In: Accounting
What are the answers to questions 5, 6, 7, and 8 and how do I do them?
Below is are balance and income numbers for three companies. Answer the questions below.
1 |
2 |
3 |
|||||
Year 1 |
Year 2 |
Year 1 |
Year 2 |
Year 1 |
Year 2 |
||
Revenue |
5674 |
5054 |
176896 |
124959 |
179083 |
186506 |
|
COGS |
3442 |
3066 |
144924 |
102374 |
144249 |
150228 |
|
Gross Profit |
2232 |
1988 |
31972 |
22585 |
34834 |
36277 |
|
EBITDA |
1470 |
658 |
7962 |
2712 |
15990 |
20527 |
|
Taxes |
510 |
218 |
6522 |
325 |
4309 |
11615 |
|
Net Income |
960 |
440 |
1440 |
2387 |
11681 |
8912 |
|
Total Assets |
5255 |
4681 |
275936 |
194921 |
244587 |
254725 |
|
Equity |
3084 |
3235 |
13442 |
40922 |
89999 |
134333 |
|
Current Assets |
3145 |
1550 |
62923 |
23413 |
91387 |
144135 |
|
Current Liabilities |
873 |
289 |
53604 |
6438 |
85373 |
48307 |
|
Inventory |
221 |
513 |
10271 |
2812 |
13799 |
81558 |
|
Long-Term Debt |
1298 |
1156 |
208890 |
147560 |
69215 |
72084 |
● The balance sheet items may not balance perfectly (they may be out ~$1) due to rounding error.
● USE EXCEL to calculate the solutions and do the math – calculators may throw off your rounding
● Submit percentages as the percentage followed by two decimals. A number that appears as .04567 in excel should be
submitted as 4.57%.
● Responses will be marked correct if they are within 5% of the answer I calculated in Excel
(Questions on next page)
Which company has the best liquidity (highest current ratio) in Year 2?
Which company does the best job generating profits for shareholders in Year 2? (ROE)
Which company does the best job generating profits with its total investment in Year 2? (ROA)
Which company is the most leveraged (high long-term debt to equity) in Year 2?
Which company has the biggest current threat of being illiquid (lowest current ratio) in Year 2?
Which company saw the biggest increase in its net profit margin from Year 1 to Year 2 (or smallest decrease if NI all
negative)?
What is company 2's ROA in Year 2?
What is company 1's ROA in Year 1?
What is company 3's ROA in Year 2?
Which company has the highest gross margin in Year 2?
What is company 1's quick ratio in Year 1?
What is company 2's current ratio in Year 2?
What is company 3's net margin in Year 2?
What is company 2's inventory turnover in Year 2?
What is company 3's long-term debt to assets ratio in Year 1?
Q.5: Which company has the biggest current threat of being illiquid (lowest current ratio) in Year 2?
Current ratio= Current Assets / Current Liabilities
Year 2.
Company 1= 1550/289 = 5.36 times
Company 2= 23413/6438 = 3.64 times
Company 3= 144135/48307 = 2.98 times
Comapny 3 has lowest current ratio in year 2, so Company 3 has the biggest current threat of being illiquid in yer 2.
Q.6: Which company saw the biggest increase in its net profit margin from Year 1 to Year 2?
Net profit margin= (Net Income / Revenue)*100%
Company 1 | Company 2 | Company 3 | |
Year 1 | =960/5674 | =1440/176896 | =11681/179083 |
Year 2 | =440/5054 | =2387/124959 | =8912/186506 |
Company 1 | Company 2 | Company 3 | |
Year 1 | 16.92% | 0.81% | 6.52% |
Year 2 | 8.71% | 1.91% | 4.78% |
Therefore, from the above, it is clear that Company 2 saw the biggest increase in its net profit margin from Year 1 to Year 2.
Q.7: What is company 2's ROA in Year 2?
ROA= Net Income / Total Assets
= 2387/194921
= 1.22%
Q.8) What is company 1's ROA in Year 1?
ROA= Net Income / Total Assets
= 960/5255
= 18.27%
C