Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The financial statements for Laineys Famous Pizza are below. Laineys operates more than 250 locations in 30 states and 11 countries. LAINEYS FAMOUS PIZZA, INCOPRORATED
The financial statements for Laineys Famous Pizza are below. Laineys operates more than 250 locations in 30 states and 11 countries.
LAINEYS FAMOUS PIZZA, INCOPRORATED AND SUBSIDIARIES | |||
Consolidated Statements of Operations | |||
(amounts in thousands, except for per share data) | |||
Year 3 | Year 2 | Year 1 | |
---|---|---|---|
Revenues: | |||
Restaurant sales | $ 781,606 | $ 654,185 | $ 667,616 |
Royalties from licensing agreement | 6,522 | 9,739 | 7,180 |
Domestic franchise revenues | 3,500 | 3,684 | 3,757 |
International franchise revenues | 2,803 | 2,478 | 4,121 |
Total revenues | 794,431 | 670,086 | 682,674 |
Costs and expenses: | |||
Food, beverage, and paper supplies | 198,732 | 158,181 | 166,526 |
Labor | 287,133 | 249,350 | 248,276 |
Direct operating and occupancy | 182,420 | 143,973 | 141,367 |
Cost of sales | 668,285 | 551,504 | 556,169 |
General and administrative | 51,131 | 44,891 | 52,642 |
Depreciation and amortization | 37,406 | 40,781 | 41,299 |
Pre-opening costs | 3,669 | 2,043 | 5,478 |
Loss on impairment of property and equipment | 19,102 | 24,941 | 14,336 |
Store closure costs | 2,108 | 639 | 2,033 |
Litigation, settlement, and other costs | 9,159 | 1,809 | 1,736 |
Total costs and expenses | 790,860 | 666,608 | 673,693 |
Operating income | 3,571 | 3,478 | 13,381 |
Interest expense, net | 56 | 768 | 1,924 |
Income before income tax | 3,515 | 2,710 | 11,457 |
Income tax (benefit)/provision | (3,439) | (2,291) | 3,395 |
Net income | $ 6,954 | $ 5,001 | $ 8,062 |
Net income per common share: | |||
Basic | $ 0.27 | $ 0.19 | $ 0.34 |
Diluted | $ 0.27 | $ 0.19 | $ 0.34 |
Weighted average shares used in calculating net income per common share: | |||
Basic | 25,488 | 26,064 | 26,193 |
Diluted | 25,488 | 25,143 | 26,211 |
LAINEYS FAMOUS PIZZA, INCORPORATED AND SUBSIDIARIES | ||
Consolidated Balance Sheets | ||
(in thousands, except for share data) | ||
Year 3 | Year 2 | |
---|---|---|
Assets | ||
Current assets: | ||
Cash and cash equivalents | $ 21,830 | $ 30,624 |
Receivables | 16,594 | 14,541 |
Inventories | 8,227 | 9,557 |
Current deferred tax asset, net | 10,025 | 9,076 |
Prepaid rent | 531 | 8,957 |
Other prepaid expenses | 3,718 | 3,031 |
Total current assets | 60,925 | 75,786 |
Property and equipment, net | 254,446 | 259,416 |
Noncurrent deferred tax asset, net | 24,101 | 27,011 |
Goodwill | 5,022 | 5,622 |
Other intangibles, net | 5,837 | 5,714 |
Other assets | 10,313 | 8,909 |
Total assets | $ 360,644 | $ 382,458 |
Liabilities and stockholders equity | ||
Current liabilities: | ||
Accounts payable | $ 19,475 | $ 13,263 |
Accrued compensation and benefits | 25,873 | 25,201 |
Accrued rent | 23,424 | 23,287 |
Deferred rent credits | 5,258 | 5,745 |
Other accrued liabilities | 15,690 | 14,915 |
Gift card liability | 15,777 | 22,640 |
Store closure reserve | 154 | 426 |
Total current liabilities | 105,651 | 105,477 |
Long-term debt | - | 24,300 |
Other liabilities | 10,286 | 11,728 |
Deferred rent credits, net of current portion | 42,677 | 34,478 |
Income taxes payable, net of current portion | 359 | 13,125 |
Commitments and contingencies | - | - |
Stockholders equity: | ||
Common stock$0.01 par value, 80,000,000 shares authorized, 34,600,000 and 34,200,000 shares issued and outstanding at end of Year 3, and Year 2, respectively | 346 | 342 |
Additional paid-in capital | 177,363 | 176,000 |
Retained earnings | 23,962 | 17,008 |
Total stockholders equity | 201,671 | 193,350 |
Total liabilities and stockholders equity | $ 360,644 | $ 382,458 |
Required: 1. Compute the following ratios for Year 3 using information from the company's financial statements. Assume a market price per share of $2.41. Note: 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). Answer is complete but not entirely correct
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