Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Assets 2018 2019 Cash $17,000 $12,400 Short-term investments. 48,600 18,000 Accounts receivable 351,200 632,160 Inventories 710,200 1,287,360 Total current assets $1,127,000 $1,949,920 Gross fixed assets

Assets

2018

2019

Cash

$17,000

$12,400

Short-term investments.

48,600

18,000

Accounts receivable

351,200

632,160

Inventories

710,200

1,287,360

Total current assets

$1,127,000

$1,949,920

Gross fixed assets

491,000

1,202,950

Less: accumulated depreciation

146,200

263,160

Net fixed assets

$344,800

$939,790

Total assets

$1,471,800

$2,889,710

Liabilities and equity

2018

2019

Accounts payable

$148,600

$327,118

Notes payable

200,000

720,000

Accruals

136,000

284,960

Total current liabilities

$484,600

$1,332,078

Long-term debt

323,432

1,000,000

Common stock (100,000 shares)

460,000

460,000

Retained earnings

203,768

97,632

Total equity

$663,768

$557,632

Total liabilities and equity

$1,471,800

$2,889,710

2018

2019

Sales

$7,222,384

$7,460,011

Cost of goods sold

3,123,321

3,800,000

Other expenses

340,000

720,000

Depreciation

18,900

116,960

Total operating costs

$3,482,221

$4,636,960

EBIT

$3,740,163

$2,823,051

Interest expense

62,500

176,000

Pretax earnings

$3,677,663

$2,647,051

Taxes (40%)

1,471,065

1,058,820

Net income

$2,206,598

$1,588,231

8. Construct a common size balance sheets for 2018 and 2019. Comment on any changes in the percentages of assets and liabilities.

9. Construct a common size income statement 2018 and 2019. Comment on any of the changes in the composition of the income statement.

10. Compute the following using the data from 2019 except where noted:

a. Current ratio

b. Quick ratio

c. Net working capital

d. Inventory turnover

e. Receivables turnover

f. Total asset turnover

g. Debt/Equity ratio

h. Net profit margin

i. Return on assets

j. Return on equity

11. Use the DuPont equation to decompose return on equity for 2019.

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

Step: 3

blur-text-image

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

Rethinking Public Private Partnerships

Authors: Mervyn K. Lewis

1st Edition

1789906393, 9781789906394

More Books

Students also viewed these Accounting questions