BUSN460 Individual Financial Analysis Project

Balance Sheet

Income Statement

Assumptions:
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
3 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.
4
5 There is one warehouse for shipping of books and
one plant for manufacturing.
6
7 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.
8
9 The IPO took place at the beginning of 2009.
10

11
The CD/DVDs
were customized beginning in 2008. The MP3 players were built beginning in the
start of 2009.
12

13
The online
gaming company was purchased for $30,000,000 and both Elizabeth and Andrew
initiated the process.
14

15
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.
16

17
It has some
type of international operations, hence the need for a “translation gain
or loss” in owner’s equity.
18

19
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

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Essay Fountain
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Nutrition, Hospitality & Human Services
Thank you for the revision.
Customer 452919, April 16th, 2024
Sociology
Thank you for your service. I hope that everyone had a happy Thanksgiving.
Customer 452919, November 23rd, 2021
Sociology
Thank you. You all have been timely, and amazing.
Customer 452919, May 3rd, 2022
Sociology
Thank you for following the guidelines of discussion. Awesome! Hopefully the grade will be better than the first 2 discussions submitted. I was fearful when I received an email requesting to send a copy of the book. Please remember that I confirmed whether or not you all had access to the book before I submitted my first request for assistance.
Customer 452919, February 1st, 2023
Communications
Thank you.
Customer 452723, April 22nd, 2021
Sociology
Thank you for your teamwork. I have only used Solutions to assist me with my assignments.
Customer 452919, March 1st, 2023
Sociology
I eant to thank the enttir team. A special thanks to Simon!
Customer 452919, November 2nd, 2021
Nursing
The second attempt was an unplagiarized paper. Thank you
Customer 452545, September 25th, 2020
Nursing
misunderstanding paper was late
Customer 452695, April 2nd, 2021
Business Studies
The writer delivered as on time with quality work. But writteres communication could of been better and I would have been more content with choosing my own writer as per my assignment.
Customer 452679, March 24th, 2021
Social Work and Human Services
Thank you for presenting the paper n-time. The team is getting much better. I have used you guys for a at least 4 semesters and will continue throughout my college career.
Customer 452919, February 21st, 2024
Psychology
Paper wad received on time there was also support with revision.
Customer 453101, June 8th, 2022
11,595
Customer reviews in total
96%
Current satisfaction rate
3 pages
Average paper length
37%
Customers referred by a friend
OUR GIFT TO YOU
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat