Digital Everywhere-A

Digital Everywhere-A - This spreadsheet show the results...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
This spreadsheet show the results assuming current time is the end of 1998. This is not in the HW, bu Assume $1 million is required to run the business Exhibit 1 Pro Forma Projections for Digital Ever Digital Everywhere Inc. Pro Forma Projections (in $,000s) Income Statement 1998(year0) 1999 2000 2001 Net Sales 8,500 15,000 35,500 46,000 COGS 3,200 5,600 14,000 18,100 Gross Profit 5,300 9,400 21,500 27,900 3,500 5,410 6,400 5,300 Depreciation 0 91 239 253 1,100 2,800 4,100 5,400 Earnings before Interest and Tax 700 1,190 11,000 17,200 Income Tax (35%) 245 417 3,850 6,020 Net earnings 455 774 7,150 11,180 Balance Sheet 1998 1999 2000 2001 Cash 1,000 1,000 4,793 13,907 Working Cash 1,000 1,000 1,000 1,000 Excess Cash 0 0 3,793 12,907 Accounts Receivable 1,417 2,500 5,917 7,667 Inventories 400 700 1,750 2,263 Other 354 625 1,479 1,917 Total Current Assets 3,171 4,825 13,939 25,753 Net Fixed Assets 906 2,300 3,200 4,000 Total Assets 4,077 7,125 17,139 29,753 Liabilities and Shareholders' Equity Accounts payable 533 933 2,333 3,017 Accrued Expenses 607 1,071 2,536 3,286 Current Liabilities
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 04/12/2010 for the course FINA 537 taught by Professor Luxiaolei during the Spring '09 term at HKUST.

Page1 / 9

Digital Everywhere-A - This spreadsheet show the results...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online