AutoSound, Inc. manufactures radios, tape players, and compact disk players for automobiles Comparative balance sheets and income

Question:

AutoSound, Inc. manufactures radios, tape players, and compact disk players for automobiles Comparative balance sheets and income statements for 20x0 and 20x1 are presented here.
AutoSound, Inc.
Comparative Balance Sheets
December 31, 20x1 and 20x0
(in thousands)
Assets 20x1 20x0
Current assets:
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 200 $ 170
Marketable securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120 90
Accounts receivable, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,000 2,500
Inventory . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,000 4,200
Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 75 60
Total current assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,395 7,020
Long-term investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 450 500
Property, furnishings, and equipment:
Land . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,000 2,000
Buildings, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,000 12,000
Equipment and furnishings, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,000 6,000
Total property, furnishings, and equipment . . . . . . . . . . . . . . . . . . . . . . 23,000 20,000
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $31,845 $27,520
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,500 $ 1,400
Accrued expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 600 500
Notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 780 900
Total current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2,880 2,800
Long-term liabilities:
Bonds payable ($1,000 face value; 10%) . . . . . . . . . . . . . . . . . . . . . . . . . 9,000 8,500
Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,880 11,300
Problem 21-37
Comprehensive Problem on
Ratio Analysis
76 Chapter 21 Analyzing 20x0
Stockholders' equity:
Preferred stock ($100 par value; 8%) . . . . . . . . . . . . . . . . . . . . . . . . . $ 1,500 $ 1,500
Common stock ($10 par value) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,000 5,500
Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,000 900
Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 11,465 8,320
Total stockholders' equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19,965 16,220
Total liabilities and stockholders' equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $31,845
$27,520
AutoSound, Inc.
Comparative Income and Retained Earnings Statements
For the Years Ended December 31, 20x1 and 20x0
(in thousands)
20x1 20x0
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $26,700
$25,550
Cost of goods sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,000 17,500
Gross margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,700 8,050
Operating expenses:
Selling expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,400 1,350
Administrative expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 400 350
Total operating expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,800 1,700
Operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,900 6,350
Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 900 850
Income before taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,000 5,500
Income-tax expense (30%) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,800 1,650
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4,200 3,850
Dividends on preferred stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 120 120
Net income available to common stockholders . . . . . . . . . . . . . . . . . . . . . 4,080 3,730
Dividends on . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 935 730
Net income added to retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,145 3,000
Retained earnings, January 1 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,320 5,320
Retained earnings, December 31 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .$11,465 $8,320
Additional Information
All sales were made on account.
Each share of preferred stock is convertible into five shares of common stock.
The market price per share of is $50 per share.
50,000 shares of were issued on January 1, 20x1. Therefore, the weighted
Average number of shares during 20x1 was 600,000 shares.
Required:
Compute each of the following amounts or ratios for 20x1.
1. Working capital, 12/31/x1.
2. Current ratio, 12/31/x1.
3. Quick assets, 12/31/x1.
4. Acid-test ratio, 12/31/x1.
5. turnover.
6. Average collection period.
7. Inventory turnover.
8. Average number of days per inventory turnover.
9. Number of bonds and number of shares of stock outstanding, 12/31/x1.
10. Book value of securities: (a) per bond, (b) per share of preferred stock, and (c) per share ofcommon stock, 12/31/x1.
11. Capitalization ratios, 12/31/x1.
12. Debt-equity ratio, 12/31/x1.
13. Interest coverage.
14. Coverage of dividends on preferred stock.
15. Earnings per share.
16. Diluted earnings per share.
17. Return on assets.
18. Return on equity.
19. Return on sales.
20. payout ratio.
21. yield ratio.
Refer to the data given in the preceding problem for AutoSound, Inc.
Required:
Prepare a common-size as of December 31, 20x1, and a common-size income and retained earnings statement for 20x1.
Financial Statements
Financial statements are the standardized formats to present the financial information related to a business or an organization for its users. Financial statements contain the historical information as well as current period’s financial... Common Stock
Common stock is an equity component that represents the worth of stock owned by the shareholders of the company. The common stock represents the par value of the shares outstanding at a balance sheet date. Public companies can trade their stocks on... Accounts Receivable
Accounts receivables are debts owed to your company, usually from sales on credit. Accounts receivable is business asset, the sum of the money owed to you by customers who haven’t paid.The standard procedure in business-to-business sales is that... Balance Sheet
Balance sheet is a statement of the financial position of a business that list all the assets, liabilities, and owner’s equity and shareholder’s equity at a particular point of time. A balance sheet is also called as a “statement of financial... Dividend
A dividend is a distribution of a portion of company’s earnings, decided and managed by the company’s board of directors, and paid to the shareholders. Dividends are given on the shares. It is a token reward paid to the shareholders for their...