $2,132,000 $1,785,000 $2,568,000 $896,549 Other Current Liabilities $2,210,000 $1,889,000 $1,926,000 $2,656,505 Total Current Liabilities $14,248,000 $10,667,000 $9,993,000 $7,674,670 Long-Term Debt $9,556,000 $11,634,000 $9,404,000 $9,418,319 Other Liabilities $3,330,000 $2,691,000 $3,039,000 $4,752,192 Deferred Liability Charges $1,284,000 $1,207,000 $991,000 $1,177,799 Misc. Stocks $850,000 $849,000 $834,000 $997,346 Minority Interest $655,000 $643,000 $556,000 $397,804 Total Liabilities $29,268,000 $27,048,000 $24,261,000 $24,020,326 Stock Holders Equity Common Stocks $1,000 $1,000 -- $169 Capital Surplus -$5,399,000 -$6,083,000 -$5,318,000 -$4,974,299 Retained Earnings -- -- -- -- Treasury Stock $27,260,000 $12,736,000 $10,249,000 $9,178,024 Other Equity $363,000 -$36,000 -$8,000 $33,348 Total Equity $22,225,000 $6,618,000 $4,923,000 $4,237,242 Total Liabilities & Equity $52,148,000 $34,309,000 $29,740,000 $28,655,372 Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Net Income $690,000 -$870,000 -$976,000 -$1,962,000 Cash Flows-Operating Activities Depreciation $2,502,000 $2,342,000 $2,060,000 $1,727,000 Net Income Adjustments $2,395,000 $1,187,000 $1,043,000 $950,000 Changes in Operating Activities Accounts Receivable -$652,000 -$367,000 -$497,000 -$25,000 Changes in Inventories -$422,000 -$429,000 -$1,023,000 -$179,000 Other Operating Activities -$1,667,000 -$937,000 -$504,000 -$1,610,000 Liabilities $2,925,000 $1,384,000 $2,082,000 $1,317,000 Net Cash Flow-Operating $5,943,000 $2,405,000 $2,098,000 -$61,000 Cash Flows-Investing Activities Capital Expenditures -$3,232,000 -$1,432,000 -$2,319,000 -$4,081,000 Investments -- -- -- -- Other Investing Activities $100,000 -$4,000 -$18,000 -$115,000 Net Cash Flows-Investing -$3,132,000 -$1,436,000 -$2,337,000 -$4,196,000 Cash Flows-Financing Activities Sale and Purchase of Stock $12,675,000 $1,555,000 $727,000 $1,272,000 Net Borrowings -$2,488,000 $798,000 $89,000 $3,385,000 Other Financing Activities -- -- -- -- Net Cash Flows-Financing $9,973,000 $1,529,000 $574,000 $4,415,000 Effect of Exchange Rate $334,000 $8,000 -$23,000 $40,000 Net Cash Flow $13,118,000 $2,506,000 $312,000 $198,000 Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Liquidity Ratios Current Ratio 188% 113% 83% 86% Quick Ratio 159% 80% 52% 56% Cash Ratio 136% 59% 39% 46% Profitability Ratios Gross Margin 21% 17% 19% 19% Operating Margin 6% 0% 0% 0% Pre-Tax Margin 4% 0% 0% 0% Profit Margin 2% 0% 0% 0% Pre-Tax ROE 5% 0% 0% 0% After Tax ROE 3% 0% 0% 0%
Write a 100 word analysis on your overall interpretation of the financial health of the company below. Include if you would recommend investing in this company and explain your reasoning. Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Total Revenue $31,536,000 $24,578,000 $21,461,000 $11,759,000 Cost of Revenue $24,906,000 $20,509,000 $17,419,000 $9,536,000 Gross Profit $6,630,000 $4,069,000 $4,042,000 $2,223,000 Operating Expenses Research and Development $1,491,000 $1,343,000 $1,460,000 $1,378,000 Sales, General and Admin. $3,145,000 $2,646,000 $2,835,000 $2,477,000 Non-Recurring Items -- $149,000 $135,000 -- Other Operating Items -- -- -- -- Operating Income $1,994,000 -$69,000 -$388,000 -$1,632,000 Add'l income/expense items -$92,000 $89,000 $46,000 -$106,000 Earnings Before Interest and Tax $1,902,000 $20,000 -$342,000 -$1,738,000 Interest Expense $748,000 $685,000 $663,000 $471,000 Earnings Before Tax $1,154,000 -$665,000 -$1,005,000 -$2,209,000 Income Tax $292,000 $110,000 $58,000 $32,000 Minority Interest -- -- -- -- Equity Earnings/Loss Unconsolidated Subsidiary -$172,000 -$95,000 $87,000 $279,000 Net Income-Cont. Operations $690,000 -$870,000 -$976,000 -$1,962,000 Net Income $690,000 -$870,000 -$976,000 -$1,962,000 Net