Financial Briefing: Turning Gears, Inc. Consolidated Statement of Operations
Financial Briefing: Turning Gears, Inc. Consolidated Statement of Operations
Financial Briefing: Turning Gears, Inc. Consolidated Statement of Operations
March 31
P/Y2 P/Y C/Y
Net Sales $517,584 $653,470 $817,920
Cost of Sales $248,440 $385,547 $482,572
Gross Profit $269,144 $267,923 $335,348
Operation Expenses
Selling, General administrative $75,211 $70,204 $86,653
Research and development $34,254 $40,987 $70,512
Advertising $45,845 $50,654 $65,221
Depreciation and amortization $6,985 $6,523 $7,521
Total operating expenses $162,295 $168,368 $229,907
Income from operations $78,890 $99,555 $105,441
Interest expense ($987) ($3,542) ($1,596)
Interest income $756 $526 $653
Other Income (expense) $542 $532 $5,485
Income(loss) before provision for income $107,160 $97,071 $109,983
taxes and equity losses
Income (loss) before provision for income $107,160 $97,071 $109,983
taxes
Provision (benefit) for income taxes $43,936 $39,799 $45,093
Net income (loss) $63,224 $57,272 $64,890
Net income (loss) per common share basic $6.08 $5.50 $5.75
ASSIGNMENT BRIEFING
P/Y C/Y
Assets
Current Assets
Cash and Cash equivalents $26,532 $48,569
Accounts receivable $506,541 $459,685
Inventories $20,562 $65,214
Prepaid expenses and other current assets $3,521 $10,956
Notes received due from related parties $685 $562
Deferred income taxes $5,854 $15,623
Total current assets $563,695 $600,609
Property and equipment, net $1,225,243 $1,356,255
Other assets $520 $456
Deferred income taxes $6,542 $6,539
Intangible assets, net $28,542 $19,562
Total assets $1,824,542 $1,983,421
Liabilities and stockholders’ equity
Current liabilities $248,744 $271,485
Accounts payable $256,652 $235,614
Accrued liabilities $226,324 $260,864
Deferred revenue $115,586 $95,648
Cooperative advertising $35,749 $65,659
Income Taxes payable $75,542 $80,462
Total current liabilities $958,597 $1,009,732
Long-term debt $38,951 $40,584
Deferred income taxes $15,974 $14,331
Redeemable convertible series A preferred stock, 21,978 22,542
Stockholder’s equity
Class A common stock 7 3
Additional paid –in capital $562,789 $587,845
Deferred Compensation ($14,658) ($15,385)
Notes receivable from stockholders ($13,584) ($12,542)
Accumulated other comprehensive income $907 $965
Retained Earnings $253,588 $335,349
Total stockholders’ equity $789,042 $896,232
Total liabilities and stockholder’s equity $1,824,542 $1,983,421