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 Statement Year Ended December 31 2021 2020 Net sales

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

BLOSSOM AND AYAYAI LTD. Income Statement Year Ended December 31
2021 2020
Net sales $835,000 $820,000
Cost of goods sold 595,000 550,000
Gross profit 240,000 270,000
Operating expenses 154,000 150,000
Profit from operations 86,000 120,000
Other revenues and expenses
Interest expense 30,000 20,000
Profit before income tax 56,000 100,000
Income tax expense 12,000 20,000
Profit $44,000 $80,000

BLOSSOM AND AYAYAI LTD. Balance Sheet December 31
Assets 2021 2020 2019
Cash $88,000 $80,000 $10,000
Accounts receivable 108,000 116,000 120,000
Inventories 125,000 120,000 96,000
Prepaid expenses 25,000 20,000 112,000
Land, buildings, and equipment 390,000 305,000 300,000
Total assets $736,000 $641,000 $638,000
Liabilities and Shareholders Equity
Liabilities
Notes payable $110,000 $100,000 $100,000
Accounts payable 43,000 40,000 50,000
Accrued liabilities 32,000 40,000 30,000
Bonds payable, due 2024 190,000 150,000 179,000
Total liabilities 375,000 330,000 359,000
Shareholders equity
Common shares (20,000 issued) 200,000 200,000 200,000
Retained earnings 161,000 111,000 79,000
Total shareholders equity 361,000 311,000 279,000
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.

image text in transcribed

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 decimal places, e.g. 125. Round answer for Earnings per share to 2 decimal places, eg, 12.50. Round all other answers to 1 decimal place, eg. 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 % %6 12. Profit margin % %6 13. Asset turnover times times 14. Return on assets % 15. Return on equity % 96 16. Earnings per share $ $ 17. Payout ratio 96 %

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

Musings On Internal Quality Audits Having A Greater Impact

Authors: Duke Okes

1st Edition

1636941486, 978-1636941486

More Books

Students also viewed these Accounting questions