Financial Analysis Tools 6 – 40
Inventories 50,000
Total current assets $130,000
Fixed assets:
Plant $500,000
Equipment 150,000
Less:
Account Depreciation (100,000) 550,000
TOTAL ASSETS $680,000
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Short-term loan $100,000
Accounts payable 75,000
Taxes payable 20,000
Total current liabilities $195,000
Long-term liabilities:
Mortgage on plant 200,000
Total Liabilities 395,000
Shareholders’ equity:
Capital stock, 20,000 common shares 200,000
Retained earnings 85,000
Total shareholders’ equity 285,000
TOTAL LIABILITIES AND
SHAREHOLDERS’ EQUITY $680,000
Income Statement:
Revenues $500,000
Less:
Cost of goods sold $250,000
Salaries 150,000
Depreciation 20,000
Interest on loan 10,000
Interest on mortgage 20,000
Total expenses 450,000
Net income before taxes 50,000
Income taxes 20,000
Net earnings $ 30,000
a) COGS Inc. common shares are trading at $12 per share. Calculate the following
ratios:
i) current
ii) quick
iii) debt-to-equity
iv) total debt-to-assets
v) gross operating margin