The Sleep Company had the following operating results for 2021-2022. In addition, the company paid dividends in both 2021 and 2022 of $65,400 per year and made capital expenditures in both years of $30,000 per year. The company's stock price in 2021 was $8 and $7 in 2022. The industry average earnings multiple for the mattress industry was 9 in 2022 and the free cash flow and sales multiples were 18 and 1.5, respectively. The company is publicly owned and has 1,000,000 shares of outstanding stock at the end of 2022. Balance Sheet, December 31, 2022 2021 Cash $ 358,000 $ 118,000 Accounts Receivable $ 368,000 $ 418,000 Inventory $ 268,000 $ 318,000 Total Current Assets $ 994,000 1,260,000 Long-lived Assets Total Assets Current Liabilities Long-term Debt Shareholder Equity Total Debt and Equity $ 2,254,000 $ 218,000 618,000 1,418,000 $ 2,254,000 Income Statement, for year ended December 31, 2022 $ 4,840,000 4,172,000 2021 $ 854,000 1,280,000 $ 2,134,000 $ 318,000 518,000 1,298,000 $ 2,134,000 $ 4,590,000 4,072,000 Sales Cost of Sales Gross Margin 668,000 518,000 Operating Expenses 359,000 409,000 Operating Income 309,000 109,000 Taxes 123,600 43,600