Answered step by step
Verified Expert Solution
Link Copied!

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

image text in transcribed

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

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

Fundamentals Of Accounting And Financial Analysis

Authors: Anil Chowdhury

1st Edition

9788131702024, 9788131776070

More Books

Students also viewed these Accounting questions