Comparative Balance Sheet Current Year Previous Year Year Before Current Assets Cash $50,000 $100,000 $90,000 Accounts Receivable, net $275,000 $150,000 $100,000 Inventory $580,000 $400,000 $250,000 Prepaid Expenses $25,000 $30,000 $10,000 Total Current Assets $930,000 $680,000 $450,000 Property & Equipment, net $115,000 $150,000 $140,000 Total Assets $1,045,000 $830,000 $590,000 Liabilities & Owner's Equity Current Liabilities Accounts Payable $410,000 $265,000 $190,000 Short-term Payables $175,000 $90,000 $50,000 Total Current Liabilities $585,000 $355,000 $240,000 Long Term Bonds Payable (12%) $50,000 $150,000 $150,000 Total Liabilities $635,000 $505,000 $390,000 Stockholder's Equity Common Stock (100,000 shares) $200,000 $200,000 $200,000 Retained Earnings $248,000 $130,000 $73,000 Total Liabilities and Shareholder's Equity $1,083,000 $835,000 $663,000 Drood Company Comparitive Income Statements Current Year Previous Year Sales $1,100,000 $875,000 Less: Cost of Goods Sold $550,000 $490,000 Gross Margin $550,000 $385,000 Less: Selling & Admin Expenses $295,000 $240,000 Operating Income $255,000 $145,000 Less: Interest Expense $12,000 $18,000 Income Before Taxes $243,000 $127,000 Less: Income Taxes (40%) $97,200 $50,800 Net Income $145,800 $76,200 Less: Dividends $27,800 $19,200 Net Income, Retained $118,000 $57,000 9 Gross Margin % 10 Has operating income grown faster than sales? 11 Identify 3 significant changes on the balance sheet between current year and previous year (ignore Year Before)
Comparative Balance Sheet Current Year Previous Year Year Before Current Assets Cash $50,000 $100,000 $90,000 Accounts Receivable, net $275,000 $150,000 $100,000 Inventory $580,000 $400,000 $250,000 Prepaid Expenses $25,000 $30,000 $10,000 Total Current Assets $930,000 $680,000 $450,000 Property & Equipment, net $115,000 $150,000 $140,000 Total Assets $1,045,000 $830,000 $590,000 Liabilities & Owner's Equity Current Liabilities Accounts Payable $410,000 $265,000 $190,000 Short-term Payables $175,000 $90,000 $50,000 Total Current Liabilities $585,000 $355,000 $240,000 Long Term Bonds Payable (12%) $50,000 $150,000 $150,000 Total Liabilities $635,000 $505,000 $390,000 Stockholder's Equity Common Stock (100,000 shares) $200,000 $200,000 $200,000 Retained Earnings $248,000 $130,000 $73,000 Total Liabilities and Shareholder's Equity $1,083,000 $835,000 $663,000 Drood Company Comparitive Income Statements Current Year Previous Year Sales $1,100,000 $875,000 Less: Cost of Goods Sold $550,000 $490,000 Gross Margin $550,000 $385,000 Less: Selling & Admin Expenses $295,000 $240,000 Operating Income $255,000 $145,000 Less: Interest Expense $12,000 $18,000 Income Before Taxes $243,000 $127,000 Less: Income Taxes (40%) $97,200 $50,800 Net Income $145,800 $76,200 Less: Dividends $27,800 $19,200 Net Income, Retained $118,000 $57,000 9 Gross Margin % 10 Has operating income grown faster than sales? 11 Identify 3 significant changes on the balance sheet between current year and previous year (ignore Year Before)
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Comparative |
|||||||
Current Year | Previous Year | Year Before | |||||
Current Assets | |||||||
Cash | $50,000 | $100,000 | $90,000 | ||||
$275,000 | $150,000 | $100,000 | |||||
Inventory | $580,000 | $400,000 | $250,000 | ||||
Prepaid Expenses | $25,000 | $30,000 | $10,000 | ||||
Total Current Assets | $930,000 | $680,000 | $450,000 | ||||
Property & Equipment, net | $115,000 | $150,000 | $140,000 | ||||
Total Assets | $1,045,000 | $830,000 | $590,000 | ||||
Liabilities & Owner's Equity | |||||||
Current Liabilities | |||||||
Accounts Payable | $410,000 | $265,000 | $190,000 | ||||
Short-term Payables | $175,000 | $90,000 | $50,000 | ||||
Total Current Liabilities | $585,000 | $355,000 | $240,000 | ||||
Long Term Bonds Payable (12%) | $50,000 | $150,000 | $150,000 | ||||
Total Liabilities | $635,000 | $505,000 | $390,000 | ||||
Stockholder's Equity | |||||||
Common Stock (100,000 shares) | $200,000 | $200,000 | $200,000 | ||||
$248,000 | $130,000 | $73,000 | |||||
Total Liabilities and Shareholder's Equity | $1,083,000 | $835,000 | $663,000 | ||||
Drood Company | |||||||
Comparitive Income Statements | |||||||
Current Year | Previous Year | ||||||
Sales | $1,100,000 | $875,000 | |||||
Less: Cost of Goods Sold | $550,000 | $490,000 | |||||
Gross Margin | $550,000 | $385,000 | |||||
Less: Selling & Admin Expenses | $295,000 | $240,000 | |||||
Operating Income | $255,000 | $145,000 | |||||
Less: Interest Expense | $12,000 | $18,000 | |||||
Income Before Taxes | $243,000 | $127,000 | |||||
Less: Income Taxes (40%) | $97,200 | $50,800 | |||||
Net Income | $145,800 | $76,200 | |||||
Less: Dividends | $27,800 | $19,200 | |||||
Net Income, Retained | $118,000 | $57,000 | |||||
9 | Gross Margin % | ||||||||||
10 | Has operating income grown faster than sales? | ||||||||||
11 | Identify 3 significant changes on the balance sheet between current year and previous year (ignore Year Before) | ||||||||||
12 | If you were a loan officer, would you lend Edwin Co money? Why or why not? | ||||||||||
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 4 images
Knowledge Booster
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
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education