|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|