Worldwide Corp.'s
|
December 31, |
|
2023 |
| | 2022 |
Assets
Cash | $440,000 | $160,000 |
Short-term investments | 800,000 | – |
1,150,000 | 1,270,000 |
Inventory | 1,130,000 | 1,000,000 |
Long-term investments | 400,000 | 600,000 |
Plant assets | 3,100,000 | 2,000,000 |
(700,000) | (900,000) |
Patent | 280,000 | 300,000 |
| Total assets | $6,620,000 | $4,430,000 |
Liabilities and Equity
Accounts payable | $1,580,000 | $1,320,000 |
Other accrued liabilities | 200,000 | 250,000 |
Notes payable (nontrade) | 560,000 | – |
Common Stock-$10 par | 1,600,000 | 1,400,000 |
Additional paid-in capital | 800,000 | 500,000 |
1,880,000 | 960,000 |
| Total equity and liabilities | $6,620,000 | $4,430,000 |
Information relating to 2023 activities:
•Net income for 2023 was $1,220,000. This amount includes net sales revenue of $4,540,000 and cost of goods sold of $2,100,000.
•Equipment costing $1,000,000 and having a carrying amount of $320,000 was sold in 2023 for $360,000.
•A long-term investment was sold in 2019 for $345,000. There were no other transactions affecting long-term investments in 2023.
•20,000 ordinary shares were issued in 2023 for $25 a share.
•Short-term investments consist of treasury bills maturing on 9/30/24.
Compute cash collected from customers.
to generate a solution
a solution
- Brown Company, had the following statements prepared as of December 31, 2020. Brown CompanyComparative Balance SheetAs of December 31, 2020 and 2019 12/31/20 12/31/19 Cash $160,800 $38,400 Accounts receivable 123,200 49,000 investments (available-for-sale) 112,500 57,900 Inventory 90,000 101,000 factory assets 240,000 212,500 Total assets $726,500 $458,800 Accounts payable $100,000 $66,200 mortgage debt 50,000 77,000 accumulated depreciation 30,000 52,000 Common stock 175,000 131,100 Retained earnings 371,500 133,500 Total liabilities and stockholders' equity $726,500 $458,800 Brown CompanyIncome StatementFor the Year Ending December 31, 2020 Sales revenue $440,000…arrow_forwardThe 2024 income statement of Adrian Express reports sales of $20,710,000, cost of goods sold of $12,600,000, and net income of $1,980,000. Balance sheet information is provided in the following table. Assets Current assets: Cash Accounts receivable Inventory Long-term assets Total assets ADRIAN EXPRESS Balance Sheets December 31, 2024 and 2023 Liabilities and Stockholders' Equity Current liabilities Long-term liabilities Common stock Retained earnings Total liabilities and stockholders' equity Industry averages for the following four risk ratios are as follows: Gross profit ratio Return on assets Profit margin Asset turnover Return on equity 45% 25% 15% 8.5 35% times 2024 2023 $840,000 $930,000 1,775,000 1,205,000 2,245,000 1,675,000 5,040,000 4,410,000 $9,900,000 $8,220,000 $2,074,000 $1,844,000 2,526,000 2,584,000 2,075,000 2,005,000 3,225,000 1,787,000 $9,900,000 $8,220,000 Complete this question by entering your answers in the tabs below. Required: 1. Calculate the five…arrow_forwardCondensed financial data of Waterway Company for 2020 and 2019 are presented below. WATERWAY COMPANYCOMPARATIVE BALANCE SHEETAS OF DECEMBER 31, 2020 AND 2019 2020 2019 Cash $1,790 $1,150 Receivables 1,780 1,330 Inventory 1,620 1,890 Plant assets 1,930 1,700 Accumulated depreciation (1,200 ) (1,180 ) Long-term investments (held-to-maturity) 1,310 1,420 $7,230 $6,310 Accounts payable $1,210 $920 Accrued liabilities 210 240 Bonds payable 1,370 1,530 Common stock 1,860 1,670 Retained earnings 2,580 1,950 $7,230 $6,310 WATERWAY COMPANYINCOME STATEMENTFOR THE YEAR ENDED DECEMBER 31, 2020 Sales revenue $6,970 Cost of goods sold 4,680 Gross margin 2,290 Selling and administrative expenses 940 Income from…arrow_forward
