Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The comparative statements of Pronghorn Interiors Ltd. are presented as follows: PRONGHORN INTERIORS LTD. Income Statement For the Year Ended December 31 2021 2020 Net
The comparative statements of Pronghorn Interiors Ltd. are presented as follows:
PRONGHORN INTERIORS LTD. Income Statement For the Year Ended December 31 | ||||
2021 | 2020 | |||
Net sales | $2,031,750 | $1,809,500 | ||
Cost of goods sold | 1,153,000 | 1,008,500 | ||
Gross profit | 878,750 | 801,000 | ||
Selling and administrative expenses | 502,000 | 488,000 | ||
Income from operations | 376,750 | 313,000 | ||
Other expenses and losses | ||||
Interest expense | 13,000 | 16,000 | ||
Income before income taxes | 363,750 | 297,000 | ||
Income tax expense | 105,275 | 76,000 | ||
Profit | $258,475 | $221,000 |
PRONGHORN INTERIORS LTD. Balance Sheet December 31 | ||||||
Assets | 2021 | 2020 | 2019 | |||
Current assets | ||||||
Cash | $80,000 | $129,100 | $112,600 | |||
Accounts receivable | 185,600 | 109,000 | 101,800 | |||
Inventory | 215,800 | 124,000 | 114,500 | |||
Total current assets | 481,400 | 362,100 | 328,900 | |||
Property, plant, and equipment (net) | 647,700 | 600,300 | 512,300 | |||
Total assets | $1,129,100 | $962,400 | $841,200 | |||
Liabilities and Shareholders’ Equity | ||||||
Current liabilities | ||||||
Accounts payable | $285,175 | $156,000 | $138,400 | |||
Income taxes payable | 43,000 | 43,000 | 41,500 | |||
Total current liabilities | 328,175 | 199,000 | 179,900 | |||
Bonds payable | 190,000 | 195,000 | 200,000 | |||
Total liabilities | 518,175 | 394,000 | 379,900 | |||
Shareholders’ equity | ||||||
Common shares | 280,000 | 280,000 | 300,000 | |||
Retained earnings | 330,925 | 288,400 | 161,300 | |||
Total shareholders’ equity | 610,925 | 568,400 | 461,300 | |||
Total liabilities and shareholders’ equity | $1,129,100 | $962,400 | $841,200 |
Additional information:
1. | All sales were on account. | |
2. | Weighted-average common shares in 2021 were 56,000 and in 2020 were 58,000. |
Calculate the following ratios for 2021 and 2020. (Round earnings per share, current ratio, acid-test ratio and asset turnover answers to 2 decimal places, e.g. 1.83 or 1.83% and all other answers to 1 decimal place, eg. 1.5 or 1.5%. Use 365 days for calculation.) 2021 2020 1. Gross profit margin 43.3 44.3 % 2. Profit margin 12.7 12.2 % 3. Earnings per share $ 4.62 $ 3.81 Receivables turnover 13.8 times 17.2 times 5. Collection period 26.4 days 21.2 days 6. Inventory turnover times times 7. Days sales in inventory days days Return on common shareholders' 8. % equity 9. Return on assets % 10. Current ratio 11. Acid-test ratio 12. Asset turnover times times 13. Debt to total assets %24 %24
Step by Step Solution
★★★★★
3.44 Rating (151 Votes )
There are 3 Steps involved in it
Step: 1
Answer of Part 1 For 2021 Gross Profit Margin Gross Profit Sales 100 3D Gros...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