THE PADDLE COMPANY RECREATIONAL LIFE VESTS
THE PADDLE COMPANY |
|
RECREATIONAL LIFE VESTS |
|||||
|
Comparative Financial Statements |
|
Comparative Financial Statements |
||||
|
Years Ended December 31 |
|
Years Ended December 31 |
||||
Income Statement |
2019 |
2018 |
2017 |
|
2019 |
2018 |
2017 |
Net Sales Revenue |
$ 435,489 |
$ 425,410 |
|
|
$ 410,570 |
$ 383,870 |
|
Cost of Goods Sold |
258,756 |
256,797 |
|
|
299,110 |
280,190 |
|
Gross Profit |
176,733 |
168,613 |
|
|
111,460 |
103,680 |
|
Operating Expenses |
153,880 |
151,922 |
|
|
78,290 |
70,830 |
|
Operating Income |
22,853 |
16,691 |
|
|
33,170 |
32,850 |
|
Interest Expense |
865 |
788 |
|
|
2,780 |
2,980 |
|
Income before Income Tax |
21,988 |
15,903 |
|
|
30,390 |
29,870 |
|
Income Tax Expense |
5,137 |
4,809 |
|
|
8,780 |
8,630 |
|
Net Income |
$ 16,851 |
$ 11,094 |
|
|
$ 21,610 |
$ 21,240 |
|
Balance Sheet |
2019 |
2018 |
2017 |
|
2019 |
2018 |
2017 |
Assets |
|
|
|
|
|
|
|
Cash & Cash Equivalents |
$ 69,159 |
$ 70,793 |
|
|
$ 65,730 |
$ 55,270 |
|
Accounts Receivable |
44,798 |
44,452 |
$ 44,104 |
|
39,810 |
38,650 |
$ 36,460 |
Merchandise Inventory |
79,919 |
66,341 |
76,363 |
|
68,500 |
65,230 |
59,930 |
Other Current Assets |
15,494 |
16,264 |
|
|
24,450 |
37,630 |
|
Total Current Assets |
209,370 |
197,850 |
|
|
198,490 |
196,780 |
|
Long-term Assets |
89,834 |
90,776 |
|
|
116,760 |
116,270 |
|
Total Assets |
$ 299,204 |
$ 288,626 |
$ 276,482 |
|
$ 315,250 |
$ 313,050 |
$ 310,640 |
Liabilities |
|
|
|
|
|
|
|
Current Liabilities |
$ 69,554 |
$ 60,232 |
|
|
$ 90,810 |
$ 90,010 |
|
Long-term Liabilities |
31,682 |
29,936 |
|
|
96,310 |
105,890 |
|
Total Liabilities |
101,236 |
90,168 |
|
|
187,120 |
195,900 |
|
|
|
|
|
|
|
|
|
Common Stock |
72,795 |
80,885 |
|
|
111,530 |
102,480 |
|
|
125,173 |
117,573 |
|
|
16,600 |
14,670 |
|
Total Stockholders’ Equity |
197,968 |
198,458 |
197,668 |
|
128,130 |
117,150 |
103,840 |
Total Liabilities and Stockholder’s Equity |
$ 299,204 |
$ 288,626 |
|
|
$ 315,250 |
$ 313,050 |
|
Other Data |
|
|
|
|
|
|
|
Market price per share |
$ 21.38 |
$ 33.82 |
|
|
$ 46.37 |
$ 51.64 |
|
Annual dividend per share |
0.32 |
0.30 |
|
|
0.53 |
0.45 |
|
Weighted average number of shares outstanding |
9,000 |
8,000 |
|
Using the financial statements just given, compute the following ratios for both The Paddle Company (PC) and Recreational Life Vests (RLV) for 2019 and 2018. Assume all sales are credit sales. Round all ratios to two decimal places.
- Debt ratio
- Debt to equity ratio
- Profit margin ratio
Trending now
This is a popular solution!
Step by step
Solved in 3 steps