Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Kansas Pizza Pantry opened its first restaurant in Lawrence, Kansas in 1985. Almost immediately after the first location opened, it expanded from Kansas Pizza Pantry

Kansas Pizza Pantry opened its first restaurant in Lawrence, Kansas in 1985. Almost immediately after the first location opened, it expanded from Kansas Pizza Pantry to more than 250 locations in more than 30 states and 11 countries. Kansas Pizza Pantry completed an initial public offering in August 2000. Several years ago, Silver Capital completed the acquisition of Kansas Pizza Pantry and, as a result of the acquisition, the company's common stock is no longer publicly traded.

KANSAS PIZZA PANTRY, INC., AND SUBSIDIARIES Consolidated Statements of Operations (amounts in thousands, except for per share data)
Year 3 Year 2 Year 1
Revenues:
Restaurant sales $ 628,797 $ 653,185 $ 666,616
Royalties from licensing agreement 7,322 8,739 6,880
Domestic franchise revenues 5,300 3,184 3,257
International franchise revenues 3,903 2,278 3,121
Total revenues 645,322 667,386 679,874
Costs and expenses:
Food, beverage and paper supplies 150,732 156,181 166,026
Labor 237,633 248,350 247,776
Direct operating and occupancy 143,420 142,973 140,867
Cost of sales 531,785 547,504 554,669
General and administrative 50,931 47,841 52,142
Depreciation and amortization 37,306 40,481 40,799
Pre-opening costs 3,469 1,943 4,978
Loss on impairment of property and equipment 19,202 23,941 13,836
Store closure costs 1,808 589 1,533
Litigation, settlement and other costs 9,059 1,709 1,236
Total costs and expenses 653,560 664,008 669,193
Operating (loss)/income (8,238 ) 3,378 12,881
Interest expense, net (36 ) (778) (1,624
(Loss)/income before income tax (benefit)/provision (8,274 ) 2,600 11,257
Income tax (benefit)/provision (4,639 ) (2,191) 2,895
Net (loss)/income $ (3,635 ) $ 4,791 $ 8,362
Net (loss)/income per common share:
Basic $ (0.12 ) $ 0.19 $ 0.34
Diluted $ (0.12 ) $ 0.19 $ 0.34
Weighted average shares used in calculating net (loss)/income per common share:
Basic 24,988 25,064 25,693
Diluted 24,988 24,643 25,711

KANSAS PIZZA PANTRY, INC., AND SUBSIDIARIES Consolidated Balance Sheets (in thousands, except for share data)
Year 3 Year 2
Assets
Current assets:
Cash and cash equivalents $ 6,471 $ 26,024
Other receivables 14,094 13,541
Inventories 7,027 7,557
Current deferred tax asset, net 9,125 8,076
Prepaid rent 381 6,957
Other prepaid expenses 3,118 2,531
Total current assets 40,216 64,686
Property and equipment, net 243,446 257,416
Noncurrent deferred tax asset, net 23,101 26,011
Goodwill 4,822 5,122
Other intangibles, net 5,337 5,214
Other assets 9,313 7,909
Total assets $ 326,235 $ 366,358
Liabilities and stockholders equity
Current liabilities:
Accounts payable $ 18,275 $ 12,263
Accrued compensation and benefits 24,573 24,201
Accrued rent 21,924 21,287
Deferred rent credits 4,658 4,745
Other accrued liabilities 14,690 12,915
Gift card liability 15,177 21,640
Store closure reserve 104 376
Total current liabilities 99,401 97,427
Long-term debt --- 23,300
Other liabilities 10,086 9,728
Deferred rent credits, net of current portion 34,177 33,478
Income taxes payable, net of current portion 339 11,125
Commitments and contingencies - -
Stockholders equity:
Common stock$0.01 par value, 80,100,000 shares authorized, 29,600,000 and 29,200,000 shares issued and outstanding at end of Year 3, and Year 2, respectively 296 292
Additional paid-in capital 169,563 175,000
Retained earnings 12,373 16,008
Total stockholders equity 182,232 191,300
Total liabilities and stockholders equity $ 326,235 $ 366,358

Required: 1. Compute the following ratios for Year 3 using information from the company annual report that was issued before Kansas Pizza Pantry was acquired. Assume a market price per share of $1.47. (Round your answers to 2 decimal places. Enter percentage answers rounded to 2 decimal places (i.e. 0.1234 should be entered as 12.34). Negative amounts should be indicated by a minus sign.)

image text in transcribed

a. % b. Return on equity Net profit margin Inventory turnover % C. d. Current ratio e. Quick ratio f. Debt-to-equity ratio Pricelearnings ratio g

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

Survey Of Accounting

Authors: Carl S. Warren

1st Edition

0538870850, 9780538870856

More Books

Students also viewed these Accounting questions

Question

=+How can you personalize the language?

Answered: 1 week ago

Question

=+Can your message work in another locale?

Answered: 1 week ago

Question

=+Can you create an idea that spins out?

Answered: 1 week ago