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, e.g. 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 4. 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 8. Return on common shareholders' equity % % 9. Return on assets % % 10. Current ratio 11. Acid-test ratio 12. Asset turnover times times 13. Debt to total assets % %
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