Question
Finance data of Adams Stores, Inc. for the year ending 2021 and 2020 Items 2021 2020 Sales $6,034,000 $3,432,000 Cash 7,282 57,600 Other Expenses 519,988
Finance data of Adams Stores, Inc. for the year ending 2021 and 2020
Items | 2021 | 2020 |
Sales | $6,034,000 | $3,432,000 |
Cash | 7,282 | 57,600 |
Other Expenses | 519,988 | 358,672 |
Retained Earnings | 32,592 | 203,768 |
Long-term debt | 723,432 | 323,432 |
Cost of goods sold | 5,528,000 | 2,864,000 |
Depreciation | 116,960 | 18,900 |
Short-term investments | 0 | 0 |
Gross Fixed Assets | 1,202,950 | 491,000 |
Interest Expenses | 136,012 | 43,828 |
Shares outstanding | 100,000 | 100,000 |
Market Price of stock | 2.25 | 8.50 |
Accounts Receivable | 632,160 | 351,200 |
Accounts payable | 524,160 | 145,600 |
Inventory | 1,287,360 | 715,200 |
Notes Payable | 636,808 | 200,000 |
Accumulated Depreciation | 263,160 | 146,200 |
Accruals | 489,600 | 136,000 |
Tax Rate 40% 40%
Stock Price $5.50 $7.25
Finance data of Adams Stores, Inc. for the year ending 2021 and 2020
Items | 2021 | 2020 |
Sales | $6,034,000 | $3,432,000 |
Cash | 7,282 | 57,600 |
Other Expenses | 519,988 | 358,672 |
Retained Earnings | 32,592 | 203,768 |
Long-term debt | 723,432 | 323,432 |
Cost of goods sold | 5,528,000 | 2,864,000 |
Depreciation | 116,960 | 18,900 |
Short-term investments | 0 | 0 |
Gross Fixed Assets | 1,202,950 | 491,000 |
Interest Expenses | 136,012 | 43,828 |
Shares outstanding | 100,000 | 100,000 |
Market Price of stock | 2.25 | 8.50 |
Accounts Receivable | 632,160 | 351,200 |
Accounts payable | 524,160 | 145,600 |
Inventory | 1,287,360 | 715,200 |
Notes Payable | 636,808 | 200,000 |
Accumulated Depreciation | 263,160 | 146,200 |
Accruals | 489,600 | 136,000 |
Tax Rate 40% 40%
Stock Price $5.50 $7.25
- Based on your financial statements (from Part 1), calculate the following ratios for the two years. Show all your calculations in good form. Show your formulas. If you use excel, each calculation need to show the excel formula
Current ratio
Quick ratio
Inventory turnover (times)
Accounts receivable turnover (days)
Total asset turnover (times)
Debt ratio
Times interest earned
Gross profit margin
Net profit margin
Return on total assets
Return on equity
P/E ratio
Return on equity using DuPont Analysis
- Comments on each of the ratios by comparing 2021 to 2020 ratios. In your comments, explain the meaning of each of the ratios.
- Find industry ratios for 2021 similar to the ones you calculated. Compare the industry ratios you found to the ratios you calculated. Based on the industry average, how is Adams Stores, Inc. doing financially?
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