Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Paul Sabin organized Sabin Electronics 10 years ago to produce and sell several electronic devices on which he had secured patents. Although the company has

Paul Sabin organized Sabin Electronics 10 years ago to produce and sell several electronic devices on which he had secured patents. Although the company has been fairly profitable, it is now experiencing a severe cash shortage. For this reason, it is requesting a $700,000 long-term loan from Gulfport State Bank, $200,000 of which will be used to bolster the Cash account and $500,000 of which will be used to modernize equipment. The companys financial statements for the two most recent years follow:

Sabin Electronics
Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $ 150,000 $ 350,000
Marketable securities 0 17,000
Accounts receivable, net 737,000 500,000
Inventory 1,145,000 795,000
Prepaid expenses 38,000 42,000
Total current assets 2,070,000 1,704,000
Plant and equipment, net 2,300,800 1,530,000
Total assets $ 4,370,800 $ 3,234,000
Liabilities and Stockholders Equity
Liabilities:
Current liabilities $ 900,000 $ 420,000
Bonds payable, 12% 900,000 900,000
Total liabilities 1,800,000 1,320,000
Stockholders' equity:
Common stock, $20 par 890,000 890,000
Retained earnings 1,680,800 1,024,000
Total stockholders equity 2,570,800 1,914,000
Total liabilities and stockholders' equity $ 4,370,800 $ 3,234,000

Sabin Electronics
Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 6,000,000 $ 4,950,000
Cost of goods sold 4,075,000 3,650,000
Gross margin 1,925,000 1,300,000
Selling and administrative expenses 693,000 588,000
Net operating income 1,232,000 712,000
Interest expense 108,000 108,000
Net income before taxes 1,124,000 604,000
Income taxes (30%) 337,200 181,200
Net income 786,800 422,800
Common dividends 130,000 109,000
Net income retained 656,800 313,800
Beginning retained earnings 1,024,000 710,200
Ending retained earnings $ 1,680,800 $ 1,024,000

2. You decide next to assess the companys profitability. Compute the following for both this year and last year:

a. The gross margin percentage.

b. The net profit margin percentage.

c. The return on total assets. (Total assets at the beginning of last year were $3,194,000.)

d. The return on equity. (Stockholders equity at the beginning of last year was $1,904,000.)

e. Is the companys financial leverage positive or negative?

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_2

Step: 3

blur-text-image_3

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

Dk Essential Managers Understanding Accounts

Authors: Stephen Brookson, Adele Hayward

1st Edition

0789471493, 978-0789471499

More Books

Students also viewed these Accounting questions

Question

Solve equation in problem for x (1 - x)5 = (2x - 1)5

Answered: 1 week ago