Question
Based on your review of the financial statements, what was the major reason that the company's borrowing need increased in 20Y3? A) increase in inventory
Based on your review of the financial statements, what was the major reason that the company's borrowing need increased in 20Y3?
A) increase in inventory
B) fixed asset purchases
C) change in net income
D) dividends paid
Defenders Designs, Inc. |
Balance Sheets (Common Size) |
(in $000s) |
As At December 31: |
Assets | 20Y3 | % | 20Y2 | % | 20Y1 | % |
Current assets |
|
|
|
|
|
|
Cash and equivalents | $310 | 9.5 | $230 | 7.8 | $221 | 8.6 |
Accounts receivable | 1,194 | 36.6 | 846 | 28.8 | 794 | 31.1 |
Raw materials | 501 | 15.4 | 611 | 20.8 | 440 | 17.2 |
Work in process | 452 | 13.9 | 409 | 13.9 | 275 | 10.8 |
Finished goods | 146 | 4.5 | 156 | 5.3 | 156 | 6.1 |
Total inventory | 1,099 | 33.7 | 1,176 | 40.0 | 871 | 34.1 |
Other current assets | 36 | 1.1 | 41 | 1.4 | 23 | 0.9 |
Total current assets | 2,639 | 80.9 | 2,293 | 78.1 | 1,909 | 74.7 |
Gross fixed assets | 699 | 21.4 | 723 | 24.6 | 701 | 27.4 |
Less: accumulated depreciation | 117 | 3.6 | 99 | 3.4 | 89 | 3.5 |
Net fixed assets | 582 | 17.8 | 624 | 21.2 | 612 | 24.0 |
Patents and trademarks | 40 | 1.2 | 20 | 0.7 | 34 | 1.3 |
TOTAL ASSETS | $3,261 | 100 | $2,937 | 100 | $2,555 | 100 |
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Current portion-LTD | $19 | 0.6 | $19 | 0.6 | $19 | 0.7 |
Notes Payable | 810 | 24.8 | 775 | 26.4 | 745 | 29.2 |
Note payable Jack Newsome-subordinated | 200 | 6.1 | 200 | 6.8 | 200 | 7.8 |
Accounts payable | 1,053 | 32.3 | 834 | 28.4 | 551 | 21.6 |
Accrued expenses | 288 | 8.8 | 207 | 7.0 | 155 | 6.1 |
Other current liabilities | 11 | 0.3 | 25 | 0.9 | 12 | 0.5 |
Total current liabilities | 2,381 | 73.0 | 2,060 | 70.1 | 1,682 | 65.8 |
Long-term debt | 162 | 5.0 | 169 | 5.8 | 175 | 6.8 |
Other noncurrent liabilities | 3 | 0.1 | 3 | 0.1 | 3 | 0.1 |
Total liabilities | 2,546 |
| 2,232 |
| 1,860 |
|
Owners equity | 715 | 21.9 | 705 | 24.0 | 695 | 27.2 |
TOTAL LIABILITIES AND EQUITY | $3,261 | 100 | $2,937 | 100 | $2,555 | 100
|
Defenders Designs, Inc. |
Income Statements |
(in $000s) |
Years Ended December 31: |
| 20Y3 | 20Y2 | 20Y1 |
Sales | $8,010 | $7,506 | $6,515 |
COGS | 6,328 | 6,377 | 5,473 |
Gross profit | 1,682 | 1,129 | 1,042 |
Selling, general & admin expenses | 1,315 | 858 | 706 |
Depreciation expense | 26 | 24 | 18 |
Interest expense | 84 | 78 | 54 |
Loss on disposition of fixed assets | 27 | 0 | 0 |
Other expense | 22 | 4 | 0 |
Net income before taxes | 208 | 165 | 264 |
Provision for income taxes | 100 | 79 | 130 |
Net income | $108 | $86 | $134 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started