Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Financial Statements ABC Inc. Dec. 31, 2017 Dec. 31, 2018 Dec. 31, 2019 Balance Sheet (in thousands) $ $ $ Assets Cash & cash equivalents
Financial Statements ABC Inc. Dec. 31, 2017 Dec. 31, 2018 Dec. 31, 2019 Balance Sheet (in thousands) $ $ $ Assets Cash & cash equivalents 1,512 1,176 1,097 Accounts receivable 6,237 10,271 15,919 Inventories 4,536 7,838 12,570 Prepaid expenses 3,780 5,140 6,840 Total current assets 16,065 24,425 36,426 Gross fixed assets 6,300 9,080 12,918 Less: Accumulated depreciation 2,050 2,958 4,250 Net Fixed assets 4,250 6,122 8,668 Intangible assets 567 588 605 All other noncurrent assets 1,323 1,790 1,985 Total assets 22,205 32,925 47,684 Liabilities and Stockholders' Equity Accounts payable 3,570 5,958 9,955 Notes payable 1,205 3,243 6,323 Current maturities--L.T.D. 1,008 1,460 2,246 Income taxes payable 84 336 336 Accruals and other current liabilities 1,995 3,360 5,016 Total current liabilities 7,862 14,357 23,876 Long-term debt 2,940 6,100 9,350 Total liabilities 10,802 20,457 33,226 Stockholders' Equity Paid-in capital 3,360 3,360 3,360 Additional paid-in capital 2,100 2,100 2,100 Retained earnings 5,943 7,008 8,998 Total stockholders' equity 11,403 12,468 14,458 Total liabilities & stockholders' equity 22,205 32,925 47,684 2017 2018 2019 Income Statement (in thousands) $ $ $ Sales revenue 50,400 65,100 81,312 Less: Cost of goods sold 35,431 45,872 57,098 Gross profit 14,969 19,228 24,214 Less: Operating expenses General, Adminstration and Selling Expenses 12,331 15,099 17,296 Depreciation expense 630 908 1,292 Total operating expenses 12,961 16,007 18,588 Operating income (EBIT) 2,008 3,221 5,626 Less: Interest expense 335 756 1,343 Earnings before taxes (EBT) 1,673 2,465 4,283 Less: Income Taxes (34%) 569 838 1,456 Net income 1,104 1,627 2,827 2017 2018 2019 Selected Data from Cash Flow Statement (in thousands) $ $ $ Net cash from operating activities (1,980) (2,156) (2,308) Net cash from investment activities (2,975) (3,268) (4,050) Net cash from financing activities 4,890 5,088 6,279 Additional Data Number shares common stock outstanding (in thousands) 1,120 1,120 1,120 Stock price per common share at the year end $17.25 $17.71 $18.43 Financial Ratios 2017 2018 2019 Liquidity Current ratio (times) 2.04 1.70 1.53 Quick or Acid-test ratio (times) 1512.79 24424.45 36425.47 Asset Management 11.86 1.98 1.71 Accounts receivable turnover (times) 8.08 2.38 5.11 Inventory turnover (times) 7.81 5.85 6.47 Total assets turnover 1.00 1.98 38411.00 Solvency 0.132402612 1.977220957 2,826.81 Debt ratio (%) 0.49 0.19 12176.91 Times interest earned (times) 4.99 4.26 4.19 Profitability 0.021908333 0.03476461 Operating income % 2008.00 19228.00 0.00 Return on assets (%) [before tax] 0.05 0.05 0.06 Return on equity (%) [before tax] 0.10 0.13 0.20 Earnings per common share (EPS) 0.99 1.45 2.52 Market analysis ratio Price-earnings ratio (times) 0.02 0.01 0.01
Financial Statements | ||||||
ABC Inc. | ||||||
Dec. 31, 2017 | Dec. 31, 2018 | Dec. 31, 2019 | ||||
Balance Sheet (in thousands) | $ | $ | $ | |||
Assets | ||||||
Cash & cash equivalents | 1,512 | 1,176 | 1,097 | |||
Accounts receivable | 6,237 | 10,271 | 15,919 | |||
Inventories | 4,536 | 7,838 | 12,570 | |||
Prepaid expenses | 3,780 | 5,140 | 6,840 | |||
