In: Accounting
Period Ending: |
12/31/2017 |
Period Ending: |
12/31/2017 |
12/31/2014 |
|||
Cash and Cash Equivalents |
$396,900 |
Total Revenue |
$15,380,800 |
$2,356,600 |
|||
Short-Term Investments |
$0 |
Cost of Revenue |
$13,101,100 |
$1,975,000 |
|||
Net Receivables |
$2,725,300 |
Gross Profit |
$2,279,700 |
$381,600 |
|||
Inventory |
$0 |
Operating Expenses |
|||||
Other Current Assets |
$465,700 |
Research and Development |
$0 |
$0 |
|||
Total Current Assets |
$3,587,900 |
Sales, General and Admin. |
$1,656,500 |
$422,500 |
|||
Long-Term Investments |
$0 |
Non-Recurring Items |
$0 |
$0 |
|||
Fixed Assets |
$2,663,700 |
Other Operating Items |
$0 |
$0 |
|||
Goodwill |
$4,563,600 |
Operating Income |
$623,200 |
($40,900) |
|||
Intangible Assets |
$1,435,300 |
Add'l income/expense items |
($78,200) |
($800) |
|||
Other Assets |
$351,100 |
Earnings Before Interest and Tax |
$545,000 |
($41,700) |
|||
Deferred Asset Charges |
$0 |
Interest Expense |
$284,300 |
$48,000 |
|||
Total Assets |
$12,601,600 |
Earnings Before Tax |
$260,700 |
($89,700) |
|||
Accounts Payable |
$2,776,500 |
Income Tax |
($99,500) |
($26,100) |
|||
Short-Term Debt / Current Portion of Long-Term Debt |
$103,700 |
Minority Interest |
($20,000) |
$0 |
|||
Other Current Liabilities |
$116,900 |
Equity Earnings/Loss Unconsolidated Subsidiary |
$0 |
$0 |
|||
Total Current Liabilities |
$2,997,100 |
Net Income-Cont. Operations |
$340,200 |
($63,600) |
|||
Long-Term Debt |
$4,417,500 |
Net Income |
$340,200 |
($63,600) |
|||
Other Liabilities |
$596,100 |
Net Income Applicable to Common Shareholders |
$312,400 |
($107,400) |
|||
Deferred Liability Charges |
$580,900 |
||||||
Misc. Stocks |
$0 |
||||||
Minority Interest |
$405,600 |
||||||
Total Liabilities |
$8,591,600 |
||||||
Common Stocks |
$100 |
||||||
Capital Surplus |
$3,590,000 |
||||||
Retained Earnings |
($42,600) |
||||||
Treasury Stock |
$0 |
||||||
Other Equity |
$15,700 |
||||||
Total Equity |
$3,604,400 |
||||||
Total Liabilities & Equity |
$12,196,000 |
RATIOS FOR PERIOD ENDING DEC 31 2017
CURRENT:
QUICK:
FIXED ASSETS TO LONG TERM LIABILITIES:
NUMBER OF TIMES INTREST CHARGES ARE EARNED:
RATE EARNED ON TOTAL ASSETS:
EARNING PER SHARE ON COMMON STOCK:
P/E RATIO:
1. Current ratio = total current assets/total current liabilities
= 3,587,900/2,997,100
= 1.20
2. Quick ratio = (cash+net receivables)/total current liabilities
= (396,900+2,725,300)/2,997,100
= 1.04
3. Fixed assets to long term liabilities = total tangible fixed assets/ long term liabilities
Total fixed assets = 2,663,700. Long term liabilities = long term debt+other liabilities+deferred liability charges = 4,417,500+596,100+580,900 = $5,594,500
Thus the ratio = 2,663,700/5,594,500 = 0.48
4. No. of times interest charges are earned = Income before interest and taxes/Interest expense
= 545,000/284,300
= 1.92
5. Rate earned on total assets = Income before interest and taxes/total assets = 545,000/12,601,600
= 0.0432 or 4.32%
6. Earnings per share = net income applicable to common shareholders/no. of shares
The no. of shares is not provided in the question and hence this ratio cannot be computed
7. P/E ratio = price per share/EPS
Price per share not provided and so this ratio cannot be computed.