Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the balance sheet and income statement below: CLANCYS DOG BISCUIT CORPORATION Balance Sheet as of December 31, 2024 and 2023 (in millions of dollars)

Use the balance sheet and income statement below:

CLANCYS DOG BISCUIT CORPORATION
Balance Sheet as of December 31, 2024 and 2023
(in millions of dollars)
Assets 2024 2023 Liabilities and Equity 2024 2023
Current assets: Current liabilities:
Cash and marketable securities $ 10 $ 10 Accrued wages and taxes $ 18 $ 12
Accounts receivable 27 23 Accounts payable 22 20
Inventory 33 28 Notes payable 22 18
Total $ 70 $ 61 Total $ 62 $ 50
Fixed assets: Long-term debt $ 27 $ 29
Gross plant and equipment $ 97 $ 76 Stockholders equity:
Less: Accumulated depreciation 24 18 Preferred stock (2 million shares) $ 2 $ 2
Net plant and equipment $ 73 $ 58 Common stock and paid-in-surplus (5 million shares) 11 11
Other long-term assets 21 21 Retained earnings 62 48
Total $ 94 $ 79 Total $ 75 $ 61
Total assets $ 164 $ 140 Total liabilities and equity $ 164 $ 140
CLANCYS DOG BISCUIT CORPORATION
Income Statement for Years Ending December 31, 2024 and 2023
(in millions of dollars)
2024 2023
Net sales $ 94 $ 98
Less: Cost of goods sold 48 44
Gross profits $ 46 $ 54
Less: Other operating expenses 8 7
Earnings before interest, taxes, depreciation, and amortization (EBITDA) $ 38 $ 47
Less: Depreciation 6 6
Earnings before interest and taxes (EBIT) $ 32 $ 41
Less: Interest 7 7
Earnings before taxes (EBT) $ 25 $ 34
Less: Taxes 5 7
Net income $ 20 $ 27
Less: Preferred stock dividends $ 1 $ 1
Net income available to common stockholders $ 19 $ 26
Less: Common stock dividends 5 5
Addition to retained earnings $ 14 $ 21
Per (common) share data:
Earnings per share (EPS) $ 3.80 $ 5.20
Dividends per share (DPS) $ 1.00 $ 1.00
Book value per share (BVPS) $ 14.60 $ 11.80
Market value (price) per share (MVPS) $ 15.25 $ 15.20

Prepare a statement of cash flows for Clancys Dog Biscuit Corporation.

Note: Enter your answers in millions of dollars. Amounts to be deducted should be indicated with a minus sign. Leave no cells blank be certain to enter "0" wherever required.

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_2

Step: 3

blur-text-image_3

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

The Dark Side Of Valuation

Authors: Aswath Damodaran

3rd Edition

0134854101, 9780134854106

More Books

Students also viewed these Finance questions