Total current assets | 16,065 | 24,425 | 36,426 | |||
Gross fixed assets | 6,300 | 9,080 | 12,918 | |||
Less: Accumulated depreciation | 2,050 | 2,958 | 4,250 | |||
Net Fixed assets | 4,250 | 6,122 | 8,668 | |||
Intangible assets | 567 | 588 | 605 | |||
All other noncurrent assets | 1,323 | 1,790 | 1,985 | |||
Total assets | 22,205 | 32,925 | 47,684 | |||
Liabilities and Stockholders' Equity | ||||||
Accounts payable | 3,570 | 5,958 | 9,955 | |||
Notes payable | 1,205 | 3,243 | 6,323 | |||
Current maturities--L.T.D. | 1,008 | 1,460 | 2,246 | |||
Income taxes payable | 84 | 336 | 336 | |||
Accruals and other current liabilities | 1,995 | 3,360 | 5,016 | |||
Total current liabilities | 7,862 | 14,357 | 23,876 | |||
Long-term debt | 2,940 | 6,100 | 9,350 | |||
Total liabilities | 10,802 | 20,457 | 33,226 | |||
Stockholders' Equity | ||||||
Paid-in capital | 3,360 | 3,360 | 3,360 | |||
Additional paid-in capital | 2,100 | 2,100 | 2,100 | |||
Retained earnings | 5,943 | 7,008 | 8,998 | |||
Total stockholders' equity | 11,403 | 12,468 | 14,458 | |||
Total liabilities & stockholders' equity | 22,205 | 32,925 | 47,684 | |||
2017 | 2018 | 2019 | ||||
Income Statement (in thousands) | $ | $ | $ | |||
Sales revenue | 50,400 | 65,100 | 81,312 | |||
Less: Cost of goods sold | 35,431 | 45,872 | 57,098 | |||
Gross profit | 14,969 | 19,228 | 24,214 | |||
Less: Operating expenses | ||||||
General, Adminstration and Selling Expenses | 12,331 | 15,099 | 17,296 | |||
Depreciation expense | 630 | 908 | 1,292 | |||
Total operating expenses | 12,961 | 16,007 | 18,588 | |||
Operating income (EBIT) | 2,008 | 3,221 | 5,626 | |||
Less: Interest expense | 335 | 756 | 1,343 | |||
Earnings before taxes (EBT) | 1,673 | 2,465 | 4,283 | |||
Less: Income Taxes (34%) | 569 | 838 | 1,456 | |||
Net income | 1,104 | 1,627 | 2,827 | |||
2017 | 2018 | 2019 | ||||
Selected Data from Cash Flow Statement (in thousands) | $ | $ | $ | |||
Net cash from operating activities | (1,980) | (2,156) | (2,308) | |||
Net cash from investment activities | (2,975) | (3,268) | (4,050) | |||
Net cash from financing activities | 4,890 | 5,088 | 6,279 | |||
Additional Data | ||||||
Number shares common stock outstanding (in thousands) | 1,120 | 1,120 | 1,120 | |||
Stock price per common share at the year end | $17.25 | $17.71 | $18.43 | |||
Financial Ratios | 2017 | 2018 | 2019 | |||
Liquidity | ||||||
Current ratio (times) | 2.04 | 1.70 | 1.53 | |||
Quick or Acid-test ratio (times) | 1512.79 | 24424.45 | 36425.47 | |||
Asset Management | 11.86 | 1.98 | 1.71 | |||
Accounts receivable turnover (times) | 8.08 | 2.38 | 5.11 | |||
Inventory turnover (times) | 7.81 | 5.85 | 6.47 | |||
Total assets turnover | 1.00 | 1.98 | 38411.00 | |||
Solvency | 0.132402612 | 1.977220957 | 2,826.81 | |||
Debt ratio (%) | 0.49 | 0.19 | 12176.91 | |||
Times interest earned (times) | 4.99 | 4.26 | 4.19 | |||
Profitability | 0.021908333 | 0.03476461 | ||||
Operating income % | 2008.00 | 19228.00 | 0.00 | |||
Return on assets (%) [before tax] | 0.05 | 0.05 | 0.06 | |||
Return on equity (%) [before tax] | 0.10 | 0.13 | 0.20 | |||
Earnings per common share (EPS) | 0.99 | 1.45 | 2.52 | |||
Market analysis ratio | ||||||
Price-earnings ratio (times) | 0.02 | 0.01 | 0.01 | |||
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