Founded in the early 1980s, the Vermont Teddy Bear Co. designs and manufactures American-made teddy bears and markets them primarily as gifts called B
Founded in the early 1980s, the Vermont Teddy Bear Co. designs and manufactures American-made teddy bears and markets them primarily as gifts called Bear-Grams or Teddy Bear-Grams. Bear-Grams are personalized teddy bears delivered directly to the recipient for special occasions such as birthdays and anniversaries. The Shelburne, Vermont, company’s primary markets are New York, Boston, and Chicago.
\r\nSales have jumped dramatically in recent years. Such dramatic growth has significant implications for cash flows. Provided below are the cash flow statements for two recent years for the company.
\r\nCurrent Year Prior Year
\r\nCash fl ows from operating activities:
\r\nNet income $ 17,523 $ 838,955
\r\nAdjustments to reconcile net income to net cash provided by operating activities
\r\nDeferred income taxes (69,524) (146,590)
\r\nDepreciation and amortization 316,416 181,348
\r\nChanges in assets and liabilities:
\r\nAccounts receivable, trade (38,267) (25,947)
\r\nInventories (1,599,014) (1,289,293)
\r\nPrepaid and other current assets (444,794) (113,205)
\r\nDeposits and other assets (24,240) (83,044)
\r\nAccounts payable 2,017,059 (284,567)
\r\nAccrued expenses 61,321 170,755
\r\nAccrued interest payable, debentures — (58,219)
\r\nOther — (8,960)
\r\nIncome taxes payable — 117,810
\r\nNet cash provided by (used for) operating activities 236,480 (700,957)
\r\nNet cash used for investing activities (2,102,892) (4,422,953)
\r\nNet cash (used for) provided by fi nancing activities (315,353) 9,685,435
\r\nNet change in cash and cash equivalents (2,181,765) 4,561,525
\r\nOther information:
\r\nCurrent liabilities $ 4,055,465 $ 1,995,600
\r\nTotal liabilities 4,620,085 2,184,386
\r\nNet sales 20,560,566 17,025,856
\r\nInstructions
\r\n(a) Note that net income in the current year was only $17,523 compared to prior-year income of $838,955, but net cash flow from operating activities was $236,480 in the current year and a negative $700,957 in the prior year. Explain the causes of this apparent paradox.
\r\n(b) Evaluate Vermont Teddy Bear’s liquidity, solvency, and profitability for the current year using cash flow-based ratios.