Income Applicable to Common Shareholders $690,000 -$870,000 -$976,000 -$1,962,000 Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Current Assets Cash and Cash Equivalents $19,384,000 $6,268,000 $3,879,000 $3,523,237 Short-Term Investments -- -- -- -- Net Receivables $1,886,000 $1,324,000 $949,000 $515,381 Inventory $4,101,000 $3,552,000 $3,113,000 $2,263,537 Other Current Assets $1,346,000 $959,000 $366,000 $268,365 Total Current Assets $26,717,000 $12,103,000 $8,307,000 $6,570,520 Long-Term Assets Long-Term Investments -- -- $422,000 $456,652 Fixed Assets $17,396,000 $14,061,000 $13,420,000 $14,144,126 Goodwill $207,000 $198,000 $68,000 $60,237 Intangible Assets $313,000 $339,000 $282,000 $361,502 Other Assets $7,515,000 $7,608,000 $7,241,000 $7,062,335 Deferred Asset Charges -- -- -- -- Total Assets $52,148,000 $34,309,000 $29,740,000 $28,655,372 Current Liabilities Accounts Payable $9,906,000 $6,993,000 $5,499,000 $4,121,616 Short-Term Debt / Current Portion of Long-Term Debt $2,132,000 $1,785,000 $2,568,000 $896,549 Other Current Liabilities $2,210,000 $1,889,000 $1,926,000 $2,656,505 Total Current Liabilities $14,248,000 $10,667,000 $9,993,000 $7,674,670 Long-Term Debt $9,556,000 $11,634,000 $9,404,000 $9,418,319 Other Liabilities $3,330,000 $2,691,000 $3,039,000 $4,752,192 Deferred Liability Charges $1,284,000 $1,207,000 $991,000 $1,177,799 Misc. Stocks $850,000 $849,000 $834,000 $997,346 Minority Interest $655,000 $643,000 $556,000 $397,804 Total Liabilities $29,268,000 $27,048,000 $24,261,000 $24,020,326 Stock Holders Equity Common Stocks $1,000 $1,000 -- $169 Capital Surplus -$5,399,000 -$6,083,000 -$5,318,000 -$4,974,299 Retained Earnings -- -- -- -- Treasury Stock $27,260,000 $12,736,000 $10,249,000 $9,178,024 Other Equity $363,000 -$36,000 -$8,000 $33,348 Total Equity $22,225,000 $6,618,000 $4,923,000 $4,237,242 Total Liabilities & Equity $52,148,000 $34,309,000 $29,740,000 $28,655,372 Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Net Income $690,000 -$870,000 -$976,000 -$1,962,000 Cash Flows-Operating Activities Depreciation $2,502,000 $2,342,000 $2,060,000 $1,727,000 Net Income Adjustments $2,395,000 $1,187,000 $1,043,000 $950,000 Changes in Operating Activities Accounts Receivable -$652,000 -$367,000 -$497,000 -$25,000 Changes in Inventories -$422,000 -$429,000 -$1,023,000 -$179,000 Other Operating Activities -$1,667,000 -$937,000 -$504,000 -$1,610,000 Liabilities $2,925,000 $1,384,000 $2,082,000 $1,317,000 Net Cash Flow-Operating $5,943,000 $2,405,000 $2,098,000 -$61,000 Cash Flows-Investing Activities Capital Expenditures -$3,232,000 -$1,432,000 -$2,319,000 -$4,081,000 Investments -- -- -- -- Other Investing Activities $100,000 -$4,000 -$18,000 -$115,000 Net Cash Flows-Investing -$3,132,000 -$1,436,000 -$2,337,000 -$4,196,000 Cash Flows-Financing Activities Sale and Purchase of Stock $12,675,000 $1,555,000 $727,000 $1,272,000 Net Borrowings -$2,488,000 $798,000 $89,000 $3,385,000 Other Financing Activities -- -- -- -- Net Cash Flows-Financing $9,973,000 $1,529,000 $574,000 $4,415,000 Effect of Exchange Rate $334,000 $8,000 -$23,000 $40,000 Net Cash Flow $13,118,000 $2,506,000 $312,000 $198,000 Period Ending: 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Liquidity Ratios Current Ratio 188% 113% 83% 86% Quick Ratio 159% 80% 52% 56% Cash Ratio 136% 59% 39% 46% Profitability Ratios Gross Margin 21% 17% 19% 19% Operating Margin 6% 0% 0% 0% Pre-Tax Margin 4% 0% 0% 0% Profit Margin 2% 0% 0% 0% Pre-Tax ROE 5% 0% 0% 0% After Tax ROE 3% 0% 0% 0%
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Write a 100 word analysis on your overall interpretation of the financial health of the company below. Include if you would recommend investing in this company and explain your reasoning.
