Statements Income Statement for Xero Limited Balance Sheet For Xero Limited All numbers in thousands12/31/20 All numbers in thousands12/31/20 Total revenue700,235 Assets Cost of revenue103,911...

1 answer below ยป
hi need it asap


Statements Income Statement for Xero LimitedBalance Sheet For Xero Limited All numbers in thousands12/31/20All numbers in thousands12/31/20 Total revenue700,235Assets Cost of revenue103,911Current assets Gross profit596,323Cash Operating expensesCash and cash equivalents105,320 Research development173,792Other short-term investments417,327 Selling general and administrative391,764Total cash522,647 Total operating expenses565,555Net receivables7,423 Operating income or loss30,768Other current assets1,809 Interest expense29,245Total current assets700,507 Total other income/expenses net1,095Non-current assets Income before tax9,591Property, plant and equipment Income tax expense6,338Gross property, plant and equipment127,098 Income from continuing operations3,252Accumulated depreciation-42,630 Net income3,252Net property, plant and equipment84,467 Net income available to common3,252Goodwill76,799 Basic EPS0.02Intangible assets256,871 Diluted EPS0.02Other long-term assets2,479 Basic average shares140,922Total non-current assets424,274 Diluted average shares143,278 Total assets1,124,781 EBITDA38,836Liabilities and stockholders' equity Liabilities Current liabilities Accounts payable10,349 Deferred revenues9,366 Other current liabilities5,934 Total current liabilities113,222 Non-current liabilities Long-term debt413,949 Deferred tax liabilities1,086 Other long-term liabilities6,479 Total non-current liabilities599,776 Total liabilities712,998 Stockholders' equity Common stock660,564 Retained earnings-332,004 Accumulated other comprehensive income83,223 Total stockholders' equity411,783 Total liabilities and stockholders' equity1,124,781 &"Calibri"&12&KEEDC00 RMIT Classification: Trusted&1#_x000D_ PriceData DateXRO_PriceAll_Ords_PriceRisk_Free 1/4/1618.1605,322.800.00567% 1/5/1617.6005,239.200.00565% 1/6/1617.7505,178.000.00562% 1/7/1616.9905,068.800.00565% 1/8/1616.6305,049.400.00562% 1/11/1616.0004,990.700.00565% 1/12/1615.9804,982.200.00562% 1/13/1616.1405,041.600.00567% 1/14/1615.4004,964.100.00567% 1/15/1615.2004,948.500.00562% 1/18/1615.3504,911.800.00562% 1/19/1615.3604,955.100.00548% 1/20/1615.1704,896.900.00542% 1/21/1615.6004,917.600.00539% 1/22/1615.2704,969.600.00537% 1/25/1616.3905,057.100.00539% 1/27/1615.9205,000.800.00539% 1/28/1615.8105,028.100.00539% 1/29/1615.3605,056.600.00542% 2/1/1615.0405,094.300.00542% 2/2/1615.1005,044.000.00542% 2/3/1615.1104,930.800.00545% 2/4/1615.1005,029.300.00548% 2/5/1615.1305,025.600.00545% 2/8/1615.1305,022.100.00545% 2/9/1614.1504,882.600.00545% 2/10/1613.5004,826.500.00545% 2/11/1613.2004,870.900.00539% 2/12/1612.9504,816.600.00539% 2/15/1612.8304,893.400.00537% 2/16/1613.2904,961.600.00537% 2/17/1613.5704,938.400.00545% 2/18/1613.9005,047.100.00548% 2/19/1613.6505,008.300.00548% 2/22/1613.7605,056.600.00551% 2/23/1614.3005,039.100.00545% 2/24/1613.8704,943.300.00548% 2/25/1613.8004,944.700.00545% 2/26/1613.9004,945.100.00545% 