• Home
• About
  • Pricing Information
  • Site Information
  • Contact Information
  • Personnel
  • Site Map
  • Terms of Use
  • Privacy Policy
• Models
  • Financial Forecast Demo
  • Financial Forecast Model - Established Businesses
  • Financial Forecast Model - Early Stage Businesses
  • Financial Forecast Model - Start-Up Businesses
  • LBO Valuation Model
  • Private Equity Placement Model
  • Single-Year Forecast Model
  • Public Company Analysis Model
• Members
• Help
  • Notes
  • Glossary
  • Site Information
  • Technical Support

Estimate and Forecast Statements of Net Earnings
Tom's Machinery Co. Inc.
Multi-Year Scenario #1
(Dollars and Shares in Thousands, Except Per Share Amounts)

	Estimate			Forecast
	12 Months 06/30/09			12 Months 06/30/10		12 Months 06/30/11		12 Months 06/30/12		12 Months 06/30/13		12 Months 06/30/14
Net Sales	$500			$575		$661		$760		$874		$1,005
Cost of Goods Sold	(338)			(385)		(443)		(505)		(579)		(663)
Gross Margin	162			190		218		255		295		342
	32.4%			33.0%		33.0%		33.5%		33.7%		34.0%
Operating Expenses	144			155		172		198		227		256
Operating Earnings	18			35		46		57		68		86
	3.6%			6.1%		7.0%		7.5%		7.8%		8.6%
Other Income (Expense):
Historical Interest Expense	0			0		0		0		0		0
Interest on Line of Credit	0			(2)		(2)		(1)		0		2
Interest on Term Loan	0			(4)		(5)		(6)		(7)		(8)
Interest on Subordinated Debt	0			0		0		0		0		0
Other Income (Expense)	(6)			1		2		4		6		8
	(6)			(5)		(5)		(3)		(1)		2
Earnings Before Income Tax	12			30		41		54		67		88
Provision (Credit) For Income Tax	5			0		0		0		0		0
Net Earnings	$7			$30		$41		$54		$67		$88
Earnings per Share	$0.07			$0.30		$0.41		$0.54		$0.67		$0.88