Question

1 Approved Answer

Posted on Aug 08, 2024

a-Calclate Capital Structure and Solvency Ratios for 2019 and 2020 and interpret the results b-Calclate Return on Investment and Operating Performance Ratios for 2019 and

a-Calclate Capital Structure and Solvency Ratios for 2019 and 2020 and interpret the results

b-Calclate Return on Investment and Operating Performance Ratios for 2019 and 2020 and interpret the results

c-Calclate Assets Utilization Ratios including Payable Turnover and Average Payment Periods for 2019 and 2020 and interpret the results

d-Calclate Market Measure Ratios for 2019 and 2020 and interpret the resultsNOT:Outstanding Shares:1,000,000 in 20181,100,000 in 2029 1,200,000 in 2020

e-Perform Common-Size Balance Sheets and Income Statement for the Years 2019 and 2020 along with your coments

Perform Common-Size Balance Sheets and Income Statement for the Years 2019 and 2020 along with your coments

image text in transcribed

A D E F G H B ----------------- BALANCE SHEETS 1 ----------------------- INCOME STATEMENT 1 2 1 2019 2019 2020 40.000 54.000 Sales 2018 35.000 125.000 220.000 440.000 100.000 185.000 6 320.000 650.000 46.000 82.000 866.000 3 ASSETS 4 Cash 5 Account Receivables Note Receivables 7 Merchandise Inventory 8 Prepaid Insurance Expense 9 TOTAL CURRENT ASSETS 10 Land 11 Land Improvements 12 Building 13 Furniture and Fixture 14 Accumulated Depreciation 15 Rights 16 Accumulated Amortization 17 TOTAL NON-CURRENT ASSETS 360.000 600.000 36.000 1.150.000 1.500.000 300.000 1.000.000 500.000 2018 28.500.000 -280.000 -820.000 27.400.000 -19.000.000 8.400.000 0 -5.500.000 2.900.000 -500.000 -960.000 1.440.000 Sales Retun & Allowances Sales Discount Net Sales COGS Gross P/L Other Income(losses) Operating Expenses Operating P/L-EBIT Interest Expense Tax Expense Net P/L 33.000.000 -320.000 -880.000 31.800.000 -23.500.000 8.300.000 150.000 -5.800.000 2.650.000 -620.000 -812.000 1.218.000 1.277.000 1.350.000 503.000 1.250.000 580.000 -210.000 1.500.000 -780.000 4.193.000 1.400.000 2020 37.500.000 -300.000 -900.000 36.300.000 -26.200.000 10.100.000 200.000 -7.100.000 3.200.000 -650.000 - 1.020.000 1.530.000 280.000 880.000 440.000 -120.000 1.200.000 -240.000 3.840.000 -150.000 1.200.000 -580.000 3.770.000 18 TOTAL ASSETS 4.706.000 4.920.000 5.470.000 200.000 350.000 190.000 280.000 430.000 110.000 250.000 530.000 140.000 740.000 LIABILITIES&EQUITY Account Payables Note Payables Unearned Rent Revenue TOTAL CURRENT LIABILITIES Bank Credits Note Payables TOTAL NON-CURRENT LIABILITI Common Stock Additional Paid in Capital Retained Earnings Treasury Stock TOTAL EQUITY 1.000.000 280.000 1.280.000 1.200.000 820.000 900.000 350.000 1.250.000 920.000 1.250.000 250.000 1.500.000 1.500.000 VIAL EQUITY 1.650.000 340.000 OTAL LIABILITIES&EQUITY -440.000 1.300.000 2.686.000 2.850.000 3.050.000 1.600.000 240.000 -354.000 2.686.000 1.650.000 280.000 -380.000 2.850.000 4.706.000 4.920.000 5.470.000 3.050.000 Required: 'erform Common Size Balance Sheets and Income Statement for the Years 2019 and 2020 along with your comments 'erform Year-To-Year Change and Index Number Trend Analysis for the Years 2019 and 2020 along with your cment A D E F G H B ----------------- BALANCE SHEETS 1 ----------------------- INCOME STATEMENT 1 2 1 2019 2019 2020 40.000 54.000 Sales 2018 35.000 125.000 220.000 440.000 100.000 185.000 6 320.000 650.000 46.000 82.000 866.000 3 ASSETS 4 Cash 5 Account Receivables Note Receivables 7 Merchandise Inventory 8 Prepaid Insurance Expense 9 TOTAL CURRENT ASSETS 10 Land 11 Land Improvements 12 Building 13 Furniture and Fixture 14 Accumulated Depreciation 15 Rights 16 Accumulated Amortization 17 TOTAL NON-CURRENT ASSETS 360.000 600.000 36.000 1.150.000 1.500.000 300.000 1.000.000 500.000 2018 28.500.000 -280.000 -820.000 27.400.000 -19.000.000 8.400.000 0 -5.500.000 2.900.000 -500.000 -960.000 1.440.000 Sales Retun & Allowances Sales Discount Net Sales COGS Gross P/L Other Income(losses) Operating Expenses Operating P/L-EBIT Interest Expense Tax Expense Net P/L 33.000.000 -320.000 -880.000 31.800.000 -23.500.000 8.300.000 150.000 -5.800.000 2.650.000 -620.000 -812.000 1.218.000 1.277.000 1.350.000 503.000 1.250.000 580.000 -210.000 1.500.000 -780.000 4.193.000 1.400.000 2020 37.500.000 -300.000 -900.000 36.300.000 -26.200.000 10.100.000 200.000 -7.100.000 3.200.000 -650.000 - 1.020.000 1.530.000 280.000 880.000 440.000 -120.000 1.200.000 -240.000 3.840.000 -150.000 1.200.000 -580.000 3.770.000 18 TOTAL ASSETS 4.706.000 4.920.000 5.470.000 200.000 350.000 190.000 280.000 430.000 110.000 250.000 530.000 140.000 740.000 LIABILITIES&EQUITY Account Payables Note Payables Unearned Rent Revenue TOTAL CURRENT LIABILITIES Bank Credits Note Payables TOTAL NON-CURRENT LIABILITI Common Stock Additional Paid in Capital Retained Earnings Treasury Stock TOTAL EQUITY 1.000.000 280.000 1.280.000 1.200.000 820.000 900.000 350.000 1.250.000 920.000 1.250.000 250.000 1.500.000 1.500.000 VIAL EQUITY 1.650.000 340.000 OTAL LIABILITIES&EQUITY -440.000 1.300.000 2.686.000 2.850.000 3.050.000 1.600.000 240.000 -354.000 2.686.000 1.650.000 280.000 -380.000 2.850.000 4.706.000 4.920.000 5.470.000 3.050.000 Required: 'erform Common Size Balance Sheets and Income Statement for the Years 2019 and 2020 along with your comments 'erform Year-To-Year Change and Index Number Trend Analysis for the Years 2019 and 2020 along with your cment