Period Ending: | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 |
---|---|---|---|---|
Total Revenue | $31,536,000 | $24,578,000 | $21,461,000 | $11,759,000 |
Cost of Revenue | $24,906,000 | $20,509,000 | $17,419,000 | $9,536,000 |
Gross Profit | $6,630,000 | $4,069,000 | $4,042,000 | $2,223,000 |
Operating Expenses | ||||
Research and Development | $1,491,000 | $1,343,000 | $1,460,000 | $1,378,000 |
Sales, General and Admin. | $3,145,000 | $2,646,000 | $2,835,000 | $2,477,000 |
Non-Recurring Items | -- | $149,000 | $135,000 | -- |
Other Operating Items | -- | -- | -- | -- |
Operating Income | $1,994,000 | -$69,000 | -$388,000 | -$1,632,000 |
Add'l income/expense items | -$92,000 | $89,000 | $46,000 | -$106,000 |
Earnings Before Interest and Tax | $1,902,000 | $20,000 | -$342,000 | -$1,738,000 |
Interest Expense | $748,000 | $685,000 | $663,000 | $471,000 |
Earnings Before Tax | $1,154,000 | -$665,000 | -$1,005,000 | -$2,209,000 |
Income Tax | $292,000 | $110,000 | $58,000 | $32,000 |
Minority Interest | -- | -- | -- | -- |
Equity Earnings/Loss Unconsolidated Subsidiary | -$172,000 | -$95,000 | $87,000 | $279,000 |
Net Income-Cont. Operations | $690,000 | -$870,000 | -$976,000 | -$1,962,000 |
Net Income | $690,000 | -$870,000 | -$976,000 | -$1,962,000 |
Net Income Applicable to Common Shareholders | $690,000 | -$870,000 | -$976,000 | -$1,962,000 |
Period Ending: | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 |
---|---|---|---|---|
Current Assets | ||||
Cash and Cash Equivalents | $19,384,000 | $6,268,000 | $3,879,000 | $3,523,237 |
Short-Term Investments | -- | -- | -- | -- |
Net Receivables | $1,886,000 | $1,324,000 | $949,000 | $515,381 |
Inventory | $4,101,000 | $3,552,000 | $3,113,000 | $2,263,537 |
Other Current Assets | $1,346,000 | $959,000 | $366,000 | $268,365 |
Total Current Assets | $26,717,000 | $12,103,000 | $8,307,000 | $6,570,520 |
Long-Term Assets | ||||
Long-Term Investments | -- | -- | $422,000 | $456,652 |
Fixed Assets | $17,396,000 | $14,061,000 | $13,420,000 | $14,144,126 |
$207,000 | $198,000 | $68,000 | $60,237 | |
Intangible Assets | $313,000 | $339,000 | $282,000 | $361,502 |
Other Assets | $7,515,000 | $7,608,000 | $7,241,000 | $7,062,335 |
Deferred Asset Charges | -- | -- | -- | -- |
Total Assets | $52,148,000 | $34,309,000 | $29,740,000 | $28,655,372 |
Current Liabilities | ||||
Accounts Payable | $9,906,000 | $6,993,000 | $5,499,000 | $4,121,616 |
Short-Term Debt / Current Portion of Long-Term Debt | $2,132,000 | $1,785,000 | $2,568,000 | $896,549 |
Other Current Liabilities | $2,210,000 | $1,889,000 | $1,926,000 | $2,656,505 |
Total Current Liabilities | $14,248,000 | $10,667,000 | $9,993,000 | $7,674,670 |
Long-Term Debt | $9,556,000 | $11,634,000 | $9,404,000 | $9,418,319 |
