Case 02 ยท Month-end close
Case 02

B2B Industrial Distribution โ€” April Close

๐Ÿ“ฆ Distribution ยท ~4,000 SKUs ยท 1 central DC โฑ 60โ€“90 min EBITDA โˆ’โ‚ฌ113k vs budget

Situation

You are the FP&A analyst at a B2B industrial distributor. April close is done and the commercial team is in a good mood: revenue came in ahead of budget and it is the strongest month of the year so far. EBITDA did not follow it.

The CFO wants to know, before Thursday's board pack goes out, whether April was a good month that cost something, or a bad month wearing a good month's clothes.

Summary P&L โ€” April

LineBudgetActualVar
Revenueโ‚ฌ3,600kโ‚ฌ3,780k+โ‚ฌ180k
Gross profitโ‚ฌ864kโ‚ฌ812kโˆ’โ‚ฌ52k
Gross margin24.00%21.48%โˆ’2.52pp
Warehouse & logisticsโ‚ฌ280kโ‚ฌ298k+โ‚ฌ18k
Sales & account managementโ‚ฌ240kโ‚ฌ254k+โ‚ฌ14k
Admin & ITโ‚ฌ130kโ‚ฌ156k+โ‚ฌ26k
Facilitiesโ‚ฌ50kโ‚ฌ53k+โ‚ฌ3k
EBITDAโ‚ฌ164kโ‚ฌ51kโˆ’โ‚ฌ113k
Order lines shipped18,40020,950+2,550
Average order valueโ‚ฌ195.70โ‚ฌ180.40โˆ’โ‚ฌ15.30
On-time-in-full96.0%94.2%โˆ’1.8pp

Revenue beat plan by 5%. Order lines beat plan by 14%. Those two numbers do not describe the same month.

Your Task

Analyse the variances, identify what actually drove them, and update the May outlook. Work in your own spreadsheet โ€” the full data pack is below: GL account detail with owners, revenue by week ร— channel, client-level revenue for the channel that moved, and 4-month trend.

Your submission โ€” four parts:

1. EBITDA bridge โ€” max 5 lines, from budget โ‚ฌ164k to actual โ‚ฌ51k.
2. Investigation findings โ€” 3โ€“6 bullets. Separate what the data proves from what remains unresolved.
3. CFO commentary โ€” what you'd actually send. Guide: 150โ€“300 words; a CFO must read all of it. Conciseness is graded, not enforced.
4. May forecast impact โ€” the adjustments and risks you'd flag for next month's forecast, quantified where the evidence allows, each labeled: confirmed / likely / needs confirmation.

๐Ÿ“ฑ On your phone? This case needs a spreadsheet. Send the case pack to your inbox โ€” it'll be waiting when you're at a laptop.

๐Ÿ“ฅ Stakeholder Inbox

5 messages from the business. Some of it matters. Some of it doesn't. One source is right, wrong and useful in three different messages.

CE
C. Ellison
Commercial Director
April commercial summary

Strong month. We closed 5% ahead of budget and Halverson took a large consumables order in the back half, which is exactly the account we said we'd grow this year. Team hit the Q2 opening target. I'd flag it as a win in the board pack.

CE
C. Ellison
Commercial Director
Halverson โ€” rebate query

Halverson's purchasing lead came back to me after the April order. He reckons their year-to-date volume has taken them past the next tier on the rebate scale and wants that reflected. Kestrel asked something similar the week before. Can you check what tier we have actually been accruing at this year? I told him I'd come back to him Friday.

HB
H. Barlow
Logistics Manager
Freight โ€” April

Outbound freight came in over. Nothing broke; we just shipped a lot more order lines than planned and they were smaller drops than usual, so cost per line went up. If the consumables volume is the new normal I'd want the freight budget revisited.

PR
P. Radley
Head of IT
RE: ERP licence

Confirming the annual ERP licence renewal was invoiced in April. It sits against a May budget line โ€” procurement agreed the earlier date with the vendor. Total project spend is unchanged and May will be light by the same amount.

CE
C. Ellison
Commercial Director
Pricing pressure

One more thing for context. A competitor has been pricing aggressively on consumables since February and we've had to meet them in places. I'd expect that to be most of any margin movement you're seeing.

How Your Submission Is Graded

The same weighted rubric as Case 01, applied by a reviewer calibrated on real FP&A management standards:

Hard caps: an EBITDA bridge that doesn't reconcile caps the total score at 60/100, regardless of everything else. Investigating immaterial lines costs marks โ€” knowing what NOT to analyse is part of the job.

Done? Submit your commentary.

You'll get a graded review against the rubric โ€” dimension scores, what you caught, what you missed โ€” within 24 hours.

Submit for grading โ†’

Case 02 is new, and it's free for a reason

This case went live today. It has been validated line by line โ€” the GL ties to the P&L, weekly revenue sums to the month, the bridge reconciles to the cent โ€” but validation is not the same as knowing whether it works on a real person.

So it is free, and what we want back is one email. Not a testimonial โ€” the useful version:

Three sentences is plenty. It goes straight to the person who built it.

No email needed unless you want an answer. Or write to hello@fpacareerlab.com.

FP&A Career Lab ยท Every number reconciles. No answer key in sight.
Practice cases build skill and evidence of skill โ€” no employment outcomes promised.