Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Comparative financial statements for Blossom and Ayayai Ltd. are shown below. BLOSSOM AND AYAYAI LTD.Income StatementYear Ended December 31 2021 2020 Net sales $835,000 $820,000

Comparative financial statements for Blossom and Ayayai Ltd. are shown below.

BLOSSOM AND AYAYAI LTD.Income StatementYear Ended December 31
20212020
Net sales$835,000$820,000
Cost of goods sold595,000550,000
Gross profit240,000270,000
Operating expenses154,000150,000
Profit from operations86,000120,000
Other revenues and expenses
Interest expense30,00020,000
Profit before income tax56,000100,000
Income tax expense12,00020,000
Profit$44,000$80,000
BLOSSOM AND AYAYAI LTD.Balance SheetDecember 31
Assets202120202019
Cash$88,000$80,000$10,000
Accounts receivable108,000116,000120,000
Inventories125,000120,00096,000
Prepaid expenses25,00020,000112,000
Land, buildings, and equipment390,000305,000300,000
Total assets$736,000$641,000$638,000
Liabilities and Shareholders? Equity
Liabilities
Notes payable$110,000$100,000$100,000
Accounts payable43,00040,00050,000
Accrued liabilities32,00040,00030,000
Bonds payable, due 2024190,000150,000179,000
Total liabilities375,000330,000359,000
Shareholders? equity
Common shares (20,000 issued)200,000200,000200,000
Retained earnings161,000111,00079,000
Total shareholders? equity361,000311,000279,000
Total liabilities and shareholders? equity$736,000$641,000$638,000

Additional information:

1.Seventy-five percent of the sales were on account.
2.The allowance for doubtful accounts was $4,000 in 2021, $5,000 in 2020, and $3,000 in 2019.
3.In 2021 and 2020, dividends of $2,000 and $8,000, respectively, were paid to the common shareholders.
4.Cash provided by operating activities was $103,500 in 2021 and $120,000 in 2020.
5.Cash used by investing activities was $104,000 in 2021 and $30,000 in 2020.

Calculate all possible liquidity, solvency, and profitability ratios for 2021 and 2020. (Round answers for Collection period,

Calculate all possible liquidity, solvency, and profitability ratios for 2021 and 2020. (Round answers for Collection period, Days sales in inventory, Operating cycle and Free cash flow to 0 decimal places, e.g. 125. Round answer for Earnings per share to 2 decimal places, e-g. 12.50. Round all other answers to 1 decimal place, e.g. 12.5 or 12.5%. Enter negative amount using either a negative sign preceding the number eg. -45 or parentheses eg. (45),) 2021 2020 Liquidity Ratios 1. Current ratio :1 :1 2. Acid-test ratio :1 :1 3. Receivables turnover times times 4. Collection period days days 5. Inventory turnover times times 6. Days sales in inventory days days 7. Operating cycle days days Solvency Ratios 8. Debt to total assets % 9. Interest coverage times times 10. Free cash flow Profitability Ratios 11. Gross profit margin 12. Profit margin 13. Asset turnover times times 14. Return on assets 15. Return on equity 16. Earmings per share 17. Payout ratio %24 %24

Step by Step Solution

There are 3 Steps involved in it

Step: 1

1 CURRENT RATIO 2021 2020 a CURRENT ASSETS Cash 88000 80000 Accounts Receivable 108000 116000 Inventories 125000 120000 Prepaid expenses 25000 20000 Total CA 346000 336000 b CURRENT LIABILITIES Notes ... 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

Introduction to Managerial Accounting

Authors: Peter Brewer, Ray Garrison, Eric Noreen

7th edition

978-1259675539, 125967553X, 978-1259594168, 1259594165, 78025796, 978-0078025792

More Books

Students also viewed these Accounting questions

Question

What are the purposes of promotion ?

Answered: 1 week ago

Question

Define promotion.

Answered: 1 week ago