make sure to review and understand what the assignment is you need to follow all instructions and analyze the financials add in ratios and put together a nice analysis and answer all questions
Case Study Instructions
Brand X sells crackers on its website (DTC), on Amazon and in grocery stores.
Please review their financials on the “Case Financials” sheet in this excel.
1. Calculate relevant metrics (including, but not limited to, Margins, EBITDA and working capital metrics) to analyze Brand X’s financials.
2. Please provide a 2-3 sentence summary of Brand X’s projections.
3. Using only the information provided (e.g., ignoring taxes), please evaluate and discuss Brand X’s cash need.
Please include your work for these questions on the “Case Financials” sheet.
2020
Actuals
2021
Budget
2022
2023
Projected
2024
2025
Financial Summary
DTC Revenue
Amazon Revenue
Wholesale Revenue
Gross Revenue
$3,587,952
$2,857,580
$3,312,329
$9,757,861
$5,405,425
$4,566,910
$6,837,515
$16,809,850
$7,221,014
$6,459,762
$12,262,905
$25,943,681
$8,881,250
$8,153,279
$20,284,526
$37,319,056
$10,344,363
$9,899,444
$30,151,539
$50,395,347
$11,615,568
$11,108,394
$44,274,656
$66,998,619
Gross-to-Net
Net Revenue
$2,087,362
$7,670,499
$3,576,479
$13,233,371
$5,561,698
$20,381,983
$7,942,907
$29,376,149
$10,756,186
$39,639,160
$14,340,241
$52,658,378
COGS
Gross Profit
$3,797,240
$3,873,259
$6,600,833
$6,632,538
$10,255,120
$10,126,863
$14,733,791
$14,642,359
$19,719,787
$19,919,374
$26,093,576
$26,564,802
Wholesale Freight & Warehousing
DTC/AMZN Fulfillment
Marketing
Payroll
G&A
$176,054
$1,990,266
$1,190,261
$974,241
$754,937
$343,195
$3,116,269
$1,999,863
$1,669,646
$1,216,725
$605,351
$4,248,322
$2,992,765
$2,559,274
$1,723,197
$999,098
$5,018,253
$4,197,122
$3,659,288
$2,115,841
$1,480,933
$5,630,400
$5,487,652
$4,786,594
$2,523,419
$2,152,382
$5,879,193
$6,831,055
$6,377,782
$2,828,306
$366,790
$787,893
$1,259,731
$2,027,649
$3,155,072
$4,223,669
$477,125
$343,530
$1,039,794
$1,860,450
$807,745
$581,576
$1,786,127
$3,175,449
$1,209,286
$870,686
$2,641,141
$4,721,112
$1,643,737
$1,183,491
$3,610,969
$6,438,197
$2,109,362
$1,518,741
$4,873,247
$8,501,350
$2,810,979
$2,052,305
$6,396,642
$11,259,927
$400,118
$676,738
$1,022,714
$1,428,921
$1,887,641
$2,391,354
B/S
A/R
Ingredients Inventory
Packaging Inventory
Finished Goods Inventory
Total Inventory
A/P
Case Study Instructions
Brand X sells crackers on its website (DTC), on Amazon and in grocery stores.
Please review their financials on the “Case Financials” sheet in this excel.
1. Calculate relevant metrics (including, but not limited to, Margins, EBITDA and working capital metrics) to analyze Brand X’s financials.
2. Please provide a 2-3 sentence summary of Brand X’s projections.
3. Using only the information provided (e.g., ignoring taxes), please evaluate and discuss Brand X’s cash need.
Please include your work for these questions on the “Case Financials” sheet.
2020
Actuals
2021
Budget
2022
2023
Projected
2024
2025
Financial Summary
DTC Revenue
Amazon Revenue
Wholesale Revenue
Gross Revenue
$3,587,952
$2,857,580
$3,312,329
$9,757,861
$5,405,425
$4,566,910
$6,837,515
$16,809,850
$7,221,014
$6,459,762
$12,262,905
$25,943,681
$8,881,250
$8,153,279
$20,284,526
$37,319,056
$10,344,363
$9,899,444
$30,151,539
$50,395,347
$11,615,568
$11,108,394
$44,274,656
$66,998,619
Gross-to-Net
Net Revenue
$2,087,362
$7,670,499
$3,576,479
$13,233,371
$5,561,698
$20,381,983
$7,942,907
$29,376,149
$10,756,186
$39,639,160
$14,340,241
$52,658,378
COGS
Gross Profit
$3,797,240
$3,873,259
$6,600,833
$6,632,538
$10,255,120
$10,126,863
$14,733,791
$14,642,359
$19,719,787
$19,919,374
$26,093,576
$26,564,802
Wholesale Freight & Warehousing
DTC/AMZN Fulfillment
Marketing
Payroll
G&A
$176,054
$1,990,266
$1,190,261
$974,241
$754,937
$343,195
$3,116,269
$1,999,863
$1,669,646
$1,216,725
$605,351
$4,248,322
$2,992,765
$2,559,274
$1,723,197
$999,098
$5,018,253
$4,197,122
$3,659,288
$2,115,841
$1,480,933
$5,630,400
$5,487,652
$4,786,594
$2,523,419
$2,152,382
$5,879,193
$6,831,055
$6,377,782
$2,828,306
$366,790
$787,893
$1,259,731
$2,027,649
$3,155,072
$4,223,669
$477,125
$343,530
$1,039,794
$1,860,450
$807,745
$581,576
$1,786,127
$3,175,449
$1,209,286
$870,686
$2,641,141
$4,721,112
$1,643,737
$1,183,491
$3,610,969
$6,438,197
$2,109,362
$1,518,741
$4,873,247
$8,501,350
$2,810,979
$2,052,305
$6,396,642
$11,259,927
$400,118
$676,738
$1,022,714
$1,428,921
$1,887,641
$2,391,354
B/S
A/R
Ingredients Inventory
Packaging Inventory
Finished Goods Inventory
Total Inventory
A/P
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more