Question

In: Accounting

Pinnacle Manufacturing Company Income Statement For the Year ended December 31 2016 2015 2014      ...

Pinnacle Manufacturing Company
Income Statement
For the Year ended December 31
2016 2015 2014
     
Net sales $150,737,628 $148,586,037 $144,686,413
Cost of goods sold 109,284,780 106,255,499 101,988,165
     Gross profit 41,452,848 42,330,538 42,698,248
Operating expenses 37,177,738 38,133,969 37,241,108
     Income from operations 4,275,110 4,196,569 5,457,140
Other revenues and gains
Other expenses and losses 2,181,948 2,299,217 2,397,953
Income before income tax   2,093,162 1,897,352 3,059,187
    Income tax 883,437 858,941 1,341,536
Net income for the year   1,209,725 1,038,411 1,717,651
Earnings per share $1.21 $1.04 $1.72
Pinnacle Manufacturing Company
Balance Sheet
As of December 31
Assets 2016 2015 2014
Current assets         
    Cash and cash equivalents $7,721,279 $7,324,846 $8,066,545
    Net receivables 13,042,165 8,619,857 7,936,409
    Inventory 32,236,021 25,537,198 25,271,503
   Other current assets 172,278 143,206 131,742
Total current assets 53,171,743 41,625,107 41,406,199
Property, plant and equipment 62,263,047 61,635,530 58,268,732
Total assets $115,434,790 $103,260,637 $99,674,931
Liabilities
Current liabilities
    Accounts payable $12,969,686 $9,460,776 $7,586,374
    Short/current long-term debt 15,375,819 10,298,668 9,672,670
    Other current liabilities 2,067,643 1,767,360 1,682,551
Total current liabilities   30,413,148 21,526,804 18,941,595
Long-term debt 24,420,090 22,342,006 22,379,920
Total liabilities   54,833,238 43,868,810 41,321,515
Stockholders’ equity
Common stock 1,000,000 1,000,000 1,000,000
Additional paid-in capital 15,717,645 15,717,645 15,717,645
Retained earnings 43,883,907 42,674,182 41,635,771
Total stockholders’ equity 60,601,552 59,391,827 58,353,416
Total liabilities & stockholders’ equity $115,434,790 $103,260,637 $99,674,931


D. Use the income statement information to prepare a common-size income statement for all three years. Use the information to identify accounts for which you believe there is a concern about material misstatement. Use a format similar to the following:   

Account Balance Estimate amount of potential mistatement

Solutions

Expert Solution

Answer:

There could be misstament with :

Account Balance - Net Receivable by $4,422,308
Account Balance - Short/ Current Long term Debt by $5,077,151


