Evaluate financial performance along 4 year trend and make a comparison between these twolisted companies Maxis income statement 2022 2019 2022 2021 2020 2019 Total Revenue 9789 9241 8966 9313 revenue 9789 9241 8966 9313 Others revenue , total Cost of revenue ,total 5412 4957 3887 4268 Gross profit 4377 4284 5079 5045 Total operating expenses 7872 7299 6709 6834 Selling general admin expenses 690 598 1528 1301 Research development Depreciation amortization 1721 1649 1475 1379 Interest expenses (income) net operating 418 459 Unusual expenses (income) Other operating expenses ,total 2188 2203 181 114 Operating income 1917 1942 2257 2479 Interest income( Expense),net non operating 3761 365 407 Gain (loss) on sale of assets Other, net 106 180 40 45 Net income before taxes 1811 1762 1852 2027 Provision for income taxes 630 454 470 515 Net income after taxws 1181 1308 1382 1512 Minority intrest 2 Equity in affiliates US GAAP adjustment Net income before extraordinary items 1182 1308 1382 1512 Total extraordinary items Net income 1182 1308 1382 1512 Total adjustment to net income Income avaible to common excluding extraordinary items 1182 1308 1382 1512 Dilution adjustment 0 632 0 557 Diluted net income 1182 63 1307 44 1382 1512 Diluted weighted average shares 7832 7829 7825 7819 Diluted eps excluding extraordinary items 0 151 0 167 0 18 0 19 Dps common stock primary issue 0 2 0 16 0 16 0 2 Diluted normalized eps 0 145 0 141 0 18 0 2 Maxis Balance sheet 2022 2019Maxis Balance sheet 2022 2019 2022 2021 2020 2019 Total current assets 2781 2850 2822 2986 Cash and short term investment 671 1228 735 582 cash 117 188 137 Cash equivalents 219 117 735 582 Short term investments 452 1111 547 445 Total receivables, net 1806 1247 1558 1961 Accounts receivables trade,net 1276 1091 1254 1349 Total inventory 8 5 3 3 Prepaid expebses 139 204 190 157 Other current assets ,total 157 166 336 283 Total assets 23045 22443 21932 22323 Property plant equipment,Total net 7526 7047 6698 6840 Property Plant equipment,total Gross 16455 15279 14296 13654 Accumulated Dpreciation,total 8929 8232 7598 6814 Goodwill,net 9687 9581 254 219 Intangibles, net 11507 11474 11207 11091 Long term investments 4 4 4 4 Note receivable long term 530 156 947 1183 Other long term assets,total 705 754 Other assets ,total 10354 9232 Total current liabilities 4443 5746 4461 5760 Accounts payables 2176 1678 17 Payable accrued 2550 2538 2537 Accrued expenses 142 129 Notes payable short term debt 851 877 905 Current prort of LT debt capital leases 283 2042 255 251 Other current liabilities,total 991 1020 1651 2042 Total liabilities 16674 15718 14882 15322 Total Long term debt 9582 8056 9508 8768 Long term debt 7827 6294 7821 6934 Capital lease blingations 1755 1762 1687 1834 Deferred income tax 985 908 382 199 Minority interst 2 Other current liabilities ,total 283 1461 531 595 Total equity 6371 6725 7050 7001 Redeemed preferred stock ,total Preferred stock non redeemable ,net Common stock,total 2585 2564 2547 2532 Additional paid in capital Retained earnings (accumulated deficit ) 3712 4097 4523 4478 Treasury stock common ESOP Debt Unrealized gain ( loss) Other Equity ,total 74 64 20 9 Total liabilities Shareholders equity 23045 22443 21932 22323 Total common sharesoutstanding 7830 15 7826 27 7823 04 7820 5 Total preferred sharesoutstanding Digi Financial Statement income statement 2022 and 2019 Annual Data millions of us $ expect per share data 