2/29/1613.8004,947.900.00545% 3/1/1613.6704,989.600.00539% 3/2/1613.7505,083.500.00542% 3/3/1613.7505,142.200.00539% 3/4/1613.7805,151.100.00545% 3/7/1613.8305,204.700.00551% 3/8/1614.1005,169.500.00551% 3/9/1614.1005,215.700.00553% 3/10/1614.1705,210.900.00559% 3/11/1614.1205,224.800.00559% 3/14/1614.2405,242.400.00562% 3/15/1614.2505,168.600.00565% 3/16/1613.6905,175.700.00567% 3/17/1613.8505,226.400.00567% 3/18/1614.0005,239.300.00567% 3/21/1613.8005,224.900.00562% 3/22/1613.6005,230.800.00562% 3/23/1613.4105,204.300.00565% 3/24/1613.6005,151.600.00567% 3/29/1613.3505,076.200.00573% 3/30/1613.6105,081.500.00570% 3/31/1613.9505,151.800.00570% 4/1/1614.1505,073.800.00573% 4/4/1615.0605,070.100.00573% 4/5/1614.9705,000.400.00567% 4/6/1614.8405,024.600.00570% 4/7/1614.9305,042.300.00565% 4/8/1614.9405,018.000.00565% 4/11/1614.9005,013.200.00559% 4/12/1615.3405,053.700.00562% 4/13/1615.5005,127.200.00556% 4/14/1615.7005,187.700.00556% 4/15/1615.6205,224.100.00553% 4/18/1616.0005,204.900.00559% 4/19/1615.6005,254.700.00565% 4/20/1615.7205,281.200.00570% 4/21/1615.8605,336.400.00565% 4/22/1615.4005,299.200.00576% 4/26/1615.0005,283.600.00576% 4/27/1614.8005,250.900.00576% 4/28/1614.9805,289.400.00579% 4/29/1615.0005,316.000.00581% 5/2/1614.7505,312.000.00545% 5/3/1614.8005,415.000.00531% 5/4/1614.2005,335.600.00531% 5/5/1614.0505,344.500.00534% 5/6/1614.6405,358.600.00494% 5/9/1614.4505,387.800.00489% 5/10/1614.4505,403.900.00486% 5/11/1614.4905,434.800.00463% 5/12/1614.4905,423.400.00461% 5/13/1615.7005,396.300.00463% 5/16/1616.2505,420.300.00469% 5/17/1616.6305,458.500.00466% 5/18/1616.2305,420.500.00466% 5/19/1615.6705,385.600.00466% 5/20/1615.8905,415.200.00472% 5/23/1615.6405,384.900.00469% 5/24/1615.7105,361.900.00472% 5/25/1615.8605,436.800.00472% 5/26/1615.8305,451.900.00472% 5/27/1616.3105,469.700.00472% 5/30/1616.4905,473.600.00475% 5/31/1616.6505,447.800.00472% 6/1/1616.9405,395.200.00472% 6/2/1617.5205,354.200.00475% 6/3/1617.7805,392.500.00483% 6/6/1617.6005,431.000.00483% 6/7/1617.7405,441.000.00483% 6/8/1617.9505,441.100.00478% 6/9/1618.5905,437.400.00472% 6/10/1618.6905,391.600.00483% 6/14/1617.6305,282.500.00475% 6/15/1617.6205,230.400.00463% 6/16/1618.2805,231.700.00463% 6/17/1618.1505,248.300.00463% 6/20/1618.0205,335.600.00444% 6/21/1617.8505,353.300.00444% 6/22/1617.4405,349.500.00441% 6/23/1617.6905,358.600.00447% 6/24/1616.7405,192.800.00449% 6/27/1616.8305,216.200.00455% 6/28/1616.3605,179.700.00458% 6/29/1617.0005,221.000.00466% 6/30/1617.4005,310.400.00435% 7/1/1617.1105,327.000.00438% 7/4/1617.2505,365.200.00433% 7/5/1617.3405,312.800.00433% 7/6/1617.0005,284.700.00447% 7/7/1616.9005,311.000.00447% 7/8/1617.1005,315.600.00458% 7/11/1617.3405,417.500.00463% 7/12/1617.2005,433.200.00455% 7/13/1617.3605,470.300.00455% 7/14/1617.0005,491.800.00458% 7/15/1616.9205,510.100.00458% 7/18/1616.9005,538.900.00461% 7/19/1617.0005,533.900.00466% 7/20/1618.1105,565.900.00463% 7/21/1618.2905,588.700.00463% 7/22/1618.0205,574.300.00463% 7/25/1618.7405,607.500.00455% 7/26/1618.8405,612.600.00455% 7/27/1618.7205,615.000.00452% 7/28/1618.6205,636.700.00452% 