Question
Below is the financial statements (which is also the template) for a particular company for 2022 and 2021. You are to undertake a financial analysis
Below is the financial statements (which is also the template) for a particular company for 2022 and 2021. You are to undertake a financial analysis of this company.
Company's December 31 Balance Sheets | ||
Assets | 2022 | 2021 |
Cash | $72,000 | $65,000 |
Accounts receivable | $439,000 | $328,000 |
Inventories | $894,000 | $813,000 |
Total current assets | $ 1,405,000 | $ 1,206,000 |
Land and building | 238,000 | 271,000 |
Machinery | 132,000 | 133,000 |
Other fixed assets | 61,000 | 57,000 |
Total assets | $ 1,836,000 | $ 1,667,000 |
Liabilities and equity | ||
Accounts payable | $ 432,000 | $ 409,500 |
Accrued liabilities | 170,000 | 162,000 |
Total current liabilities | $ 602,000 | $ 571,500 |
Long-term debt | 404,290 | 258,898 |
Common stock | 575,000 | 575,000 |
Retained earnings | 254,710 | 261,602 |
Total liabilities and equity | $ 1,836,000 | $ 1,667,000 |
Company's December 31 Income Statement | ||
2022 | 2021 | |
Sales | $ 4,240,000 | $ 3,635,000 |
Cost of goods sold | 3,680,000 | 2,980,000 |
Gross operating profit | $ 560,000 | $ 655,000 |
General admin. and selling epenses | 236,320 | 213,550 |
Depreciation | 159,000 | 154,500 |
Miscellaneous | 134,000 | 127,000 |
EBT | $ 30,680 | $ 159,950 |
Taxes (40%) | 12,272 | 63,980 |
Net income | $ 18,408 | $ 95,970 |
Per-Share Data | 2022 | 2021 |
EPS | $0.80 | $4.17 |
Cash dividends | $1.10 | $0.95 |
Market price (average) | $12.34 | $23.57 |
P/E ratio | 15.4 | 5.65 |
Number of shares outstanding | 23,000 | 23,000 |
1) Calculate the key financial ratios[1] for 2021 and 2022 that are listed in the excel file
2) Assess the companys asset management position, and determine how it compares with the industry and how its asset management efficiency has changed over time.
3) What do you think would happen to its ratios if the company initiated cost-cutting measures that allowed it to hold lower levels of inventory and substantially decreased the cost of goods sold? No calculations are necessary. Think about which ratios would be affected by changes in these two accounts.
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