| |
| Sales Revenue |
|
|
|
| Sales |
|
|
$ 4,153,872 |
| Less: Sales discounts |
|
$ 26,425 |
|
| Less: Sales returns and allowances |
|
66,895 |
93,320 |
| Net sales revenue |
|
|
4,060,552 |
| Cost of goods sold |
|
|
2,689,354 |
| Gross profit |
|
|
1,371,198 |
|
|
|
|
| Operating Expenses |
|
|
|
| Selling expenses |
|
|
|
| Sales salaries and commissions |
$ 280,698 |
|
|
| Sales office salaries |
125,336 |
|
|
| Travel and entertainment |
52,148 |
|
|
| Advertising expense |
40,698 |
|
|
| Freight and transportation-out |
42,109 |
|
|
| Shipping supplies and expense |
25,172 |
|
|
| Postage and stationery |
16,811 |
|
|
| Telephone and Internet expense |
13,164 |
|
|
| Depreciation of sales equipment |
7,800 |
603,936 |
|
| Administrative expenses |
|
|
|
| Officer's salaries |
175,000 |
|
|
| Office salaries |
63,400 |
|
|
| Legal and professional services |
25,675 |
|
|
| Utilities expense |
24,377 |
|
|
| Insurance expense |
16,284 |
|
|
| Depreciation of building |
19,000 |
|
|
| Depreciation of office equipment |
16,225 |
|
|
| Stationery, supplies, and postage |
3,500 |
|
|
| Miscellaneous office expenses |
2,866 |
346,327 |
950,263 |
| Income from operations |
|
|
420,935 |
|
|
|
|
| Other Revenues and Gains |
|
|
|
| Dividend revenue |
|
57,263 |
|
| Rent revenue |
|
52,445 |
109,708 |
|
|
|
530,643 |
| Other Expenses and Losses |
|
|
|
| Interest on bonds and notes |
|
|
188,655 |
| Income from continuing operations before income tax |
|
|
341,988 |
| Income tax |
|
|
133,375 |
| Income from continuing operations |
|
|
208,613 |
| Discontinued operations |
|
|
|
| Income from operations of health insurance, |
|
|
|
| less applicable income tax $115,050 |
|
179,950 |
|
| Loss on disposal of health insurance company, |
|
|
|
| less applicable income tax of $36,075 |
|
56,425 |
123.525 |
|
|
|
332.138 |
|
|
|
|
| Extraordinary item |
|
|
|
| Loss of delivery truck and cargo from meteorite, |
|
|
|
| less applicable income tax of $97,500 |
|
|
152,500 |
| Net income |
|
|
$ 179,638 |
| |
|
|
|
| Earnings per share of common stock |
|
|
|
| Income from continuing operations |
|
|
$ 1.04 |
| Income from operations of discontinued division, net of tax |
|
|
0.90 |
| Loss on disposal of discontinued operation, net of tax |
|
|
0.28 |
| Income before extraordinary item |
|
|
1.66 |
| Extraordinary loss, net of tax |
|
|
0.76 |
| Net income |
|
|
0.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|