The Harrison Bicycle Company had the following operating results for 2018-2019. In addition, the company paid dividends in both 2018 and 2019 of $80,000 per year and made capital expenditures in both years of $230,000 per year. The company's stock price in 2018 was $14.20 and $12.50 in 2019. Also in 2019, the Industry average earnings multiple for the bicycle Industry was 8 and the free cash flow and sales multiples were 16 and 1.35, respectively. The company is publicly owned and has 1,400,000 shares of outstanding stock at the end of 2019. Balance Sheet, Dec 31, 2019 2018 Cash 267,000 $ 100,000 Accounts Receivable $ 525,000 $ 400,000 Inventory $ 450,000 $ 300,000 Total Current Assets $1,242,000 $ 800,000 Long-lived Assets 1,205,000 1,100,000 Total Assets $2,447,000 $1,900,000 Current Liabilities $ 500,000 $300,000 Long-term Debt 600,000 500,000 Shareholder Equity 1,347,000 1,100,000 Total Debt and Equity $2,447,000 $1,900,000 Income Statement, for year ended Dec 31, 2019 2018 Sales $6,250,000 $5,450,000 Cost of Sales 5,125,000 4,400,000 Gross Margin 1,125,000 1,050,000 Operating Expenses 580,000 550,000 Operating Income 545,000 500,000 Taxes 218,000 200,000 Net Income $ 327,000 300,000 2018 $300,000 125,000 Cash Flow From Operations Net Income Plus Depreciation Expense + Decrease (-inc) in Accrec. and Inv. + Increase (dec) in Cur. Liabl. Cash Flow from Operations 2019 $ 327,000 125,000 (275,000) 200,000 $ 377,000 $425,000 The Inventory turnover ratio for 2019 is (rounded): The Harrison Bicycle Company had the following operating results for 2018-2019. In addition, the company paid dividends in both 2018 and 2019 of $80,000 per year and made capital expenditures in both years of $230,000 per year. The company's stock price in 2018 was $14.20 and $12.50 in 2019. Also in 2019, the Industry average earnings multiple for the bicycle Industry was 8 and the free cash flow and sales multiples were 16 and 1.35, respectively. The company is publicly owned and has 1,400,000 shares of outstanding stock at the end of 2019. Balance Sheet, Dec 31, 2019 2018 Cash $ 267,000 $ 100,000 Accounts Receivable $ 525,000 $ 400,000 Inventory $ 450,000 $ 300,000 Total Current Assets $1,242,000 $ 800,000 Long-lived Assets 1,205,000 1,100,000 Total Assets $2,447,000 $1,900,000 Current Liabilities $ 500,000 $ 300,000 Long-term Debt 600,000 500,000 Shareholder Equity 1,347,000 1,100,000 Total Debt and Equity $2,447,000 $1,900,000 Income Statement, for year ended Dec 31, 2019 2018 Sales $6,250,000 $5,450,000 Cost of Sales 5,125,000 4,400,000 Gross Margin 1,125,000 1,050,000 Operating Expenses 580,000 550,000 Operating Income 545,000 500,000 Taxes 218,000 200,000 Net Income 327,000 300,000 2018 $300,000 125,000 Cash Flow From Operations Net Income Plus Depreciation Expense Decrease (-inc) in AccRec. and Inv. + Increase (-dec) in Cur. Liabl. Cash Flow from Operations 2019 $ 327,000 125,000 (275,000 200,000 $ 377,000 $425,000 The accounts receivable turnover ratio for 2019 is (rounded)
