SCALP Handout 040
SCALP Handout 040
SCALP Handout 040
Grumpy Cat Company decided to undergo financial analysis of their operations for 2020 and 2019. You
are being hired as the financial analyst who will help Grumpy Cat understand each component better. The
following information was provided to you:
2020 2019
ASSETS
Current Assets
Cash and cash equivalents P1,896,337 P1,456,997
Trade and other receivables 653,974 885,697
Marketable equity securities 468,220 450,000
Merchandise inventory 677,520 756,442
Other current assets 8,650 40,619
Total current assets 3,704,701 3,589,755
Noncurrent assets
Property, plant and equipment, net 4,302,981 4,506,669
Investment in associate 530,978 389,664
Investment property, net 3,597,556 3,699,754
Other noncurrent assets 220,000 385,600
Total noncurrent assets 8,651,515 8,981,687
Noncurrent liabilities
Bonds payable 4,283,694 5,663,997
Other noncurrent liabilities 80,000 88,000
Total noncurrent liabilities 4,363,694 5,751,997
Shareholders' Equity
Ordinary share capital 2,000,000 2,000,000
Ordinary share premium 500,000 500,000
Retained earnings 2,209,522 1,896,445
Retained earnings – bonds 1,000,000 -
Total shareholders’ equity 5,709,522 4,396,445
Page 1 of 2
This is
Handout 040 Analysis of Financial Statements through Ratios
2020
Net Sales P4,000,000
Less: Cost of goods sold 1,630,880
Gross profit 2,369,120
Less: Selling expenses 224,891
Administrative expenses 188,845
Other expenses 67,000
Operating income 1,888,384
Less: interest expense 12,560
Net income before tax 1,875,824
Income tax expense 562,747
Net income P1,313,077
Page 2 of 2