Question

In: Accounting

BALANCE SHEET December 31, 20X8 and 20X7 (in thousands) 20X8 20X7 Assets Current assets Cash and...

BALANCE SHEET

December 31, 20X8 and 20X7

(in thousands)

20X8

20X7

Assets

Current assets

Cash and cash equivalents

$3,019

$1,050

    Trade receivables

485

450

    Prepaid advertising expenses

59

609

    Prepaid expenses and other current assets

175

230

Total current assets

3,738

2,339

Fixed assets, net

3,321

3,926

Total assets

$7,059

$6,265

Liabilities and shareholders' equity

Current liabilities

    Accounts payable

$1,070

$ 909

    Current maturities of notes payable

42

316

    Deferred revenue

1,973

1,396

    Other current liabilities

171

12

Total current liabilities

3,256

2,633

Long-term debt, less current maturity

34

176

Accrued liabilities

792

690

Deferred tax liability

15

145

Total liabilities

4,097

3,644

Shareholders' equity

    Common stock

6,040

4,854

    Retained earnings

(3,078)

(2,233)

Total shareholders' equity

2,962

2,621

Total liabilities plus shareholders' equity

$7,059

$6,265

DietWeb, Inc.

INCOME STATEMENT

Two Years Ended December 31, 20X8 and 20X7

(in thousands)

20X8

20X7

Revenue

$19,166

$14,814

Costs and expenses

Cost of revenue

2,326

1,528

Product development

725

653

Sales and marketing

13,903

8,710

General and administrative

2,531

2,575

Interest Expense

13

22

Depreciation and amortization

629

661

Impairment of intangible assets

35

--

    Total costs and expenses

20,162

14,149

Net income before taxes

(970)

665

Income tax benefit

129

125

Net income (loss)

$ (841)

$ 790

The auditor is trying to determine whether to use a horizontal or vertical analysis. In the analytic to be performed the auditor wants to understand whether the numbers as presented are reasonable.

The auditor decided to perform a horizontal analysis why did the auditor decide to so this instead of a vertical analysis?