Related Solutions

LOGIC COMPANY Comparative Income Statement For Years Ended December 31, 2014 and 2015 2015 2014   Gross...
LOGIC COMPANY Comparative Income Statement For Years Ended December 31, 2014 and 2015 2015 2014   Gross sales $ 19,000    $ 15,000   Sales returns and allowances 1,000    100   Net sales $ 18,000    $ 14,900   Cost of merchandise (goods) sold 12,000    9,000   Gross profit $ 6,000    $ 5,900   Operating expenses:      Depreciation $ 700    $ 600      Selling and administrative 2,200    2,000      Research 550    500      Miscellaneous 360    300        Total operating expenses $ 3,810    $...
LOGIC COMPANY Comparative Income Statement For Years Ended December 31, 2014 and 2015 2015 2014   Gross...
LOGIC COMPANY Comparative Income Statement For Years Ended December 31, 2014 and 2015 2015 2014   Gross sales $ 19,000     $ 15,000   Sales returns and allowances 1,000     100   Net sales $ 18,000     $ 14,900   Cost of merchandise (goods) sold 12,000     9,000   Gross profit $ 6,000     $ 5,900   Operating expenses:      Depreciation $ 700     $ 600      Selling and administrative 2,200     2,000      Research 550     500      Miscellaneous 360     300        Total operating expenses $ 3,810     $...
KORBIN COMPANY Comparative Income Statements For Years Ended December 31, 2015, 2014, and 2013 2015 2014...
KORBIN COMPANY Comparative Income Statements For Years Ended December 31, 2015, 2014, and 2013 2015 2014 2013   Sales $ 450,688 $ 345,264 $ 239,600   Cost of goods sold 271,314 216,826 153,344   Gross profit 179,374 128,438 86,256   Selling expenses 63,998 47,646 31,627   Administrative expenses 40,562 30,383 19,887   Total expenses 104,560 78,029 51,514   Income before taxes 74,814 50,409 34,742   Income taxes 13,915 10,334 7,053   Net income $ 60,899 $ 40,075 $ 27,689 KORBIN COMPANY Comparative Balance Sheets December 31, 2015, 2014, and...
Presented below is an income statement for Kinder Company for the year ended December 31, 2015....
Presented below is an income statement for Kinder Company for the year ended December 31, 2015. Kinder Company Income Statement For the Year Ended December 31, 2015 Net sales                                                                                                               $850,000 Costs and expenses:       Cost of goods sold                                                                          640,000       Selling, general, and administrative expenses                                70,000       Other, net                                                                                          20,000    730,000 Income before income taxes                                                                                   120,000 Income taxes                                                                                                             36,000 Net income                                                                                                            $ 84,000 Additional information: 1.   "Selling, general, and administrative expenses" included a charge of $7,000 for impairment...
Income Statement Huddleston Manufacturing Company For the Year Ended December 31, 2012 Sales                           
Income Statement Huddleston Manufacturing Company For the Year Ended December 31, 2012 Sales                                                                $2,800,000 Less: Cost of goods sold                                    1,820,000 Gross profits                                                     $   980,000 Less: Operating expenses                                       240,000 Operating Profits                                               $   740,000 Less: Interest expense                                              70,000 Net profits before taxes                                     $   670,000 Less: Taxes (40%)                                                  268,000 Net profits after taxes                                        $   402,000 Less: Cash Dividends                                             132,000 To: Retained earnings                                       $   270,000 Huddleston Manufacturing estimates its sales in 2013 will be $3 million.  Interest expense is expected to remain unchanged at $70,000, and the firm plans to pay cash dividends of $140,000 during 2013.  Cost of goods sold includes...
the segmented income statement for XYZ Company for the year ended December 31, 2016, follows: XYZ...
the segmented income statement for XYZ Company for the year ended December 31, 2016, follows: XYZ COMPANY Segmented Income Statement For the Year Ended December 31, 2016 Total Company Product A Product B Product C Sales $ 592,000 $ 297,000 $ 118,000 $ 177,000 Variable expenses 273,000 154,000 49,000 70,000 Contribution margin $ 319,000 $ 143,000 $ 69,000 $ 107,000 Fixed expenses 283,000 165,000 47,000 71,000 Operating income $ 36,000 $ (22,000 ) $ 22,000 $ 36,000 The company is...
Rembrandt Paint Company had the following income statement items for the year ended December 31, 2016...
Rembrandt Paint Company had the following income statement items for the year ended December 31, 2016 ($ in 000s):   Net sales $ 34,000   Cost of goods sold $ 18,500   Interest income 360   Selling and administrative expenses 4,100   Interest expense 670   Restructuring costs 2,400       In addition, during the year the company completed the disposal of its plastics business and incurred a loss from operations of $3.2 million and a gain on disposal of the component’s assets of $5.2 million. 600,000 shares...
Rembrandt Paint Company had the following income statement items for the year ended December 31, 2016...
Rembrandt Paint Company had the following income statement items for the year ended December 31, 2016 ($ in 000s):   Net sales $ 20,000   Cost of goods sold $ 11,500   Interest income 220   Selling and administrative expenses 2,700   Interest expense 390   Restructuring costs 1,000       In addition, during the year the company completed the disposal of its plastics business and incurred a loss from operations of $1.8 million and a gain on disposal of the component’s assets of $2.4 million. 600,000 shares...
Rembrandt Paint Company had the following income statement items for the year ended December 31, 2016...
Rembrandt Paint Company had the following income statement items for the year ended December 31, 2016 ($ in 000s):   Net sales $ 20,000   Cost of goods sold $ 11,500   Interest income 220   Selling and administrative expenses 2,700   Interest expense 390   Restructuring costs 1,000       In addition, during the year the company completed the disposal of its plastics business and incurred a loss from operations of $1.8 million and a gain on disposal of the component’s assets of $2.4 million. 600,000 shares...
The income statement for Delta-tec Inc. for the year ended December 31, 2016, was as follows
The income statement for Delta-tec Inc. for the year ended December 31, 2016, was as follows: Delta-tec Inc. Income Statement (selected items) For the Year Ended December 31, 2016   1 Income from operations $299,700.00 2 Gain on sale of investments 17,800.00 3 Less unrealized loss on trading investments 72,500.00 4 Net income $245,000.00   The balance sheet dated December 31, 2015, showed a Retained Earnings balance of $825,000. During 2016, the company purchased trading investments for the first time...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT