Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Sleep Company had the following operating results for 2021-2022. In addition, the company paid dividends in both 2021 and 2022 of $63,000 per year

The Sleep Company had the following operating results for 2021-2022. In addition, the company paid dividends in both 2021 and 2022 of $63,000 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 1,500,000 shares of outstanding stock at the end of 2022.

Balance Sheet, December 31,
2022 2021
Cash $ 350,000 $ 110,000
Accounts Receivable $ 360,000 $ 410,000
Inventory $ 260,000 $ 310,000
Total Current Assets $ 970,000 $ 830,000
Long-lived Assets 1,180,000 1,200,000
Total Assets $ 2,150,000 $ 2,030,000
Current Liabilities $ 210,000 $ 310,000
Long-term Debt 610,000 510,000
Shareholder Equity 1,330,000 1,210,000
Total Debt and Equity $ 2,150,000 $ 2,030,000

Income Statement, for year ended December 31,
2022 2021
Sales $ 4,800,000 $ 4,550,000
Cost of Sales 4,140,000 4,040,000
Gross Margin 660,000 510,000
Operating Expenses 355,000 405,000
Operating Income 305,000 105,000
Taxes 122,000 42,000
Net Income $ 183,000 $ 63,000

Cash Flow From Operations 2022 2021
Net Income $ 183,000 $ 63,000
Plus Depreciation Expense 50,000 50,000
+ Decrease (-increase) in Accounts Receivable and Inventory 100,000 -
+ Increase (-decrease) in Current Liabilities (-100,000) -
Cash Flow from Operations $ 233,000 $ 113,000

The inventory turnover ratio for 2022 is (rounded):

Multiple Choice

  • 10.8

  • 12.3

  • 13.3

  • 14.5

  • 13.1

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

Cornerstones of Cost Management

Authors: Don R. Hansen, Maryanne M. Mowen

2nd edition

1111824401, 978-1111824402

More Books

Students also viewed these Accounting questions

Question

Are flexible costs always direct costs? (LO 1, 3)

Answered: 1 week ago