- The balance sheets for Dual Monitors Corporation and additional information are provided below. DUAL MONITORS CORPORATION Balance Sheets December 31, 2024 and 2023 2024 2023 Assets Current assets: Cash $158,800 $123,000 Accounts receivable 84,000 95,000 Inventory 98,000 83,000 Investments 4,300 2,300 Long-term assets: Land 510,000 510,000 Equipment 820,000 700,000 Less: Accumulated depreciation (458,000) (298,000) Total assets $1,217,100 $1,215,300 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $102,000 $88,000 Interest payable 7,500 12,300 Income tax payable 9,500 5,300 Long-term liabilities: Notes payable 100,000 200,000 Stockholders' equity: Common stock 730,000 730,000 Retained earnings 268,100 179,700 Total liabilities and stockholders' equity $1,217,100 $1,215,300 Additional information for 2024: Net income is $88,400. Sales on account are $1,628,900. Cost of goods…arrow_forwardForecast an Income StatementSeagate Technology reports the following income statement for fiscal 2019. SEGATE TECHNOLOGY PLC Consolidated Statement of Income For Year Ended June 28, 2019, $ millions Revenue $20,780 Cost of revenue 14,916 Product development 1982 Marketing and administrative 906 Amortization of intangibles 46 Restructuring and other, net (44) Total operating expenses 17,806 Income from operations 2,974 Interest income 168 Interest expense (448) Other, net 50 Other expense, net (230) Income before income taxes 2,744 (Benefit) provision for income taxes (1,280) Net income $4,024 Forecast Seagate’s 2020 income statement assuming the following income statement relations ($ millions). Revenue growth 5% Cost of revenue 71.8% of revenue Product development 9.5% of revenue Marketing and administrative 4.4% of revenue Amortization of intangibles No change Restructuring and other, net $0 Interest income No change…arrow_forwardThe balance sheet for Altoid Company is shown below. ALTOID COMPANY Balance Sheet December 31, 2024 Assets: Cash Short-term investments Accounts receivable (net) Inventory Property, plant, and equipment (net) Total assets Liabilities and shareholders' equity: Current liabilities Long-term liabilities Common stock Retained earnings Total liabilities and shareholders' equity $ 250 700 800 950 1,170 $ 3,870 $ 950 1,100 650 1,170 $ 3,870 Selected 2024 income statement information for Altoid Company includes: Net Sales Operating expenses $ 8,700 7,770 Income before interest and tax 930 130 Income tax expense 240 Net income $ 560 Interest expense Required: Compute Altoid Company's long-term debt to equity ratio for 2024 Note: Round your answer to 2 decimal places. Long-term debt to equityarrow_forward
- The Diversified Portfolio Corporation provides investment advice to customers. A condensed income statement for the year ended December 31, 2021, appears below: Service revenue $ 1,180,000 Operating expenses 840,000 Income before income taxes 340,000 Income tax expense 85,000 Net income $ 255,000 The following balance sheet information also is available: 12/31/2021 12/31/2020 Cash $ 452,000 $ 84,000 Accounts receivable 148,000…arrow_forwardCondensed balance sheet and income statement data for Bridgeport Corporation are presented here. Bridgeport CorporationBalance SheetsDecember 31 2020 2019 2018 Cash $ 32,000 $ 22,000 $ 20,000 Accounts receivable (net) 52,000 47,000 50,000 Other current assets 93,000 98,000 67,000 Investments 58,000 73,000 48,000 Plant and equipment (net) 500,000 370,000 358,000 $735,000 $610,000 $543,000 Current liabilities $ 87,000 $ 82,000 $ 72,000 Long-term debt 148,000 88,000 53,000 Common stock, $10 par 323,000 313,000 303,000 Retained earnings 177,000 127,000 115,000 $735,000 $610,000 $543,000 Bridgeport CorporationIncome StatementsFor the Years Ended December 31 2020 2019 Sales revenue $743,000 $603,000 Less: Sales returns and allowances 42,000 32,000 Net sales 701,000…arrow_forwardHere