For the balance sheet and income statement prepare a horizontal analysis

Solutions

Expert Solution


Related Solutions

DietWeb, Inc. BALANCE SHEET December 31, 20X8 and 20X7 (in thousands) 20X8 20X7 Assets Current assets...
DietWeb, Inc. BALANCE SHEET December 31, 20X8 and 20X7 (in thousands) 20X8 20X7 Assets Current assets Cash and cash equivalents $3,019 $1,050     Trade receivables 485 450     Prepaid advertising expenses 59 609     Prepaid expenses and other current assets 175 230 Total current assets 3,738 2,339 Fixed assets, net 3,321 3,926 Total assets $7,059 $6,265 Liabilities and shareholders' equity Current liabilities     Accounts payable $1,070 $ 909     Current maturities of notes payable 42 316     Deferred revenue 1,973 1,396     Other current liabilities 171 12...
PHAROAH COMPANY Balance Sheets December 31 (in thousands) 2022 2021 Current assets    Cash and cash equivalents...
PHAROAH COMPANY Balance Sheets December 31 (in thousands) 2022 2021 Current assets    Cash and cash equivalents $330 $360    Accounts receivable (net) 570 500    Inventory 640 570    Prepaid expenses 130 160      Total current assets 1,670 1,590 Property, plant, and equipment (net) 410 380 Investments 110 110 Intangibles and other assets 530 510      Total assets $2,720 $2,590 Current liabilities $920 $890 Long-term liabilities 660 560 Stockholders’ equity—common 1,140 1,140      Total liabilities and stockholders’ equity $2,720 $2,590 PHAROAH COMPANY Income Statements For the...
Balance Sheet For the Year Ended December 31 Assets Current assets: Cash $7,170 Accounts payable 7,500...
Balance Sheet For the Year Ended December 31 Assets Current assets: Cash $7,170 Accounts payable 7,500 Supplies 2,590 Prepaid insurance 800 Land 24,000 Total current assets $42,060 Property, plant, and equipment: Building $43,700 Equipment 29,250 Total property, plant, and equipment 72,950 Total assets $131,510 Liabilities Current liabilities: Accounts receivable $10,000 Accum. depr.-building 12,525 Accum. depr.-equipment 7,340 Net income 11,500 Total liabilities $41,365 Owner's Equity Wages payable $1,500 Mark Brock, capital 88,645 Total owner's equity 90,145 Total liabilities and owner's equity...
Stealcase’s Balance Sheet, as of December 31(thousands of dollars)                                 
Stealcase’s Balance Sheet, as of December 31(thousands of dollars)                                              2017      2018                                                                            2017      2018 Cash                                 30            25                  Account Payable                                  35          50 Accts Receivable          5              20                  Bank Loan                                            25           25 Inventory                        100         100                Accrued Taxes                                   15          25 Current Assets              135          245                Long Term, Dept current portion    12         12                                                                                  Current Liabilities                                87         112 Net Plant & Equip           200          250                 Long-Term Dept                                100        95                                                                                  Common Stock (10,000 shares)    100      100                                                                                 Additional paid-in...
Balance Sheet as of December 31, 2018 (Thousands of Dollars) Cash $ 1,080 Accounts payable $...
Balance Sheet as of December 31, 2018 (Thousands of Dollars) Cash $ 1,080 Accounts payable $ 4,320 Receivables 6,480 Accruals 2,880 Inventories 9,000 Line of credit 0    Total current assets $16,560 Notes payable 2,100 Net fixed assets 12,600    Total current liabilities $ 9,300 Mortgage bonds 3,500 Common stock 3,500 Retained earnings 12,860    Total assets $29,160    Total liabilities and equity $29,160 Income Statement for January 1 - December 31, 2018 (Thousands of Dollars) Sales $36,000 Operating costs 32,440    Earnings before interest...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 17,000 Accounts payable $ 19,000 Accounts receivable 22,000 Notes payable 27,000 Inventory 32,000 Bonds payable 57,000 Prepaid expenses 12,700 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 257,000 Preferred stock $ 27,000 Less: Accumulated depreciation 51,400 Common stock 62,000 Paid in Capital 32,000 Net plant and equipment $ 205,600 Retained earnings 65,300 Total assets $ 289,300 Total liabilities and stockholders’...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 30,000 Accounts payable $ 32,000 Accounts receivable 35,000 Notes payable 40,000 Inventory 45,000 Bonds payable 70,000 Prepaid expenses 14,000 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 270,000 Preferred stock $ 40,000 Less: Accumulated depreciation 54,000 Common stock 75,000 Paid in Capital 45,000 Net plant and equipment $ 216,000 Retained earnings 38,000 Total assets $ 340,000 Total liabilities and stockholders’...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets...
For December 31, 20X1, the balance sheet of Baxter Corporation was as follows:    Current Assets Liabilities Cash $ 13,000 Accounts payable $ 15,000 Accounts receivable 18,000 Notes payable 23,000 Inventory 28,000 Bonds payable 53,000 Prepaid expenses 12,300 Fixed Assets Stockholders’ Equity Gross plant and equipment $ 253,000 Preferred stock $ 23,000 Less: Accumulated depreciation 50,600 Common stock 58,000 Paid in Capital 28,000 Net plant and equipment $ 202,400 Retained earnings 73,700 Total assets $ 273,700 Total liabilities and stockholders’...
Barry Computer Company: Balance Sheet as of December 31, 2019 (In Thousands) Cash $ 44,950 Accounts...
Barry Computer Company: Balance Sheet as of December 31, 2019 (In Thousands) Cash $ 44,950 Accounts payable $ 143,840 Receivables 323,640 Other current liabilities 134,850 Inventories 269,700 Notes payable to bank 71,920    Total current assets $ 638,290    Total current liabilities $ 350,610 Long-term debt 197,780 Net fixed assets 260,710 Common equity (35,061 shares) 350,610 Total assets $ 899,000 Total liabilities and equity $ 899,000 Barry Computer Company: Income Statement for Year Ended December 31, 2019 (In Thousands) Sales $ 1,550,000...
Stevens Textile: Balance Sheet as of December 31, 2006 (Thousands of Dollars) Cash $ 1,080 Accounts...
Stevens Textile: Balance Sheet as of December 31, 2006 (Thousands of Dollars) Cash $ 1,080 Accounts Payable $ 4,320 Receivables 6,480 Accruals 2,880 Inventories 9,000 Notes payable 2,100      Total current assets $16,560      Total current liabilities $ 9,300 Net fixed assets 12,600 Mortgage bonds 3,500 Common stock 3,500 Retained earnings 12,860 Total assets $29,160      Total liabilities and equity $29,160 Stevens Textile: Income Statement as of December 31, 2006 (Thousands of Dollars) Sales $36,000 Operating costs 32,440      Earnings...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT