Financial Magic Financial Magic is an advanced Financial Analysis System designed to satisfy the person(s) who desire an extraordinary financial analysis tool. There are 50 Linked Slides that can be customized for printed or electronic presentation. Press F5 to start the slide show. Press Up and Down arrows to move through the presentation.
Financial Magic Summary Charts The charts in this presentation are linked to Financial Magic. You can manipulate these slides by hiding those you do not need (Slide Sorter View), adding text to each slide (Drawing Tool Bar), and editing the headings to suit your needs. The charts change automatically as you change data in Financial Magic.
Summary Analysis Score Summary Analysis The Final Analysis Score is: 67%
Executive Summary Current vs. Projected 18,000,000 16,000,000 14,000,000 12,000,000 10,000,000 8,000,000 6,000,000 4,000,000 2,000,000 0 Executive Summary Current vs. Projected 2009 2020 1. Net Revenue 2. Cost of Revenue 3. Gross Profit 4. Total Operating Expenses 5. Operating Profit 6. Return on Ownership
Current Financial Performance Current Financial Performance 10,000,000 9,000,000 8,000,000 7,000,000 6,000,000 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 0 Revenue Cost of Sales Gross Profit Total Expenses Profit Ownership
Sales Performance Sales Performance 18,000,000 16,000,000 14,000,000 12,000,000 10,000,000 8,000,000 6,000,000 4,000,000 2,000,000 0 2009 2010 2011 2012 2013
Labor Expenses Labor Expenses 7,000,000 6,000,000 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 0 2009 2010 2011 2012 2013
Materials Cost Materials Cost 80,000 70,000 60,000 50,000 40,000 30,000 20,000 10,000 0 2009 2010 2011 2012 2013
G & A Expenses General & Administrative Expenses 4,000,000 3,500,000 3,000,000 2,500,000 2,000,000 1,500,000 1,000,000 500,000 0 2009 2010 2011 2012 2013
Total Expenses Total Expenses 3,000,000 2,500,000 2,000,000 1,500,000 1,000,000 500,000 0 2009 2010 2011 2012 2013
Profit Profit 5,000,000 4,500,000 4,000,000 3,500,000 3,000,000 2,500,000 2,000,000 1,500,000 1,000,000 500,000 0 1 2 3 4 5
Return on Ownership Return On Ownership 5,000,000 4,500,000 4,000,000 3,500,000 3,000,000 2,500,000 2,000,000 1,500,000 1,000,000 500,000 0 2009 2010 2011 2012 2013
Sales Performance Projection 30,000,000 Sales Performance Projection Chart 25,000,000 20,000,000 15,000,000 10,000,000 5,000,000 0 1 2 3 4 5 6 7 8 9 10 11 12
Z-Score Analysis Publicly Held Z-Score Analysis - Publicly Held 12.00 10.00 9.13 10.06 10.91 8.22 8.15 8.00 6.00 4.00 2.00 0.00 2009 2010 2011 2012 2013 Publicly Held Firm 8.22 8.15 9.13 10.06 10.91
Z-Score Analysis Privately Held Z-Score Analysis - Privately Held 6.00 5.01 5.00 4.00 3.92 3.96 3.55 3.41 3.00 2.00 1.00 0.00 1 2 3 4 5 Privately Held Firm 5.01 3.92 3.96 3.55 3.41
Z-Score Analysis Nonmanufacturing Z-Score Analysis - Nonmanufacturing 25.00 20.45 22.17 20.00 15.54 16.34 18.41 15.00 10.00 5.00 0.00 1 2 3 4 5 Nonmanufacturing 15.54 16.34 18.41 20.45 22.17
BALANCE SHEET SUMMARY Balance Sheet Summary $20,000,000 $15,000,000 $10,000,000 $5,000,000 $0 1 2 3 4 5 Total Assets Total Liabilities Total Stockholders' Equity Total Liabilities and Equity
ASSETS Total Assets $20,000,000 $18,000,000 $16,000,000 $14,000,000 $12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $0 2009 2010 2011 2012 2013
LIABILITIES Total Liabilities $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 2009 2010 2011 2012 2013
WORKING CAPITAL Working Capital $18,000,000 $16,000,000 $14,000,000 $12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $0 2009 2010 2011 2012 2013
CASH FLOW Cash Flow 18,000,000 16,000,000 14,000,000 12,000,000 10,000,000 8,000,000 6,000,000 4,000,000 2,000,000 0 2009 2010 2011 2012 2013
PROJECTED CASH FLOW Projected Cash Flow 35,000,000 30,000,000 25,000,000 20,000,000 15,000,000 10,000,000 5,000,000 0 2014 2015 2016 2017 2018
KEY RATIO CHARTS You can manipulate these slides by hiding those you do not need (Slide Sorter View), adding text to each slide (Drawing Tool Bar), and editing the headings to suit your needs. The charts change automatically as you change data in Financial Magic.