2022 2019 Revenue $ 388 225 $254 203 Cost of goods sold $ 171 939 $135 299 Gross profit $ 216 286 $143 972 Research and development expenses $ 55 098 $43 765 Sg a expenses $ 128 893 $ 88 901 Other operating income expense $ 6 2 $ 0 128 Operating expenses $ 178 066 $11 145 Operating income $ 38 22 $1 073 Total non operating income expense $ 19 592 $ 11 145 Pre tax income $18 628 Income taxes $ 0 755 $ 1 187 Income after taxes $ 19 383 $ 9 958 Other income Income from continuous operations $ 19 383 $9 958 Income from discontinued operations Net income $19 383 $9 958 ebitda $ 75 792 $23 468 ebit $ 38 22 $10 072 Basic shares outstanding 35 28 Shares outstanding 36 29 Basis eps $ 0 55 $0 36 Eps earnings per share $ 0 54 $0 35 Digi Financial Statement income statement 2021 and 2020 Annual Data millions of us $ expect per share data 2021 2020 Revenue $ 308 632 $279 271 Cost of goods sold $ 141 975 $135 299 Gross profit $ 166 657 $143 972 Research and development expenses $ 46 623 $43 765 Sg a expenses $ 102 739 $ 88 901 Other operating income expense $ 5 772 $ 0 128 Operating expenses $ 156 129 $156 129 Operating income $ 10 528 $11 317 Total non operating income expense $ 1 529 $ 3 854 Pre tax income $8 999 $7 463 Income taxes $ 1 376 $ 0 948 Income after taxes $10 366 $ 8 411 Other income Income from continuous operations $ 10 366 $8 411 Income from discontinued operations Net income $10 366 $8 411 ebitda $31 405 $30 616 ebit $10 366 $11 317 Basic shares outstanding 32 29 Shares outstanding 32 30 Basis eps $ 0 32 $0 29 Eps earnings per share $ 0 31 $0 28 Digi Balance sheet 2020 and 2021 Annual Data millions of us $ expect per share data 2022 2019 Cash on hand $152 432 $54 129 Receivables $43 738 $ 59 227 inventory $43 921 $51 568 Pre paid expenses Other current assets $ 3 869 $5 134 Total current assets $246 658 $170 058 Property plant and equipment $12 132 $11 507 Long term investment Goodwill and intangible assets $343 551 $331 383 Other long term assets $1 506 $1 011 Long term term assets $37 ,873 $358 624 Total assets $619 531 $528 682 Total current liabilities $58 941 $61 23 Long term debt $45 799 $58 98 Others non current liabilities $8 079 $1 65 Total long term liabilities $88 073 $95 952 Total liablities $147,014 $157 182 Common stock net $0 407 $0 355 Retained earnings(Accumulated Deficit $180 692 $170 33 Comprehensive income $ 22 746 $ 23 817 Other share holders equity Share holder equity $472 517 $ 371 5 Total liabilities and share holder equity $619 531 $ 528 682 Digi Balance sheet 2022 and 2019 Annual Data millions of us $ expect per share data 2022 2019 Cash on hand $ 34 9 $92 792 Receivables $50 45 $ 56 417 inventory $73 223 $39 764 Pre paid expenses Other current assets $ 3 871 $3 574 Total current assets $166 208 $192 547 Property plant and equipment $27 594 $13 857 Long term investment Goodwill and intangible assets $642 541 $184 089 Other long term assets $2 253 $0 875 Long term term assets $687 687 $206 151 Total assets $853 895 $398 698 Total current liabilities $96 507 $44 458 Long term debt $222 448 $ Others non current liabilities $4 342 $3 809 Total long term liabilities $255 875 $5 262 Total liablities $352 382 $49 72 Common stock net $0 42 $0 346 Retained earnings(Accumulated Deficit $200 075 $161 919 Comprehensive income $ 26 054 $ 25 515 Other share holders equity Share holder equity $501 513 $348 978 Total liabilities and share holder equity $853 895 $ 398 698

