In: Accounting
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 |
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