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% |