7/29/1618.7305,644.000.00449% 8/1/1618.9505,670.100.00447% 8/2/1618.7605,622.100.00447% 8/3/1618.6205,551.400.00441% 8/4/1618.7405,563.400.00438% 8/5/1618.8705,585.600.00433% 8/8/1619.0805,625.700.00421% 8/9/1619.0405,636.700.00421% 8/10/1619.0405,628.200.00424% 8/11/1618.9505,599.400.00424% 8/12/1618.8905,626.300.00433% 8/15/1618.9305,633.800.00427% 8/16/1618.6405,625.700.00421% 8/17/1619.0405,628.100.00421% 8/18/1618.9905,607.300.00424% 8/19/1618.9105,625.400.00421% 8/22/1618.6005,612.300.00421% 8/23/1619.0205,647.100.00419% 8/24/1619.1805,653.600.00419% 8/25/1619.1105,631.400.00416% 8/26/1618.7405,607.400.00416% 8/29/1618.8805,561.500.00410% 8/30/1618.8905,573.500.00410% 8/31/1619.0805,529.400.00410% 9/1/1619.0305,511.200.00410% 9/2/1619.0705,470.600.00419% 9/5/1619.0805,524.400.00427% 9/6/1619.3605,510.400.00427% 9/7/1619.6005,521.100.00427% 9/8/1619.3405,484.600.00430% 9/9/1619.3005,440.500.00430% 9/12/1618.6505,319.100.00433% 9/13/1618.7405,310.000.00433% 9/14/1618.6505,326.600.00438% 9/15/1618.7705,337.100.00447% 9/16/1619.3305,396.700.00449% 9/19/1619.3205,393.700.00449% 9/20/1619.4005,397.300.00452% 9/21/1619.3005,429.400.00458% 9/22/1619.1605,466.300.00452% 9/23/1619.1005,518.600.00461% 9/26/1618.8905,519.100.00461% 9/27/1618.5705,493.700.00463% 9/28/1618.5805,500.200.00463% 9/29/1618.6505,558.200.00463% 9/30/1618.5005,525.200.00463% 10/3/1618.5005,564.800.00463% 10/4/1618.6405,569.900.00461% 10/5/1618.5005,537.000.00463% 10/6/1618.0005,564.800.00461% 10/7/1617.8805,548.500.00461% 10/10/1617.5605,555.500.00461% 10/11/1617.6505,562.200.00463% 10/12/1617.3005,555.200.00466% 10/13/1616.7005,518.300.00466% 10/14/1616.6505,518.500.00469% 10/17/1616.3105,470.900.00472% 10/18/1616.8005,492.000.00475% 10/19/1617.0705,518.400.00480% 10/20/1616.9205,526.200.00483% 10/21/1617.0005,513.900.00483% 10/24/1616.9505,489.100.00480% 10/25/1616.9505,523.300.00478% 10/26/1616.6505,442.100.00466% 10/27/1616.6005,378.400.00469% 10/28/1616.7105,370.900.00461% 10/31/1616.6105,402.400.00466% 11/1/1616.1205,375.200.00475% 11/2/1616.0805,311.000.00478% 11/3/1616.4005,306.600.00469% 11/4/1616.6005,263.100.00461% 11/7/1616.8905,330.900.00466% 11/8/1617.0805,342.200.00461% 11/9/1616.5905,238.300.00461% 11/10/1616.8905,408.900.00461% 11/11/1616.6605,446.600.00463% 11/14/1616.5805,420.300.00466% 11/15/1616.4705,399.800.00444% 11/16/1616.8405,399.600.00466% 11/17/1617.1405,408.900.00475% 11/18/1617.3705,427.500.00483% 11/21/1617.6105,419.300.00486% 11/22/1618.0005,480.600.00480% 11/23/1617.8505,549.900.00472% 11/24/1617.5205,549.000.00480% 11/25/1617.2405,570.500.00478% 11/28/1617.0705,532.600.00472% 11/29/1616.6105,520.500.00475% 11/30/1616.7505,502.400.00480% 12/1/1617.0005,560.400.00472% 12/2/1616.8005,502.600.00466% 12/5/1616.8505,458.000.00472% 12/6/1616.6105,486.600.00469% 12/7/1616.7105,535.400.00478% 12/8/1617.0005,599.000.00480% 12/9/1616.9005,615.800.00475% 12/12/1616.8005,619.100.00478% 12/13/1616.7005,600.700.00469% 12/14/1616.6705,639.700.00469% 12/15/1616.4205,595.000.00478% 12/16/1616.5105,589.700.00480% 12/19/1616.7005,612.800.00475% 12/20/1616.7205,640.000.00472% 12/21/1616.5505,662.000.00483% 