Technics, Inc. Income Statement for the Year Ended
December 31, 2012
Sales revenue $600,000
Less: Cost of goods sold $460,000
Gross profits (600,000-460,000) = $140,000
Less: Operating expenses
General and administrative cxpense $30,000
Depreciation expense $30,000
Total operating expense (30,000+30,000) $60,000
Operating profits $80,000Less: interest expense $10,000
Net profits before taxes(80,000-10,000) $70,000
Less Taxes $27,100
Earnings available for common stockholders (70,000-27,100) $42,900
Earnings per share :EPS $2.15
Technics, Inc. Balance Sheet
December
Assets 2012 2011
Cash $15,000 $16000
Marketable Securities 7,200 8000
Accounts receivable 34,100 42200
Inventories 82,000 50,000
Total Current Assets $138,300 $116,000
Land and Building $150,000 $150,000
Machinery and equipment 200,000 190,000
Furniture and fixtures 54,000 50,000
Other 11,000 10,000
Total gross fixed asset $415,000 $400,000
Less: Accumulated Depreciatio 145,000 115,000
New Fixed Assets $270,000 $285,000
Total Assets $408,000 $401,200
Liabilities and Stockholders Equity
Accounts payable $57,000 $49000notes payable 13,000 16,000
accruals 5,000 6,000
Total current liabilites 75,000 71,000
long-term debt $150,000 $160,000
common stock equity (shares Outstanding)
(19,000 in 2012 and 20,000 in 2011) $110,200 $120,000
Retained earnings 73,100 50,200
Total Stockholders $183,300 $170,200
Total liabilites and stockholders equity $408,300 $401,200