Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Analyze the trend over the 3 years for each ratio for the business. Income Statement 2 0 2 6 2 0 2 5 2 0

Analyze the trend over the 3 years for each ratio for the business.
Income Statement
202620252024
Sales (credit) $2,592,000.00 $2,160,000.00 $1,800,000.00
Cost of Goods Sold $1,560,000.00 $1,344,000.00 $1,140,000.00
Gross Profit $1,032,000.00 $816,000.00 $660,000.00
Selling and Administrative Expense $708,000.00 $588,000.00 $456,000.00
Operating Profit (EBIT) $324,000.00 $228,000.00 $204,000.00
Interest Expense $85,000.00 $40,000.00 $30,000.00
Net Income Before Taxes $239,000.00 $188,000.00 $174,000.00
Taxes $64,850.00 $48,720.00 $46,120.00
Net Income $174,150.00 $139,280.00 $127,880.00
# of Common Shares $46,000.00 $40,000.00 $40,000.00
Earnings per Share 3.793.483.20
Statement of Financial Position
202620252024
Assets
Cash $20,000.00 $30,000.00 $20,000.00
Marketable Securities (Trading Investments) $50,000.00 $35,000.00 $30,000.00
Accounts Receivable $330,000.00 $230,000.00 $150,000.00
Inventory $339,900.00 $234,600.00 $151,500.00
Total Current Assets $739,900.00 $529,600.00 $351,500.00
Net Plant and Equipment $1,285,900.00 $792,000.00 $605,000.00
Total Assets $2,025,800.00 $1,321,600.00 $956,500.00
Liabilities and Shareholder's Equity
Accounts Payable $331,800.00 $246,600.00 $56,500.00
Accrued Expenses $300,000.00 $100,000.00 $100,000.00
Total Current Liabilities $631,800.00 $346,600.00 $156,500.00
Long-Term Liabilities $550,740.00 $331,120.00 $250,000.00
Total Liabilities $1,182,540.00 $677,720.00 $406,500.00
Common Shares $540,000.00 $450,000.00 $450,000.00
Retained Earnings $303,260.00 $193,880.00 $100,000.00
Total Shareholder's Equity $843,260.00 $643,880.00 $550,000.00
Total Liabilities and Shareholder's Equity $2,025,800.00 $1,321,600.00 $956,500.00
Profit Margin 0.070.060.07
Return on Assets (ROA)0.090.110.13
Return on Equity (ROE)0.210.220.23
Current Ratio 1.171.532.25
Quick Ratio (Acid Test)0.630.851.28
Accounts Receivable Turnover 7.859.3912.00
Total Asset Turnover 1.281.631.88
Debt to Total Assets 0.580.510.42
Times Interest Earned 3.815.706.80

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting Theory and Analysis Text and Cases

Authors: Richard G. Schroeder, Myrtle W. Clark, Jack M. Cathey

12th edition

1119386209, 978-1119299349, 1119299349, 1119186331, 978-1119186335, 978-1119386209

More Books

Students also viewed these Accounting questions