Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Write an assessment of the company's financial performance, using ratios to support your conclusion. What can you conclude about the company's liquidity, solvency, and profitability?

Write an assessment of the company's financial performance, using ratios to support your conclusion. What can you conclude about the company's liquidity, solvency, and profitability? Be sure to include the ratios calculation to support your conclusion.

Use the financial statements provided below to calculate the following financial ratios:

2012 2011
1. Current Ratio 10.915 6.715
2. Quick Ratio 11.307 7.524
3. Long-Term Debt-to-Equity Ratio 2.785 3.834
4. Debt-to-Equity Ratio 2.785 3.834
5. Long-Term Debt Ratio 2.866 3.988
6. Accounts Receivable Turnover Ratio (Assume that 60% of Sales are Credit 25.491 8.908
7. Inventory Turnover Ratio (Assume 2011 beginning inventory was -0-.) -0.715 -0.450
8. Asset Turnover Ratio 0.163 0.076
9. Gross Profit Percentage 0.731 0.806
10. Net Profit Margin Percentage 0.375 0.311
11. Return on Assets 0.061 0.024
12. Return on Equity 0.237 0.118

Get Your Motor Runnin'

Compartive Balance Sheets

2012 2011
Assets
Current Assets
Cash $198,456 $147,333
Accounts Receivable 4,000 5,000
Allowance for Uncollectible Accounts (250) 80
Supplies 200 250
Inventory 35,000 32,000
Total current assets 237,406 184,663
Property, Plant, and Equipment
Equipment 60,000 15,000
Accumulated Depreciation - Equipment (14,000) (1,000)
Vehicles 35,000 35,000
Accumulated Depreciation - Vehicles (4,800) (2,400)
Building 684,375 684,375
Accumulated Depreciation - Building (25,000) (12,500)
Land 46,875 46,875
Land Improvements 23,750 23,750
Accumulated Depreciation - Land Improvements (2,539) (663)
Total PP&E 803,661 788,437
Total Assets $1,041,067 $973,100
Liabilities and Stockholders' Equity
Current Liabilities
Accounts Payable $20,000 $24,000
Wages Payable 1,000 500
Warranties Payable 750 500
Notes Payable 0 2,500
Total current liabilities 21,750 27,500
Long-term Liabilities
Bonds Payable 750,000 450,000
Mortgage Payable 0 300,000
Total long-term liabilities 750,00 750,000
Total liabilities 771,750 777,500
Stockholder's Equity
Common Stock 125,000 125,000
Paid-in capital in excess of par - common 25,000 25,000
Preferred Stock 40,000 20,000
Paid-in capital in excess of par - preferred 25,000 15,000
Less: Treasury Stock (3,000) (3,000)
Paid-in capital - treasury stock 500 500
Retained Earnings 56,817 13,100
Total stockholders' equity 269,317 195,600
Total liabilities and stockholders' equity $1,041,067 $973,100

Get Your Motor Runnin'

Comparative Income Statements

2012 2011
Service Revenue $93,693 $50,230
Sales 76,250 24,000
Cost of Goods Sold (45,750) (14,400)
Gross Margin $124,193 $59,830
Operating Expenses:
Advertising Expense $7,500 $5,000
Bad Debt Expense 330 0
Depreciation Expense - Equipment 13,000 5,667
Depreciation Expense - Vehicles 2,400 2,400
Depreciation Expense - Building 12,500 12,500
Depreciation Expense - Land Improvements 1,876 663
Wages Expense 22,870 10,500
Total Expenses 60,476 36,730
Net Income $63,717 $23,100

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

Proli Footwear Inc An Audit And Fraud Simulation For Team-Based Student Learning

Authors: Patricia Poli, Richard Proctor

2nd Edition

0615455492, 978-0615455495

More Books

Students also viewed these Accounting questions