12/22/1616.5905,691.800.00483% 12/23/1616.8905,675.100.00489% 12/28/1616.8905,732.400.00494% 12/29/1616.9605,746.700.00492% 12/30/1616.9805,719.100.00497% 1/3/1716.8505,784.600.00503% 1/4/1716.9905,788.200.00503% 1/5/1717.2305,805.100.00503% 1/6/1717.4105,809.000.00492% 1/9/1717.6805,857.700.00483% 1/10/1717.6405,813.000.00492% 1/11/1717.3505,823.700.00486% 1/12/1717.2705,821.600.00494% 1/13/1717.5205,776.800.00486% 1/16/1717.5305,803.000.00480% 1/17/1717.5405,754.700.00489% 1/18/1717.6805,733.700.00480% 1/19/1717.7905,745.400.00486% 1/20/1717.8405,709.700.00489% 1/23/1717.6805,668.000.00492% 1/24/1717.9705,706.300.00489% 1/25/1718.1905,726.000.00489% 1/27/1718.3305,765.600.00489% 1/30/1718.2205,714.300.00492% 1/31/1718.0305,675.000.00494% 2/1/1718.4005,704.000.00492% 2/2/1718.3405,696.400.00489% 2/3/1718.3405,672.500.00489% 2/6/1718.0605,665.400.00489% 2/7/1718.3005,672.600.00489% 2/8/1717.9705,703.400.00483% 2/9/1718.0405,717.700.00483% 2/10/1717.9005,771.600.00486% 2/13/1717.8405,812.900.00489% 2/14/1717.8205,810.900.00489% 2/15/1717.8005,859.100.00486% 2/16/1717.8805,863.000.00483% 2/17/1717.8705,851.000.00483% 2/20/1717.6805,840.500.00475% 2/21/1717.6205,835.400.00475% 2/22/1717.3005,850.100.00466% 2/23/1717.7105,832.500.00461% 2/24/1717.4205,786.900.00461% 2/27/1717.4405,773.800.00458% 2/28/1717.5405,761.000.00458% 3/1/1716.9005,750.900.00449% 3/2/1717.2005,820.700.00449% 3/3/1717.3505,775.400.00449% 3/6/1717.3005,788.500.00444% 3/7/1717.1405,801.900.00444% 3/8/1717.0005,799.500.00447% 3/9/1717.0505,780.500.00449% 3/10/1717.1805,811.200.00452% 3/13/1717.0005,794.600.00449% 3/14/1717.2205,798.100.00452% 3/15/1717.5205,813.700.00449% 3/16/1717.7405,827.500.00455% 3/17/1717.7505,840.800.00447% 3/20/1717.7505,820.500.00447% 3/21/1717.6405,819.500.00452% 3/22/1717.7005,732.000.00449% 3/23/1717.5005,754.000.00452% 3/24/1717.3105,796.100.00458% 3/27/1717.3005,789.200.00455% 3/28/1717.3305,860.400.00458% 3/29/1717.2005,910.700.00458% 3/30/1717.7705,931.800.00458% 3/31/1718.1005,903.800.00455% 4/3/1718.1105,909.700.00458% 4/4/1718.4705,895.800.00458% 4/5/1718.4205,915.900.00452% 4/6/1718.3905,897.300.00452% 4/7/1718.2905,902.600.00447% 4/10/1718.3005,948.900.00435% 4/11/1718.3305,964.600.00438% 4/12/1718.5305,968.900.00441% 4/13/1718.6605,925.900.00438% 4/18/1718.9505,868.700.00435% 4/19/1719.2305,839.900.00435% 4/20/1719.3005,854.400.00430% 4/21/1719.1505,885.600.00427% 4/24/1719.1005,900.700.00430% 4/26/1719.2205,936.800.00430% 4/27/1719.5805,944.400.00430% 4/28/1720.0005,947.600.00430% 5/1/1719.9005,976.400.00430% 5/2/1719.7605,971.400.00435% 5/3/1719.9105,919.900.00435% 5/4/1719.4905,904.500.00438% 5/5/1719.4905,863.800.00435% 5/8/1720.0005,897.800.00435% 5/9/1720.2905,874.500.00441% 5/10/1720.5705,911.100.00438% 5/11/1721.8005,912.000.00435% 5/12/1721.6205,870.900.00438% 5/15/1722.0805,868.400.00441% 5/16/1722.3505,882.200.00441% 5/17/1722.2605,821.200.00444% 5/18/1721.5505,775.500.00441% 5/19/1721.7405,768.900.00444% 5/22/1722.1205,811.200.00441% 5/23/1722.6005,802.800.00435% 5/24/1722.7605,811.500.00433% 5/25/1722.8105,828.800.00435% 5/26/1723.0305,792.100.00433% 5/29/1723.1705,747.700.00433% 5/30/1722.9905,756.000.00430% 5/31/1723.9205,761.300.00430% 6/1/1724.0905,772.500.00430% 6/2/1724.7005