The Answer is in the image, click to view ...

Question: Evaluate financial performance along 4-year trend and make a comparison between these twolisted companies. Maxis income statement 2022 - 2019 2022 2021 2020 2019 Total

Evaluate financial performance along 4-year trend and make a comparison between these twolisted companies.

Maxis income statement 2022 - 2019

	2022	2021	2020	2019
Total Revenue	9789	9241	8966	9313
revenue	9789	9241	8966	9313
Others revenue , total	-	-	-	-
Cost of revenue ,total	5412	4957	3887	4268
Gross profit	4377	4284	5079	5045
Total operating expenses	7872	7299	6709	6834
Selling/general/admin.expenses	690	598	1528	1301
Research & development	-	-	-	-
Depreciation / amortization	1721	1649	1475	1379
Interest expenses (income)-net operating	-418	-459	-	-
Unusual expenses (income)	-	-	-	-
Other operating expenses ,total	2188	2203	-181	-114
Operating income	1917	1942	2257	2479
Interest income( Expense),net non-operating	-	-3761	-365	-407
Gain (loss) on sale of assets	-	-	-	-
Other, net	106	180	-40	-45
Net income before taxes	1811	1762	1852	2027
Provision for income taxes	630	454	470	515
Net income after taxws	1181	1308	1382	1512
Minority intrest	2	-	-	-
Equity in affiliates	-	-	-	-
US .GAAP adjustment	-	-	-	-
Net income before extraordinary items	1182	1308	1382	1512
Total extraordinary items	-	-	-	-
Net income	1182	1308	1382	1512
Total adjustment to net income	-	-	-	-
Income avaible to common excluding extraordinary items	1182	1308	1382	1512
Dilution adjustment	-0.632	0.557	-	-
Diluted net income	1182.63	1307.44	1382	1512
Diluted weighted average shares	7832	7829	7825	7819
Diluted eps excluding extraordinary items	0.151	0.167	0.18	0.19
Dps -common stock primary issue	0.2	0.16	0.16	0.2
Diluted normalized eps	0.145	0.141	0.18	0.2

Maxis Balance sheet 2022 2019Maxis Balance sheet 2022 2019

	2022	2021	2020	2019
Total current assets	2781	2850	2822	2986
Cash and short term investment	671	1228	735	582
cash	-	117	188	137
Cash & equivalents	219	117	735	582
Short term investments	452	1111	547	445
Total receivables, net	1806	1247	1558	1961
Accounts receivables trade,net	1276	1091	1254	1349
Total inventory	8	5	3	3
Prepaid expebses	139	204	190	157
Other current assets ,total	157	166	336	283
Total assets	23045	22443	21932	22323
Property /plant//equipment,Total- net	7526	7047	6698	6840
Property /Plant/equipment,total-Gross	16455	15279	14296	13654
Accumulated Dpreciation,total	-8929	-8232	-7598	-6814
Goodwill,net	9687	9581	254	219
Intangibles, net	11507	11474	11207	11091
Long term investments	4	4	4	4
Note receivable long term	530	156	947	1183
Other long term assets,total	705	754	-	-
Other assets ,total	-10354	-9232	-	-
Total current liabilities	4443	5746	4461	5760
Accounts payables	2176	1678	17
Payable /accrued	-	2550	2538	2537
Accrued expenses	142	129	-	-
Notes payable / short term debt	851	877	-	905
Current prort.of LT debt/capital leases	283	2042	255	251
Other current liabilities,total	991	1020	1651	2042
Total liabilities	16674	15718	14882	15322
Total Long term debt	9582	8056	9508	8768
Long term debt	7827	6294	7821	6934
Capital lease blingations	1755	1762	1687	1834
Deferred income tax	985	908	382	199
Minority interst	2	-	-	-
Other current liabilities ,total	-283	-1461	531	595
Total equity	6371	6725	7050	7001
Redeemed preferred stock ,total	-	-	-	-
Preferred stock -non redeemable ,net	-	-	-
Common stock,total	2585	2564	2547	2532
Additional paid in capital	-	-	-	-
Retained earnings (accumulated deficit )	3712	4097	4523	4478
Treasury stock -common	-	-	-	-
ESOP Debt	-	-	-	-
Unrealized gain ( loss)	-	-	-	-
Other Equity ,total	74	64	-20	-9
Total liabilities & Shareholders equity	23045	22443	21932	22323
Total common sharesoutstanding	7830.15	7826.27	7823.04	7820.5
Total preferred sharesoutstanding	-	-	-	-

