In: Accounting
Selected comparative financial statements of Korbin Company follow.
| KORBIN COMPANY | |||||||||
| Comparative Income Statements | |||||||||
| For Years Ended December 31, 2019, 2018, and 2017 | |||||||||
| 2019 | 2018 | 2017 | |||||||
| Sales | $ | 479,843 | $ | 367,599 | $ | 255,100 | |||
| Cost of goods sold | 288,865 | 230,117 | 163,264 | ||||||
| Gross profit | 190,978 | 137,482 | 91,836 | ||||||
| Selling expenses | 68,138 | 50,729 | 33,673 | ||||||
| Administrative expenses | 43,186 | 32,349 | 21,173 | ||||||
| Total expenses | 111,324 | 83,078 | 54,846 | ||||||
| Income before taxes | 79,654 | 54,404 | 36,990 | ||||||
| Income tax expense | 14,816 | 11,153 | 7,509 | ||||||
| Net income | $ | 64,838 | $ | 43,251 | $ | 29,481 | |||
| KORBIN COMPANY | |||||||||
| Comparative Balance Sheets | |||||||||
| December 31, 2019, 2018, and 2017 | |||||||||
| 2019 | 2018 | 2017 | |||||||
| Assets | |||||||||
| Current assets | $ | 54,825 | $ | 36,695 | $ | 49,052 | |||
| Long-term investments | 0 | 1,100 | 4,700 | ||||||
| Plant assets, net | 98,747 | 89,776 | 51,941 | ||||||
| Total assets | $ | 153,572 | $ | 127,571 | $ | 105,693 | |||
| Liabilities and Equity | |||||||||
| Current liabilities | $ | 22,422 | $ | 19,008 | $ | 18,496 | |||
| Common stock | 67,000 | 67,000 | 49,000 | ||||||
| Other paid-in capital | 8,375 | 8,375 | 5,444 | ||||||
| Retained earnings | 55,775 | 33,188 | 32,753 | ||||||
| Total liabilities and equity | $ | 153,572 | $ | 127,571 | $ | 105,693 | |||
2. Complete the below table to calculate income statement data in common-size percents. (Round your percentage answers to 2 decimal places.)
| Korbin Company | ||||||
| Common size Comparative Income statement | ||||||
| For the year's ended December 31, 2019, 2018, 2017 | ||||||
| 2019 | 2018 | 2017 | ||||
| (i) | (i) / $479843 | (ii) | (ii) / $367599 | (iii) | (iii) / $255100 | |
| Sales | $ 4,79,843 | 100.00% | $ 3,67,599 | 100.00% | $2,55,100 | 100.00% |
| Cost of goods sold | $ 2,88,865 | 60.20% | $ 2,30,117 | 62.60% | $1,63,264 | 64.00% |
| Gross Profit | $ 1,90,978 | 39.80% | $ 1,37,482 | 37.40% | $ 91,836 | 36.00% |
| Selling Expenses | $ 68,138 | 14.20% | $ 50,729 | 13.80% | $ 33,673 | 13.20% |
| Administrative Expenses | $ 43,186 | 9.00% | $ 32,349 | 8.80% | $ 21,173 | 8.30% |
| Total operating expenses | $ 1,11,324 | 23.20% | $ 83,078 | 22.60% | $ 54,846 | 21.50% |
| Income before income tax | $ 79,654 | 16.60% | $ 54,404 | 14.80% | $ 36,990 | 14.50% |
| Income tax expense | $ 14,816 | 3.09% | $ 11,153 | 3.03% | $ 7,509 | 2.94% |
| Net Income | $ 64,838 | 13.51% | $ 43,251 | 11.77% | $ 29,481 | 11.56% |