data-for-bafi3258-assessment-3-2-qdh2qpqb.xlsx bafi3258-assessment-3-s2-2021-final-version-jpxngyed-2n43cexy-5ozpoydk.pdf
Answered Same DayOct 25, 2021RMIT University

Answer To: Statements Income Statement for Xero Limited Balance Sheet For Xero Limited All numbers in...

Rochak answered on Oct 25 2021
126 Votes
XRO Financial Statements
    Income Statement for Xero Limited            Balance Sheet For Xero Limited
    All numbers in thousands    12/31/20        All numbers in thousands    12/31/20
    Total revenue    700,235        Assets
    Cost of revenue    103,911        Current assets
    Gross profit    596,323        Cash
    Operating expenses            Cash and cash equivalents    105,320
    Research development    173,792        Other short-term investments    417,327
    Selling general and administrative    391,764        Total cash    522,647
    Total operating expenses    565,555        Net receivables    7,423
    Operating income or loss    30,768        Other current assets    1,809
    Interest expense    29,245        Total current assets    700,507
    Total other income/expenses net    1,095        Non-current assets
    Income before tax    9,591        Property, plant and equipment
    Income tax expense    6,338        Gross property, plant and equipment    127,098
    Income from continuing operations    3,252        Accumulated depreciation    -42,630
    Net income    3,252        Net property, plant and equipment    84,467
    Net income available to common    3,252        Goodwill    76,799
    Basic EPS    0.02        Intangible assets    256,871
    Diluted EPS    0.02        Other long-term assets    2,479
    Basic average shares    140,922        Total non-current assets    424,274
    Diluted average shares    143,278         Total assets    1,124,781
    EBITDA    38,836        Liabilities and stockholders' equity
                Liabilities
                Current liabilities
                Accounts payable    10,349
                Deferred revenues    9,366
                Other current liabilities    5,934
                Total current liabilities    113,222
                Non-current liabilities
                Long-term debt    413,949
                Deferred tax liabilities    1,086
                Other long-term liabilities    6,479
                Total non-current liabilities    599,776
                Total liabilities    712,998
                Stockholders' equity
                Common stock    660,564
                Retained earnings    -332,004
                Accumulated other comprehensive income    83,223
                Total stockholders' equity    411,783
                Total liabilities and stockholders' equity    1,124,781
&"Calibri"&12&KEEDC00 RMIT Classification: Trusted&1#_x000D_    
Data
    Date    XRO_Price    All_Ords_Price    Risk_Free    XRO Returns    All_Ords...
SOLUTION.PDF
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions ยป

Submit New Assignment

Copy and Paste Your Assignment Here
Have files?