Digi Financial Statement income statement 2022 and 2019

Annual Data / millions of us $ expect per share data	2022	2019
Revenue	$ 388.225	$254.203
Cost of goods sold	$ 171.939	$135.299
Gross profit	$ 216.286	$143.972
Research and development expenses	$ 55.098	$43.765
Sg&a expenses	$ 128.893	$ 88.901
Other operating income / expense	$ 6.2	$ 0.128
Operating expenses	$ 178.066	$11.145
Operating income	$ 38.22	$1.073
Total non operating income / expense	$-19.592	$ 11.145
Pre tax income	$18.628
Income taxes	$-0.755	$ 1.187
Income after taxes	$ 19.383	$ 9.958
Other income	-	-
Income from continuous operations	$ 19.383	$9.958
Income from discontinued operations	-	-
Net income	$19.383	$9.958
ebitda	$ 75.792	$23.468
ebit	$ 38.22	$10.072
Basic shares outstanding	35	28
Shares outstanding	36	29
Basis eps	$ 0.55	$0.36
Eps earnings per share	$ 0.54	$0.35

Digi Financial Statement income statement 2021 and 2020

Annual Data / millions of us $ expect per share data	2021	2020
Revenue	$ 308.632	$279.271
Cost of goods sold	$ 141.975	$135.299
Gross profit	$ 166.657	$143.972
Research and development expenses	$ 46.623	$43.765
Sg&a expenses	$ 102.739	$ 88.901
Other operating income / expense	$ -5.772	$ 0.128
Operating expenses	$ 156.129	$156.129
Operating income	$ 10.528	$11.317
Total non operating income / expense	$-1.529	$ 3.854
Pre tax income	$8.999	$7.463
Income taxes	$-1.376	$-0.948
Income after taxes	$10.366	$ 8.411
Other income	-	-
Income from continuous operations	$ 10.366	$8.411
Income from discontinued operations	-	-
Net income	$10.366	$8.411
ebitda	$31.405	$30.616
ebit	$10.366	$11.317
Basic shares outstanding	32	29
Shares outstanding	32	30
Basis eps	$ 0.32	$0.29
Eps earnings per share	$ 0.31	$0.28

Digi Balance sheet 2020 and 2021

Annual Data / millions of us $ expect per share data	2022	2019
Cash on hand	$152.432	$54.129
Receivables	$43.738	$ 59.227
inventory	$43.921	$51.568
Pre -paid expenses	-	-
Other current assets	$ 3.869	$5.134
Total current assets	$246.658	$170.058
Property plant and equipment	$12.132	$11.507
Long term investment	-	-
Goodwill and intangible assets	$343.551	$331.383
Other long -term assets	$1.506	$1.011
Long term term assets	$37.,873	$358.624
Total assets	$619.531	$528.682
Total current liabilities	$58.941	$61.23
Long term debt	$45.799	$58.98
Others non current liabilities	$8.079	$1.65
Total long term liabilities	$88.073	$95.952
Total liablities	$147,014	$157.182
Common stock net	$0.407	$0.355
Retained earnings(Accumulated Deficit	$180.692	$170.33
Comprehensive income	$-22.746	$-23.817
Other share holders equity	-	-
Share holder equity	$472.517	$ 371.5
Total liabilities and share holder equity	$619.531	$ 528.682