Other Liabilities | $3,330,000 | $2,691,000 | $3,039,000 | $4,752,192 |
Deferred Liability Charges | $1,284,000 | $1,207,000 | $991,000 | $1,177,799 |
Misc. Stocks | $850,000 | $849,000 | $834,000 | $997,346 |
Minority Interest | $655,000 | $643,000 | $556,000 | $397,804 |
Total Liabilities | $29,268,000 | $27,048,000 | $24,261,000 | $24,020,326 |
Stock Holders Equity | ||||
Common Stocks | $1,000 | $1,000 | -- | $169 |
Capital Surplus | -$5,399,000 | -$6,083,000 | -$5,318,000 | -$4,974,299 |
-- | -- | -- | -- | |
$27,260,000 | $12,736,000 | $10,249,000 | $9,178,024 | |
Other Equity | $363,000 | -$36,000 | -$8,000 | $33,348 |
Total Equity | $22,225,000 | $6,618,000 | $4,923,000 | $4,237,242 |
Total Liabilities & Equity | $52,148,000 | $34,309,000 | $29,740,000 | $28,655,372 |
Period Ending: | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 |
---|---|---|---|---|
Net Income | $690,000 | -$870,000 | -$976,000 | -$1,962,000 |
Depreciation | $2,502,000 | $2,342,000 | $2,060,000 | $1,727,000 |
Net Income Adjustments | $2,395,000 | $1,187,000 | $1,043,000 | $950,000 |
Changes in Operating Activities | ||||
-$652,000 | -$367,000 | -$497,000 | -$25,000 | |
Changes in Inventories | -$422,000 | -$429,000 | -$1,023,000 | -$179,000 |
Other Operating Activities | -$1,667,000 | -$937,000 | -$504,000 | -$1,610,000 |
Liabilities | $2,925,000 | $1,384,000 | $2,082,000 | $1,317,000 |
Net Cash Flow-Operating | $5,943,000 | $2,405,000 | $2,098,000 | -$61,000 |
Cash Flows-Investing Activities | ||||
Capital Expenditures | -$3,232,000 | -$1,432,000 | -$2,319,000 | -$4,081,000 |
Investments | -- | -- | -- | -- |
Other Investing Activities | $100,000 | -$4,000 | -$18,000 | -$115,000 |
Net Cash Flows-Investing | -$3,132,000 | -$1,436,000 | -$2,337,000 | -$4,196,000 |
Cash Flows-Financing Activities | ||||
Sale and Purchase of Stock | $12,675,000 | $1,555,000 | $727,000 | $1,272,000 |
Net Borrowings | -$2,488,000 | $798,000 | $89,000 | $3,385,000 |
Other Financing Activities | -- | -- | -- | -- |
Net Cash Flows-Financing | $9,973,000 | $1,529,000 | $574,000 | $4,415,000 |
Effect of Exchange Rate | $334,000 | $8,000 | -$23,000 | $40,000 |
Net Cash Flow | $13,118,000 | $2,506,000 | $312,000 | $198,000 |
Period Ending: | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 |
---|---|---|---|---|
188% | 113% | 83% | 86% | |
Quick Ratio | 159% | 80% | 52% | 56% |
Cash Ratio | 136% | 59% | 39% | 46% |
Profitability Ratios | ||||
Gross Margin | 21% | 17% | 19% | 19% |
Operating Margin | 6% | 0% | 0% | 0% |
Pre-Tax Margin | 4% | 0% | 0% | 0% |
Profit Margin | 2% | 0% | 0% | 0% |
Pre-Tax ROE | 5% | 0% | 0% | 0% |
After Tax ROE | 3% | 0% | 0% | 0% |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education