Kimmel_Accounting_8e_CCC_Ch13_Financial-Analysis-The-Big-Picture (1)

docx

School

Purdue Global University *

*We aren’t endorsed by this school

Course

518

Subject

Finance

Date

Feb 20, 2024

Type

docx

Pages

3

Uploaded by SuperHumanNeutronQuetzal29

Report
Continuing Case: Cookie Creations (Note: This is a continuation of the Cookie Creations from Chapters 1 through 12.) CCC13 The comparative balance sheet of Cookie & Coffee Creations Inc. at October 31, 2026 for the years 2026 and 2025, and the income statements for the years ended October 31, 2025 and 2026, are presented below. COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31 Assets 2026 2025 Cash $ 29,074 $ 11,550 Accounts receivable 3,250 2,710 Inventory 7,897 7,450 Prepaid expenses 5,800 6,050 Equipment 102,000 75,500 Accumulated depreciation (25,200) (9,100) Total assets $122,821 $94,160 Liabilities and Stockholders’ Equity Accounts payable $ 1,150 $ 2,450 Income taxes payable 9,251 7,200 Dividends payable 27,000 27,000 Salaries and wages payable 7,250 1,280 Interest payable 188 0 Note payable—current portion 4,000 0 Note payable—long-term portion 6,000 0 Preferred stock, no par, $6 cumulative— 3,000 and 2,800 shares issued, respectively 15,000 14,000 Common stock, $1 par—25,930 shares issued 25,930 25,930 Additional paid in capital—treasury stock 250 0 Retained earnings 26,802 16,800 Less treasury stock 0 (500) Total liabilities and stockholders’ equity $122,821 $94,160
COOKIE & COFFEE CREATIONS INC. Income Statement Year Ended October 31 2026 2025 Sales $485,625 $462,500 Cost of goods sold 222,694 208,125 Gross profit 262,931 254,375 Operating expenses Salaries and wages expense 147,979 146,350 Depreciation expense 17,600 9,100 Other operating expenses 48,186 42,925 Total operating expenses 213,765 198,375 Income from operations 49,166 56,000 Other expenses Interest expense 413 0 Loss on disposal of plant assets 2,500 0 Total other expenses 2,913 0 Income before income tax 46,253 56,000 Income tax expense 9,251 14,000 Net income $ 37,002 $ 42,000 Additional information: Natalie and Curtis are thinking about borrowing an additional $20,000 to buy more kitchen equipment. The loan would be repaid over a 4-year period. The terms of the loan provide for equal semi-annual payments of $2,500 on May 1 and November 1 of each year, plus interest of 5% on the outstanding balance. Instructions (a) Calculate the following ratios for 2025 and 2026. 1. Current ratio 2. Debt to assets 3. Gross profit rate 4. Profit margin 5. Return on assets (Total assets at November 1, 2024, were $35,180.) 6. Return on common stockholders’ equity (Total common stockholders’ equity at November 1, 2024, was $25,180. Dividends on preferred stock were $16,800 in 2025 and $18,000 in 2026). (b) Prepare a horizontal analysis of the income statement for Cookie & Coffee
Creations Inc. using 2025 as a base year. (c) Prepare a vertical analysis of the income statement for Cookie & Coffee Creations Inc. for 2026 and 2025. (d) Comment on your findings from parts (a) to (c). (e) What impact would borrowing an additional $20,000 to buy more equipment have on each of the ratios in (a) above, assuming that no changes are expected on the income statement and balance sheet? Comment on your findings. (f) What would justify a decision by Cookie & Coffee Creations Inc. to buy the additional equipment? What alternatives are there instead of bank financing?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help