Wildhorse Corporation was formed five years ago through an initial public offering (IPO) of common shares. Daniel Brown, who owns 15% of the common shares,
Wildhorse Corporation was formed five years ago through an initial public offering (IPO) of common shares. Daniel Brown, who owns 15% of the common shares, was one of the organizers of Wildhorse and is its current president. The company has been successful, but it is currently experiencing a shortage of funds. On June 10, 2020, Daniel Brown approached the Hibernia Bank, asking for a 24-month extension on two $35,500 notes, which are due on June 30, 2020, and September 30, 2020. Another note for $6,300 is due on March 31, 2021, but he expects no difficulty in paying this note on its due date. Brown explained that Wildhorses cash flow problems are due primarily to the companys desire to finance a $295,000 plant expansion spent evenly over the next two fiscal years through internally generated funds. The plant expansion will be used in operations following the completion of the construction in 2023. The commercial loan officer of Hibernia Bank requested financial reports for the past two fiscal years. These reports are reproduced below.
WILDHORSE CORPORATION Statement of Financial Position March 31 | |||||||
Assets | 2020 | 2019 | |||||
Cash | $18,500 | $12,500 | |||||
Notes receivable | 147,100 | 134,000 | |||||
Accounts receivable (net) | 131,700 | 124,500 | |||||
Inventories (at cost) | 106,600 | 50,000 | |||||
Plant and equipment (net of depreciation) | 1,439,000 | 1,420,000 | |||||
Total assets | $1,842,900 | $1,741,000 | |||||
Equity and Liabilities | |||||||
Share capitalcommon (135,000 shares issued) | $1,350,000 | $1,350,000 | |||||
Retained earnings (note 1) | 386,700 | 272,000 | |||||
Accrued liabilities | 9,100 | 5,900 | |||||
Notes payable (current) | 77,300 | 61,400 | |||||
Accounts payable | 19,800 | 51,700 | |||||
Total equity and liabilities | $1,842,900 | $1,741,000 |
Note 1: Cash dividends were paid at the rate of $1 per share in fiscal year 2019 and $2 per share in fiscal year 2020.
WILDHORSE CORPORATION Income Statement For the Fiscal Years Ended March 31 | ||||||
2020 | 2019 | |||||
Sales | $2,997,000 | $2,695,000 | ||||
Cost of goods sold (note 2) | 1,528,000 | 1,425,000 | ||||
Gross margin | $1,469,000 | $1,270,000 | ||||
Operating expenses | 845,000 | 775,000 | ||||
Income before income tax | $624,000 | $495,000 | ||||
Income tax (30%) | 187,200 | 148,500 | ||||
Net income | $436,800 | $346,500 |
Note 2: Depreciation charges on the plant and equipment of $100,000 and $102,500 for fiscal years ended March 31, 2019 and 2020, respectively, are included in cost of goods sold. Additional information:
2020 | 2019 | |||
1. Cash flows from operating activities | $459,000 | $350,000 | ||
2. Capital expenditures for the year | 128,000 | 110,000 |
Compute Quick (acid-test) ratio for fiscal years 2019 and 2020. (Round answers to 2 decimal places, e.g. 5.75:1.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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