Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Jim Connor is the owner of Wave Riders, a surf shop located in West Palm Beach, Florida. Jim has just received his end of the

Jim Connor is the owner of Wave Riders, a surf shop located in West Palm Beach, Florida. Jim has just received his end of the year financial statements from his accountant. When he sees his gross and net income he is dismayed. With almost $250,000 in gross profit he just doesn't understand why he is always short on cash to pay his employees and suppliers. One of his largest suppliers of surf boards notified him just last month that they would no longer extend him credit and he would have to pre-pay all of his orders. He put a call into his accountant to set up a meeting with her to discuss the financial health of his business.

Part 1

  1. Using the financial statements provided, calculate the 12 ratios discussed in your text using the financial information that is provided below for Wave Riders.
  2. Looking at these ratios, are there any of them that look suspicious? If so, which ratios are they and what about them do you believe is cause for concern?

Part 2

  1. Using the industry ratios that have been provided, compare Wave Riders' ratios with those for the industry. What "red flags" do you see when making this comparison?
  2. What do you think might be causing the deviations that you see between Wave Riders ratios and the industry ratios?

Part 3

  1. What recommendations would you make to Jim to help him improve the financial performance of Wave Riders in the future? Draw a memo to Jim outlining your recommendations, make certain to include your reasons for the recommendation (i.e. ratio and/or comparison to industry ratios).

Wave Riders

Income Statement

For the year ended December 31, 20XX

Merchandise Sales $500,000

Cost of Goods Sold $255,000

Gross Profit $245,000

Wage Expense $140,000

Rent Expense $45,000

General and

Administrative $45,000

Total Expenses $230,000

Earnings Before Interest & Taxes

(EBIT) $15,000

Interest $5,000

Income before Tax $10,000

Tax (@25% rate) $2,500

Net Income/(Loss) $7,500

Wave Riders

Statement of Owner's Equity

For the year ended December 31, 20XX

Beginning Capital $0

Owner Contributions $5,000

Net Income/(Loss) $7,500

$12,500

Owner Withdrawals $0

Ending Capital $12,500

Wave Riders

Balance Sheet

As of December 31, 20XX

Assets

Current Assets

Cash and Cash

Equivalents $29,500

Accounts Receivable $10,000

Merchandise Inventory $100,000

Prepaid Expenses $7,000

Total Current

Assets $147,000

Property, Plant, and

Equipment $5,000

Total Assets $152,000

Liabilities

Current Liabilities

Accounts Payable $74,250

Wages Payable $10,250

Total Current

Liabilities $84,500

Long-Term Debt $55,000

Total Liabilities $139,500

Owner's Equity $12,500

Total Liabilities and Owner's

Equity $152,000

Wave Riders

Statement of Cash Flows

For the year ended December 31, 20XX

Cash provided by operating activities

Net Income (loss) $7,500

Changes in operating assets &

liabilities

Inventories ($100,000)

Accounts Receivables ($10,000)

Accounts Payable $10,250

Accrued Expenses $7,500

Cash provided by (used by

operations $85,000

Cash provided by investing activities

Purchases of fixed assets ($5,000)

Cash provided by (used by)

investing ($5,000)

Cash provided by financing

Long-term borrowing $55,000

Owner contribution $5,000

Payment of Debt and Financing

Costs ($5,000)

Cash provided by (used by)

financing $55, 000

Change in cash $35,000

Beginning cash balance $0

Ending cash balance ($35,000)

Industry Ratios

Liquidity & Solvency Ratios

Current Ratio 2.1

Quick Ratio 0.95

Debt Ratio 1.05

Debt to Net Worth Ratio 8.5

Times Interest Earned Ratio 4.2

Return on Equity (ROE) 5.25

Operating Ratios

Average Inventory Turnover Ratio 6.85

Average Receivables Turnover Ratio 10

Average Collection Period Ratio 36.5

Payables Turnover Ratio 5.8

Average Payable Period Ratio 62.9

Net Sales to Total Assets Ratio 3.3

Profitability Ratios

Net Profit on Sales Ratio 4.8%

Net Profit to Assets Ratio 4.55%

Net Profit to Equity Ratio 1.8

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

Accounting General Journal

Authors: Claudia Gilbertson

11th Edition

1337623121, 9781337623124

More Books

Students also viewed these Accounting questions

Question

What degrees does the program offer?

Answered: 1 week ago