Financial analysis project, Financial Management

Assignment Help:

Financial Analysis Project:

  1. At the beginning of 2009, CanGo purchased the online gaming company. This purchase was for cash, paid for through the proceeds of the IPO and results in goodwill.
  2. 90% of the online book sales comes from JIT, the other 10% through the inventory which CanGo possesses. 100% of the CD/DVD/MP3 come through CanGo inventory. The result is that 80% of ALL sales is JIT and 20% is inventory.
  3. There is one warehouse for shipping of books and one plant for manufacturing.
  4. There are three divisions: a CD/DVD/MP3 division, an online gaming division and a books division. All manufacturing takes place in the CD/DVD/MP3 division.
  5. The IPO took place at the beginning of 2009.
  6. The CD/DVDs were customized beginning in 2008. The MP3 players were built beginning in the start of 2009.
  7. The online gaming company was purchased for $30,000,000 and both Elizabeth and Andrew initiated the process.
  8. The company began in 2006, has a VC infusion in 2007 and 2008. It showed a profit in 2008 and 2009. Its only profitable division is the online book sales division.
  9. It has some type of international operations, hence the need for a "translation gain or loss" in owner's equity.
  10. It has an extraordinary loss from fire and a sale of a segment of its business in 2009.

Balance Sheet

ASSETS

December 31, 2009


Cash

$20,900,000


Marketable Securities

$117,000,000


Accounts Receivable

$33,000,000


Less: Allowance for Bad Debts

$(880,000)


Net Accounts Receivable

$32,120,000





Inventory



Raw Materials

$2,000,000


Work-in-process

$1,000,000


Finished Goods

$5,000,000


Inventory Purchased for Resale

$24,000,000


Total Inventory

$32,000,000





Plant, Property and Equipment

$6,700,000


Less: Accumulated Depreciation

$(320,000)


Net Plant, Property and Equipment

$6,380,000





Prepaid Expenses

$200,000





Goodwill and Other Purchased Intangibles

$28,000,000


Less: Amortization

$(700,000)


Net Goodwill and Other Purchased Intangibles

$27,300,000





Total Assets

$235,900,000



LIABILITIES AND OWNERS' EQUITY

Accounts Payable

$22,000,000


Accrued Advertising

$11,800,000


Other Liabilities and Accrued Expense

$1,400,000


Current Portion of Long-Term Debt

$2,300,000





Long Term Debt

$57,400,000





Preferred Stock, $100 par value per share,



100,000 authorized, 0 shares issued and outstanding

$0





Common Stock, $1 par value per share,



250,000,000 shares authorized, 13,000,000 shares



issued, 12,900,000 outstanding

$13,000,000





Additional Paid-in-Capital in excess of par value, Common Stock

$117,000,000





Treasury Stock

$(1,000,000)





Retained Earnings (less Cash Dividends Paid)

$12,000,000

$11,000,000




Total Liabilities and Owner's Equity

$235,900,000



Income Statement


December 31, 2009

December 31, 2008

Sales Revenues

$51,000,000

$10,300,000

Less: Sales Returns

$(1,000,000)

$(300,000)

Net Sales Revenues

$50,000,000

$10,000,000

Less: Cost of Goods Sold

$(9,000,000)

$(4,000,000)

Gross Profit

$41,000,000

$6,000,000




Operating Expenses:



Advertising and Sales

$(26,000,000)

$(3,000,000)

Depreciation

$(160,000)


Salaries and Wages

$(1,700,000)

$(1,400,000)

Product Development

$(4,000,000)

$(1,200,000)

Merger and Acquisition Related Costs, including



Amortization of Goodwill and Other Intangibles

$(700,000)

$0

Total Operating Expenses

$(32,560,000)





Income from Continuing Operations Before Income Taxes

$8,440,000





Less: Income Taxes at 35%

$(2,954,000)


Income from Continuing Operations

$5,486,000





Discontinued Operations:



Income from Operations of Discontinued Division



(less applicable income taxes)

$350,000


Loss on Disposal of Discontinued Division



(less applicable income taxes)

$(150,000)


Total Gain from Discontinued Operations

$200,000





Extraordinary Items:



Loss from fire (less applicable income taxes)

$(200,000)





Net Income

$5,486,000



Divisional Revenues

Books

$15,000,000

$7,000,000

Online gaming

$25,000,000


Customized MP3/CD/DVD

$10,000,000

$3,000,000

Customized MP3/CD/DVD Inventory at end of 2009

$8,000,000



Related Discussions:- Financial analysis project

find the worst case npv and probability, Question 1 What are the tota...

Question 1 What are the total cash inflows for project A? Discount rate (%)                      NPV of A (Rs.) 0

Leverages, Leverages 'Leverages' are of prime importance in the analysi...

Leverages 'Leverages' are of prime importance in the analysis of a companies' risk. They give a good picture of the business, financial and the overall risk of a company's oper

Security offered - influence the rate of interest, Q. Security offered -  ...

Q. Security offered -  influence the rate of interest ? The rate of interest charged on the loan will be lesser if the debt is secured against an asset or assets of the company

Firms operation and financing decision, Q. Firms operation and financing de...

Q. Firms operation and financing decision? Firms operation and financing decision risks or the variability of returns also results for the decision make within the company. Ris

Project, AThe project is expected to have an initial outlay of $200million ...

AThe project is expected to have an initial outlay of $200million and generate cash inflows of $64million for the next 12 yearssk question #Minimum 100 words accepted#

Fixed rate versus floating rate asset backed securities, There are fi...

There are fixed as well as floating rate asset-backed securities. A floating rate asset-backed security is one whose underlying pool consists of loans or receivab

Total return analysis, A trade is assessed on the basis of its perfor...

A trade is assessed on the basis of its performance. Performance can be defined as the expected total return over and above the investment horizon of the trade. T

Financial reform, The recent financial reform in the Public Sector that had...

The recent financial reform in the Public Sector that had been implemented in Fiji is essential. Critically evaluate this statement.

Define mergers affect consumers, How do mergers affect consumers? A: Th...

How do mergers affect consumers? A: The impacts mergers have on consumers vary widely. There may be a few inconvenience and anxiety when a customer's bank or branch is obtained

Depreciation, calculation of depreciation of long lived assets in times of ...

calculation of depreciation of long lived assets in times of inflation

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd