Reference no: EM132826276
Financial statementsThe balance sheets at the end of 2018 and 2019 of Kairos Industries are shown below:
A. Financial statements, cash flow and taxes
2019 2018
Cash $102,950 $89,825
Accounts receivable 103,465 85,627
Inventories 38,544 35,082
Total currents assets 244,959 210,534
Property, plant and equipment 67,265 42,536
Total assets 312,224 253,070
Debts to pay 30,861 23,209
Accumulations 30,577 22,756
Obligations to pay 16,817 14,317
Total current liabilities 78,255 60,282
Long term debts 76,364 64,014
Total liabilities 154,619 124,296
Common actions 100,000 90,100
Retained earnings 57,605 38,874
Total equity 157,605 128,974
Total liabilities plus equity $312,224 $253,270
Problem 1. In 2019, Kairos Industries achieved sales of $ 330 million and an EBITDA of 17% of sales. Depreciation as amortization of fixed assets was 11% and interest paid $ 2 million. On the other hand, the tax rate was 35% and 38% of net income is allocated to dividends. Make an income statement taking into consideration the data presented.
Problem 2. Prepare the capital statement for the period ended December 31, 2019.