is financial information for Windsor, Inc. December 31, 2022 December 31, 2021 Current assets $104,753 $ 89,000 Plant assets (net) 367,169 319,000 Current liabilities 108,936 72,000 Long-term liabilities 109,986 83,000 Common stock, $1 par 120,946 106,000 Retained earnings 132,054 147,000 Prepare a schedule showing a horizontal analysis for 2022, using 2021 as the base year. (If amount and percentage are a decrease show the numbers as negative, e.g. -55,000, -20% or (55,000), (20%). Round percentages to 1 decimal place, e.g. 12.1%.) WINDSOR, INC. Assets Current Assets Condensed Balance Sheet December 31 2022 2021 $104,753 $89,000 Plant assets (net) 367,169 319,000 Total assets Liabilities Current Liabilities $471,922 $408,000 $108,936 $72,000 Long-term liabilities 109,986 83,000 +A +A Increase or (Decrease) Amount Percentage % de % % do % % de Total liabilities $218,922 $155,000 do % Stockholders' Equity Common stock, $1 par 120,946 106,000 % Retained earnings 132,054 147,000 %…arrow_forward
- Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets $ 644,000 533,000 2,308,000 222,000 Investments Property, plant, and equipment Intangible assets Total assets $3,787,000 Current liabilities Long-term liabilities Shareholders' equity $ 444,000 803,000 2,460,000 $3,787,800 Total liabilities and shareholders' equity The captions shown in the summarized statement above include the following: a. Current assets: cash, $161,000; accounts receivable (net), $211,000; inventory, $236,000; and prepaid insurance, $36,000. b. Investments: investment in equity securities, short term, $101,000, and long term, $171,000; and restricted cash, long term, $261,000. c. Property, plant, and equipment: buildings, $1,610,000 less accumulated depreciation, $611,000; equipment, $610,000 less accumulated depreciation, $211,000; and land, $910,000. d. Intangible assets net of amortization: patent, $121,000; and copyright, $101,000. e. Current liabilities: accounts payable,…arrow_forwardThe 2024 balance sheet for Hallbrook Industries, Incorporated, is shown below. HALLBROOK INDUSTRIES, INCORPORATED Balance Sheet December 31, 2024 ($ in thousands) Assets Cash $ 380 Short-term investments 330 Accounts receivable 380 Inventory 310 Property, plant, and equipment (net) 2,800 Total assets $ 4,200 Liabilities and Shareholders’ Equity Current liabilities $ 580 Long-term liabilities 530 Paid-in capital 1,650 Retained earnings 1,440 Total liabilities and shareholders’ equity $ 4,200 The company’s 2024 income statement reported the following amounts ($ in thousands) Net sales $ 6,400 Interest expense 60 Income tax expense 170 Net income 340 Calculate the current ratio. Note: Round your answer to 2 decimal places. Calculate the acid-test ratio. Note: Round your answer to 3 decimal places. Calculate the debt to equity ratio. Note: Round your answer to 2 decimal places. Calculate the times interest earned…arrow_forwardBonita Industries's balance sheet accounts as of December 31, 2021 and 2020 and information relating to 2018 activities are presented below. December 31, 2021 2020 Assets Cash $ 439000 $ 199000 Short-term investments 600000 — Accounts receivable (net) 1000000 1000000 Inventory 1360000 1190000 Long-term investments 398000 600000 Plant assets 3400000 2010000 Accumulated depreciation (900000) (900000) Patent 182000 201000 Total assets $6479000 $4300000 Liabilities and Stockholders' Equity Accounts payable and accrued liabilities $1660000 $1460000 Notes payable (nontrade) 582000 — Common stock, $10 par 1587000 1410000 Additional paid-in capital 802000 500000 Retained earnings 1848000 930000 Total liabilities and stockholders' equity $6479000 $4300000 Information relating to 2021 activities:• Net income…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education