Digi Balance sheet 2022 and 2019

Annual Data / millions of us $ expect per share data	2022	2019
Cash on hand	$ 34.9	$92.792
Receivables	$50.45	$ 56.417
inventory	$73.223	$39.764
Pre -paid expenses	-	-
Other current assets	$ 3.871	$3.574
Total current assets	$166.208	$192.547
Property plant and equipment	$27.594	$13.857
Long term investment	-	-
Goodwill and intangible assets	$642.541	$184.089
Other long -term assets	$2.253	$0.875
Long term term assets	$687.687	$206.151
Total assets	$853.895	$398.698
Total current liabilities	$96.507	$44.458
Long term debt	$222.448	$ -
Others non current liabilities	$4.342	$3.809
Total long term liabilities	$255.875	$5.262
Total liablities	$352.382	$49.72
Common stock net	$0.42	$0.346
Retained earnings(Accumulated Deficit	$200.075	$161.919
Comprehensive income	$-26.054	$-25.515
Other share holders equity	-	-
Share holder equity	$501.513	$348.978
Total liabilities and share holder equity	$853.895	$ 398.698

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!

Maxis Balance sheet 2022 2019 2022 2021 2020 2019 Total current assets 2781 2850 2822 2986 Cash and short term investment 671 1228 735 582 cash - 117 188 137 Cash & equivalents 219 117 735 582 Short...

Digi Financial Statement income statement 2022 and 2019 Annual Data / millions of us $ expect per share data 2022 2019 Revenue $ 388.225 $254.203 Cost of goods sold $ 171.939 $135.299 Gross profit $...

Calculate the liquidity, asset management, debt management and profitability groups of ratios for two listed companies for a period of four financial years ended 2020 or 2021 whicheverapplicable....

I have a Project I am working on for Portfolio Management. I finished most of the data entry and creating of tabs, but I still have about 30% of the project that I need help on. I expect it to take...

Page |1 Lyft: More than a mustache markets, they differ in size, physically Lyft has been going through a rough patch (employees, locations, customers) and financially (Uber's revenue is almost eight...

MAXIS PROFITABILITY RATIOS 2018 2019 2020 2021 Gross Profit Margin 51.5 5.6 (10.6) 36.1 Net Profit Margin (37.0) 139.9 (11.6) 18.5 Oprating Profit Margin 0.30 0.27 0.57 0.16 Return on Assets (ROA)...

GIVIISI V. Common Size Income Statement Prepare a common size income statement for two years and compare/contrast the changes (Refer to chapter 17) VI. Ratio Analysis of Financial Statements Prepare...

\flong-term shareholder value which may not be reflected in short-term financial performance. While there has always been a long-term sustainability ambition, the short-term strategy included...

Question: What benchmarks (such as industry averages and S&P 500 averages etc.) did you use to evaluate the ratios for your company? How were they helpful? Long-term liabilities? technical resources,...

QUESTION: PLEASE DO 7 AND 8 7. Long-term liabilities? 8. What benchmarks (such as industry averages and S&P 500 averages etc.) did you use to evaluate the ratios for your company? How were they...

Explain why FOFs decision to record substantial increases in its natural resource assets violated the conservatism constraint. Please be specific.

An IBD/TIPP poll conducted to learn about attitudes toward investment and retirement (Investor's Business Daily, May 5, 2000) asked male and female respondents how important they felt level of risk...

if the seller terminates the listing contract prior to the expiration of the contract, the listing broker would be entitled to what compensation?

Question 4 8 Which of the following does not represent a component of the relational costs associated with procuring an item? a . Travel costs b . Collaboration costs c . Training costs d ....

Outline the key issues affecting your decision. What is your recommendation?

If you were asked to increase employee awareness of benefits, what actions would you take without changing the way the company provides benefits? If you could change the entire benefit program, what...

What are the common problems you would expect to find with the benefit program of a large company?