| Ratio | 2014 | 2015 |
| Net profit margin | 0.05794187999 | 0.04453064594 |
| Net profit ratio | 4.406172899 | 3.386013512 |
| Cash Flow return on assets | 0.02797317985 | 0.03429950787 |
| return on owner's equity | 2.51047409 | 1.913288288 |
| AUD (2016) | AUD (2016) | |
| Income | 150000 | |
| Expenses | ||
| Light | 1050 | |
| maintenance | 512 | |
| Salary and wages | 20000 | |
| Advertisement expenses | 2500 | |
| MArketing expense | 25000 | |
| Other operating expenses | 1500 | 50562 |
| Profit | 99438 |
| Particulars | 2016 | 2017 |
| Sales | 113255 | 120354 |
| Cost of good sold | 79576 | 76408 |
| Gross profit | 33679 | 43946 |
| Operating expenses | ||
| Development | 3502 | 3486 |
| General and administrative cost | 12353 | 11942 |
| Restructuring | 1017 | 1116 |
| Other operating cost | 2416 | 2378 |
| Total operating expenses | 19288 | 18922 |
| Operating income | 5471 | 5125 |
| Other income or expense | -739 | -639 |
| Profit before taxes | 4732 | 4486 |
| Provision for income taxes | 178 | 125 |
| Net income from continued business operations | 6554 | 1616 |
| Other | -963 | |
| Net income | 2333 | 1616 |
| Net income available to common shareholders | 4554 | 3398 |
| Earnings per share | ||
| Basic | 2.51 | 1.91 |
| Diluted | 2.48 | 1.88 |
| Weighted average shares outstanding | ||
| Diluted | 1839 | 1791 |
| EBITDA | 10032 | 11319 |
| 2016 | 2017 | ||
| Cash Flows From Operating Activities | |||
| Net income | 5554 | 3398 | |
| Depreciation & amortization | 4061 | 2194 | |
| Investment/asset impairment charges | |||
| Deferred income taxes | -700 | -100 | |
| Stock based compensation | 709 | 494 | |
| Account receivable | 572 | -28 | |
| Inventory | -330 | 339 | |
| Accounts payable | 31 | -140 | |
| Income taxes payable | -137 | -727 | |
| Other working capital | -4549 | -1284 | |
| Other non-cash items | 2279 | 1603 | |
| Net cash provided by operating activities | 5749 | ||
| Cash Flows From Investing Activities | |||
| Investments in property, plant, and equipment | -3603 | -2083 | |
| Property, plant, and equipment reductions | 424 | 213 | |
| Acquisitions, net | -2398 | -2198 | |
| Purchases of investments | -259 | -273 | |
| Sales/Maturities of investments | 302 | 291 | |
| Net cash used for investing activities | -5534 | -4150 | |
| Cash Flows From Financing Activities | |||
| Debt issued | 21758 | 19275 | |
| Debt repayment | -15867 | -17130 | |
| Common stock issued | 371 | 157 | |
| Common stock repurchased | -2883 | -1755 | |
| Excess tax benefit from stock based compensation | 145 | 29 | |
| Dividend paid | -1250 | -1089 | |
| Other financing activities | 70 | -12118 | |
| Net cash provided by (used for) financing activities | 1344 | -11731 | |
| Net change in cash | 2300 | -10132 | |
| Cash at beginning of period | 16133 | 18768 | |
| Cash at end of period | 17433 | 4636 | |
| Free Cash Flow | |||
| Operating cash flow | 6590 | 5249 | |
| Capital expenditure | -3603 | -2083 | |
| Free cash flow | 2887 | 3666 |
1,212,718Orders
4.9/5Rating
5,063Experts
Turnitin Report
$10.00Proofreading and Editing
$9.00Per PageConsultation with Expert
$35.00Per HourLive Session 1-on-1
$40.00Per 30 min.Quality Check
$25.00Total
FreeGet
500 Words Free
on your assignment today
Get
500 Words Free
on your assignment today
Request Callback
Doing your Assignment with our resources is simple, take Expert assistance to ensure HD Grades. Here you Go....