Question
Below are the financial statements of Moose Co. Moose Co. Income Statement For the Year Ended May 31 2017 2016 Sales, net $2,100,000 $1,600,000 Cost
Below are the financial statements of Moose Co.
Moose Co. Income Statement
| ||||
|
| 2017 | 2016 | |
Sales, net |
| $2,100,000 | $1,600,000 | |
Cost of goods sold |
| 900,000 | 650,000 | |
Gross profit |
| 1,200,000 | 950,000 | |
Operating expenses |
| 700,000 | 525,000 | |
Operating income |
| 500,000 | 425,000 | |
Interest expense |
| 25,000 | 20,000 | |
Income before taxes |
| 475,000 | 405,000 | |
Income taxes |
| 120,000 | 100,000 | |
Net income |
| $355,000 | $305,000 |
Moose Co. Balance Sheet As at May 31 | |||
| 2017 | 2016 | 2015 |
Cash | $175,000 | $220,000 | $155,000 |
Accounts receivable, net | 61,000 | 150,000 | 100,000 |
Inventory | 525,000 | 450,000 | 400,000 |
Prepaid insurance | 40,000 | 35,000 | 50,000 |
Total current assets | 801,000 | 855,000 | 705,000 |
Property, plant and equipment, net | 950,000 | 703,000 | 750,000 |
Total assets | $1,751,000 | $1,558,000 | $1,455,000 |
|
|
|
|
Accounts payable | $25,000 | $175,000 | $160,000 |
Salaries payable | 40,000 | 30,000 | 60,000 |
Unearned revenues | 90,000 | 140,000 | 125,000 |
Total current liabilities | 155,000 | 345,000 | 345,000 |
Bank loan payable | 660,000 | 500,000 | 600,000 |
Total liabilities | 815,000 | 845,000 | 945,000 |
Preferred shares $4 (500 shares all years) | 50,000 | 50,000 | 50,000 |
Common shares (10,000 shares all years) | 150,000 | 150,000 | 150,000 |
Retained earnings | 736,000 | 513,000 | 310,000 |
Total shareholders equity | 936,000 | 713,000 | 510,000 |
Total liabilities and shareholders equity | $1,751,000 | $1,558,000 | $1,455,000 |
Additional information:
| 2017 | 2016 | 2015 |
Market price per share | $200 | $190 | $160 |
Dividends per share | $13.00 | $12.00 | $10.00 |
Required:
- For 2016 and 2017, compute all Common Financial Ratios from the beginning of this module. For each ratio note whether it is getting Better (B) or Worse (W).
- Comment on the financial performance and position of the company.
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