Quick Ratio Acid Test (Quick Ratio) 16.00 14.00 12.00 10.00 8.00 6.00 4.00 2.00 0.00 2009 2010 2011 2012 2013
Current Ratio Current Ratio 16.00 14.00 12.00 10.00 8.00 6.00 4.00 2.00 0.00 2009 2010 2011 2012 2013
Gross Profit Percentage 70.00% 60.00% 50.00% 40.00% 30.00% 20.00% 10.00% Gross Profit Percentage 0.00% 2009 2010 2011 2012 2013
Days Receivables Days Sales in AR 35.00 30.00 25.00 20.00 15.00 10.00 5.00 0.00 2009 2010 2011 2012 2013
Net Profit Margin Net Profit Margin 30.00% 25.00% 20.00% 15.00% 10.00% 5.00% 0.00% 2009 2010 2011 2012 2013
Return on Total Assets 45.00% 40.00% 35.00% 30.00% 25.00% 20.00% 15.00% 10.00% 5.00% Return on Total Assets 0.00% 2009 2010 2011 2012 2013
Return on Net Worth 60.00% Return on Net Worth 50.00% 40.00% 30.00% 20.00% 10.00% 0.00% 2009 2010 2011 2012 2013
Receivables Turnover 14.00 12.00 10.00 8.00 6.00 4.00 2.00 Receivables Turnover 0.00 2009 2010 2011 2012 2013
Inventory Turnover Ratio 12.50 Inventory Turnover 12.00 11.50 11.00 10.50 10.00 2009 2010 2011 2012 2013
Days Inventory Days Inventory 35.00 34.00 33.00 32.00 31.00 30.00 29.00 28.00 27.00 2009 2010 2011 2012 2013
Net Sales To Inventory 35.00 30.00 25.00 20.00 15.00 10.00 5.00 Net Sales to Inventory 0.00 2009 2010 2011 2012 2013
Cash Flow Analysis Cash Flow 20,000,000 18,000,000 16,000,000 14,000,000 12,000,000 10,000,000 8,000,000 6,000,000 4,000,000 2,000,000 0 1 2 3 4 5
MM Forecasted Growth Chart Forecasted Revenue, Gross Margin, & Income 18 16 14 12 10 8 6 4 2 2010 2011 2012 2013 Revenue Gross Margin Net Income
Executive Summary Chart 18,000,000 16,000,000 14,000,000 12,000,000 10,000,000 8,000,000 6,000,000 4,000,000 2,000,000 0 Executive Summary Current vs. Projected 2009 2020 1. Net Revenue 2. Cost of Revenue 3. Gross Profit 4. Total Operating Expenses 5. Operating Profit 6. Return on Ownership
Financial Snapshots Summary Snapshot Summary 350.00% 300.00% 250.00% 200.00% 150.00% 100.00% 50.00% 0.00% 2009 2010 2011 2012 2013 Return on Investment % Return on Assets % Net Profit Margin % Debt Ratio %
Market Value Analysis Summary Market Value Analysis Summary 40,000,000 35,000,000 30,000,000 25,000,000 20,000,000 15,000,000 10,000,000 5,000,000 0 Balance Sheet Technique Adjusted Balance Sheet Technique Earnings Approach Market Approach
Forecast Revenue Detail Sales Forecast Chart Monthly Weighted Forecast 2,500,000 2,000,000 1,500,000 1,000,000 500,000 0 1 2 3 4 5 6 7 8 9 10 11 12 Monthly 151,600 160,320 243,500 113,450 143,200 134,000 89,400 184,900 100,800 241,850 142,425 243,400 Cumulative 151,600 311,920 555,420 668,870 812,070 946,070 1,035,470 1,220,370 1,321,170 1,563,020 1,705,445 1,948,845 Month
Detail Sales Forecast Linear Trendline 300,000 Revenue Forecast: Linear Trendline 250,000 200,000 150,000 100,000 50,000 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Period Revenue
Detail Sales Forecast Logarithmic Trendline 300,000 Revenue Forecast: Logarithmic Trendline 250,000 200,000 150,000 100,000 50,000 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Period Revenue
Detail Sales Forecast Polynomial Trendline 1,000,000 Revenue Forecast: Polynomial Trendline 900,000 800,000 700,000 600,000 500,000 400,000 300,000 200,000 100,000 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Periods Revenue
Detail Sales Forecast Power Trendline 300,000 Revenue Forecast: Power Trendline 250,000 200,000 150,000 100,000 50,000 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Period Revenue
Detail Sales Forecast Exponential Trendline 300,000 Revenue Forecast: Exponential Trendline 250,000 200,000 150,000 100,000 50,000 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Period Revenue
Detail Sales Forecast Moving Average 300,000 Revenue Trendline: Moving Average 250,000 200,000 150,000 100,000 50,000 0 1 2 3 4 5 6 7 8 9 10 11 12 Period Revenue
Expenses/Sales Analysis Estimations Actuals Expenses 29% Income 21% Expenses 36% Income 14% Sales 50% Sales 50%
Total Sales Representative Costs Detail Sales Forecast Sales Representative Step Costs Graph Sales Representative Graph 1,800,000 1,600,000 1,400,000 1,200,000 1,000,000 800,000 600,000 400,000 200,000 0 0 20,000 40,000 60,000 80,000 100,000 120,000 Customer Calls
Detail Expense Analysis Planned vs. Actual Charts Planned Expenses Actual Expenses Employee Costs 85% Office Costs 8% Marketing Costs 4% Training/Trav el 3% Employee Costs 82% Office Costs 7% Marketing Costs 5% Training/Trav el 6%
Detail Expense Analysis Monthly Expenses 250,000 Monthly Expenses 200,000 150,000 100,000 50,000 0 (50,000) 1 2 3 4 5 6 7 8 9 10 11 12 (100,000) Month Planned Actual Variance