Question: Pro Forma Income Statement for Ideko, 2005 - 2010 Year 2005 2006 2007 2008 2009 2010 75,000 88,358 103,234 119,777 138,149 158,526 Income Statement ($

Pro Forma Income Statement for Ideko, 2005 - 2010 Year 2005 2006 2007 2008 2009 2010 75,000 88,358 103,234 119,777 138,149 158,526 Income Statement ($ 000) 1 Sales 2 Cost of Goods Sold 3. Raw Materials 4 Direct Labor Costs 5 Gross Profit 6 Sales and Marketing (16,000) (18,665) (21,593) (24,808) (28,333) (32,193) (18,000) (21,622) (25,757) (30,471) (35,834) (41,925) 41,000 48,071 55,883 64,498 73,982 84,407 (11,250) (14,579) (18,582) (23,356) (27,630) (31,705) 7 Administrative 8 EBITDA 9 Depreciation 10 EBIT 11 Interest Expense (net) 12 Pre-tax Income 13 Income Tax 14 Net Income (13,500) (13,254) (15,485) (16,769) (17,959) 16,250 20,238 21,816 24,373 28,393 (5500) (5450) (5405) (6865) (7678) 10,750 14,788 16,411 17,508 20,715 (75) (6800) (6800) (6800) (7820) 10,675 7988 9611 10,708 12,895 (3736) (2796) (3364) (3748) (4513) 6939 5193 6247 6960 8382 (20,608) 32,094 (7710) 24,383 (8160) 16,223 (5678) 10,545 The amount of the increase in net working capital for Ideko in 2008 is closest to: Pro Forma Income Statement for Ideko, 2005 - 2010 Year 2005 2006 2007 2008 2009 2010 75,000 88,358 103,234 119,777 138,149 158,526 Income Statement ($ 000) 1 Sales 2 Cost of Goods Sold 3. Raw Materials 4 Direct Labor Costs 5 Gross Profit 6 Sales and Marketing (16,000) (18,665) (21,593) (24,808) (28,333) (32,193) (18,000) (21,622) (25,757) (30,471) (35,834) (41,925) 41,000 48,071 55,883 64,498 73,982 84,407 (11,250) (14,579) (18,582) (23,356) (27,630) (31,705) 7 Administrative 8 EBITDA 9 Depreciation 10 EBIT 11 Interest Expense (net) 12 Pre-tax Income 13 Income Tax 14 Net Income (13,500) (13,254) (15,485) (16,769) (17,959) 16,250 20,238 21,816 24,373 28,393 (5500) (5450) (5405) (6865) (7678) 10,750 14,788 16,411 17,508 20,715 (75) (6800) (6800) (6800) (7820) 10,675 7988 9611 10,708 12,895 (3736) (2796) (3364) (3748) (4513) 6939 5193 6247 6960 8382 (20,608) 32,094 (7710) 24,383 (8160) 16,223 (5678) 10,545 The amount of the increase in net working capital for Ideko in 2008 is closest to

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 Finance Questions!

Pro Forma Income Statement for Ideko, 2005-2010 2009 Year 2005 2006 2007 2008 2010 Income Statement (000) 1 Sales 75,000 119,777 138,149 158,526 103,234 88,358 2 Cost of Goods Sold (16,000) (18,665)...

stion 9 Pro Forma Income Statement for Ideko, 2005-2010 Year 2005 2006 2007 2008 2009 2010 Income Statement (000) 1 Sales 75,000 103 234 88,358 119,777 138,149 158,526 2 Cost of Goods Sold 3 Raw...

Use the following information to answer the question(s) below Pro Forma Income Statement for Ideko, 2005-2010 Year 2005 2006 2007 2008 2009 2010 Income Statement ($ 000 1 Sales 2 Cost of Goods Sold 3...

Use the table for the question ( s ) below. Pro Forma Income Statement for Ideko, 2 0 0 5 minus 2 0 1 0 Year 2 0 0 5 2 0 0 6 2 0 0 7 2 0 0 8 2 0 0 9 2 0 1 0 Income Statement ( $ 0 0 0 ) 1 Sales 7 5 ,...

Use the provided spreadsheet (presenting the data used to create Figure 1.2 from the textbook). Consider Australia, China, USA and another two countries of your choice. 1. For each country calculate...

Question 1 (10 marks) Read section 1.1 of the textbook. Use the provided spreadsheet (presenting the data used to create Figure 1.2 from the textbook). Consider Australia, China, USA and another two...

Question 1 (10 marks) Use the provided spreadsheet. Consider Australia, China, USA and another two countries of your choice. 1. For each country calculate the 90/10 ratio in 1980, 1990 and 2014. (3...

How do I solve for the Excel problems highlighted in blue? Exhibit 1 ROSETTA STONE, INC.: PRICING THE 2009 IPO Rosetta Stone Income Statement (in thousands of dollars) 2004 2005 2006 2007 2008...

Use the table for the question(s) below.Capital Structure and Unlevered Beta Estimates for Comparable Firms If the risk-free rate of interest is 6% and the market risk premium has historically...

Constructtheproformafinancials.TovalueTeuerFurniture,thefirststepistoconstructaproformaincomestatementandaproformabalancesheet.Usetheassumptionsanddatafromthecase.Templateshavebeenprovidedforyou.Verif...

This chapter contains an overview of the Six Sigma process that many organizations are using today to improve services and products. One could get the impression from the discussion that this topic...

John and Beth are partners in Elegant Event Consultants. Bowers and Lipscomb share income equally. M. Ortiz will be admitted to the partnership. Prior to the admission, equipment was revalued...

In the United States, financial statements are most frequently prepared following the general - purpose framework of Blank _ _ _ _ _ _ . Multiple choice question. GAAP GAAS IFRS tax basis

Draw a class diagram and its relationship based on the following statements. You can use any UML tool/software to represent your class diagram. Do NOT copy and paste your diagram, use the attachment...