Answered step by step
Verified Expert Solution
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 $62,400 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 $62,400 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. 2021 Balance Sheet, December 31, 2022 Cash $ 348,000 Accounts Receivable $ 358,000 Inventory $ 258,000 Total Current Assets $ 964,000 Long-lived Assets 1,160,000 Total Assets $ 2,124,800 Current Liabilities $ 208,000 Long-term Debt 608,000 Shareholder Equity 1,308,000 Total Debt and Equity $ 2,124,000 $ 108,000 $ 408,000 $ 308,000 $ 824,000 1,180,000 $ 2,004,000 $ 308,000 508,000 1,188,600 $ 2,804,000 Income Statement, for year ended December 31, 2022 2021 Sales $ 4,790,000 $ 4,540,000 Cost of Sales 4,132,000 4,032,000 Gross Margin 658,000 508,000 Operating Expenses 354,000 404,000 Operating Income 304,000 104,000 Taxes 121,600 41,600 Net Income $ 182,400 $ 62,400 2021 $ 62,400 50,000 Cash Flow From Operations Net Income Plus Depreciation Expense + Decrease (-increase) in Accounts Receivable and Inventory + Increase (-decrease) in Current Liabilities Cash Flow from Operations 2022 $ 182,400 50,000 100,000 (-100,000 $ 232,400 $ 112,400 The accounts receivable turnover ratio for 2022 is (rounded)
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