Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Comparative financial statements for Wildhorse and Novak Ltd. are shown below. WILDHORSE AND NOVAK LTD. Income Statement Year Ended December 31 2021 2020 Net sales

Comparative financial statements for Wildhorse and Novak Ltd. are shown below.

WILDHORSE AND NOVAK LTD. Income Statement Year Ended December 31
2021 2020
Net sales $900,000 $840,000
Cost of goods sold 625,000 575,000
Gross profit 275,000 265,000
Operating expenses 154,000 150,000
Profit from operations 121,000 115,000
Other revenues and expenses
Interest expense 30,000 20,000
Profit before income tax 91,000 95,000
Income tax expense 27,000 20,000
Profit $64,000 $75,000

WILDHORSE AND NOVAK LTD. Balance Sheet December 31
Assets 2021 2020 2019
Cash $94,000 $84,000 $10,000
Accounts receivable 112,000 112,000 110,000
Inventories 140,000 135,000 96,000
Prepaid expenses 25,000 23,000 114,000
Land, buildings, and equipment 390,000 305,000 300,000
Total assets $761,000 $659,000 $630,000
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 190,000 150,000 181,000
Total liabilities 375,000 330,000 361,000
Shareholders equity
Common shares (20,000 issued) 200,000 200,000 200,000
Retained earnings 186,000 129,000 69,000
Total shareholders equity 386,000 329,000 269,000
Total liabilities and shareholders equity $761,000 $659,000 $630,000

Additional information:

1. Seventy-five percent of the sales were on account.
2. The allowance for doubtful accounts was $3,000 in 2021, $5,000 in 2020, and $2,500 in 2019.
3. In 2021 and 2020, dividends of $3,000 and $9,000, respectively, were paid to the common shareholders.
4. Cash provided by operating activities was $103,500 in 2021 and $129,000 in 2020.
5. Cash used by investing activities was $115,500 in 2021 and $32,000 in 2020.

(a)

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 e.g. -45 or parentheses e.g. (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. Earnings per share $ $
17. Payout ratio % %

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

Students also viewed these Accounting questions

Question

What are the four steps to follow to design a good sample?

Answered: 1 week ago

Question

2. What are the components of IT infrastructure?

Answered: 1 week ago