artisa Inc. was organized on February 1, 2019, by two friends to provide construction services to sinesses. At the end of the 2023, they provide you with its Balance sheet and income statement (in millic pare the cash-flow statement and apply a financial analysis. Assets Current assets BALANCE SHEET Cash and cash equivalents Short term investments Accounts receivable, net Inventory Prepaid expenses 2023 2022 784,00 802,00 430,00 459,00 12,00 44,00 46,00 33,00 222,00 132,00 132,00 243,00 18,00 7,00 INCOME STATEMENT Sales Cost of goods sold Gross margin Selling and administrative expenses: Net operating income Non-operating items Gain on sale of investments 202 153 96 56 41 19 2

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

Please explain proper steps by Step and Do Not Give Solution In Image Format ? And Fast Answering Please ?

Martisa Inc. was organized on February 1, 2019, by two friends to provide construction services to small
usinesses. At the end of the 2023, they provide you with its Balance sheet and income statement (in millions) to
repare the cash-flow statement and apply a financial analysis.
Assets
Current assets
Cash and cash equivalents
Short term investments
BALANCE SHEET
Accounts receivable, net
Inventory
Prepaid expenses
Non-Current assets
Property, plant, and equipment.
Accumulated depreciation on PPE
Intangible assets
Accumulated impairments on Intangibles
Other non current assets.
Accumulated Amortization on Other NCA
Long term investments
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable
Accrued liabilities
Deferred revenue
Costumer deposits
Income taxes payable
Long-term liabilities:
Bonds payable
Other long term liabilities
Stockholders' equity:
Preferred stock
Common stock
Additional paid-in capital
Retained earnings
Selling Price
Depreciation expense
Original Cost
Net
Gain/loss
2022
2023
784,00 802,00
430,00 459,00
12,00 44,00
46,00
33,00
222,00 132,00
132,00 243,00
18,00 7,00
354,00 343,00
520,00 497,00
330,00 313,00
128,00 106,00
33,00 20,00
74,00 60,00
38,00 16,00
33,00 29,00
784,00 802,00
234,00 223,00
25,00 55,00
123,00 23,00
25,00 41,00
37,00
52,00
24,00 52,00
250,00 272,00
228,00 236,00
22,00 36,00
300,00 307,00
0,25 0,25
1,75 0,75
256,00 218,00
42,00 88,00
Sales
Cost of goods sold
Gross margin
Selling and administrative expenses:
Net operating income
Non-operating items
INCOME STATEMENT
2
Gain on sale of investments
Loss on sale of equipment.
Net income before interest
expenses and income taxes
Interest expenses
Net income before income taxes
Income taxes
Net income
13
13
-11
2023
1532,00
964,00
568,00
414,00
154,00
20,00
36,00
-16,00
174,00
12,00
162,00
60,00
102,00
Additional information
• The company issued 33,000 bonds
for $1,000 per bond.
• In PPE the company purchased some
items for $2 million less than their
value in the balance sheet.
. The income tax rate was 30.25%
• The market value of the company's
common stock at the end of this year
is 20% above its book value.
• Sales on cash are 30 % of total sales
• The company paid a cash dividend
this year
Information related to Sales of Non-Current Assets (in millions)
Property, Plant and Equipment Long-term Investments Intangibles Other non-current assets
9
14
38
1
50
12
15
55
23
14
5
11
-5
9
27
• The par value of the common stock.
is $0.01 and the additional paid-in
capital per share is $1.463 on 2023.
Show Transcribed Text
required: cash flow statement and
price earnings ratio
Transcribed Image Text:Martisa Inc. was organized on February 1, 2019, by two friends to provide construction services to small usinesses. At the end of the 2023, they provide you with its Balance sheet and income statement (in millions) to repare the cash-flow statement and apply a financial analysis. Assets Current assets Cash and cash equivalents Short term investments BALANCE SHEET Accounts receivable, net Inventory Prepaid expenses Non-Current assets Property, plant, and equipment. Accumulated depreciation on PPE Intangible assets Accumulated impairments on Intangibles Other non current assets. Accumulated Amortization on Other NCA Long term investments Liabilities and Stockholders' Equity Current liabilities: Accounts payable Accrued liabilities Deferred revenue Costumer deposits Income taxes payable Long-term liabilities: Bonds payable Other long term liabilities Stockholders' equity: Preferred stock Common stock Additional paid-in capital Retained earnings Selling Price Depreciation expense Original Cost Net Gain/loss 2022 2023 784,00 802,00 430,00 459,00 12,00 44,00 46,00 33,00 222,00 132,00 132,00 243,00 18,00 7,00 354,00 343,00 520,00 497,00 330,00 313,00 128,00 106,00 33,00 20,00 74,00 60,00 38,00 16,00 33,00 29,00 784,00 802,00 234,00 223,00 25,00 55,00 123,00 23,00 25,00 41,00 37,00 52,00 24,00 52,00 250,00 272,00 228,00 236,00 22,00 36,00 300,00 307,00 0,25 0,25 1,75 0,75 256,00 218,00 42,00 88,00 Sales Cost of goods sold Gross margin Selling and administrative expenses: Net operating income Non-operating items INCOME STATEMENT 2 Gain on sale of investments Loss on sale of equipment. Net income before interest expenses and income taxes Interest expenses Net income before income taxes Income taxes Net income 13 13 -11 2023 1532,00 964,00 568,00 414,00 154,00 20,00 36,00 -16,00 174,00 12,00 162,00 60,00 102,00 Additional information • The company issued 33,000 bonds for $1,000 per bond. • In PPE the company purchased some items for $2 million less than their value in the balance sheet. . The income tax rate was 30.25% • The market value of the company's common stock at the end of this year is 20% above its book value. • Sales on cash are 30 % of total sales • The company paid a cash dividend this year Information related to Sales of Non-Current Assets (in millions) Property, Plant and Equipment Long-term Investments Intangibles Other non-current assets 9 14 38 1 50 12 15 55 23 14 5 11 -5 9 27 • The par value of the common stock. is $0.01 and the additional paid-in capital per share is $1.463 on 2023. Show Transcribed Text required: cash flow statement and price earnings ratio
Expert Solution
steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Completing the Accounting Cycle
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education