Question Details

(Solved) 51. Cermco produces and sells specialty customer relationship management (CRM) solutions to small...


51. Cermco produces and sells specialty customer relationship management (CRM) solutions to small and medium-size businesses in the United States and Canada. The company is more than 20 years old and has a steady, loyal customer base. A major reason for Cermco’s success lies in the ability of its product to easily integrate with various accounting and ERP systems. As a result, even when clients upgrade their entire accounting systems to expensive ERP solutions, they continue to use Cermco’s CRM because of its superior features. Annual revenues for Cermco’s three most recent years are about $11 million (20X3), $7 million (20X4), and $3 million (20X5), respectively. Overall interest expenses and operating margins have remained a relatively constant percentage of revenues. Cermco attributes the decline in revenues to declines in market share as a result of natural client turnover and the entrance of many other small competing software companies into the market. Nevertheless, Cermco’s CRM product continues to enjoy the highest industry ratings and a loyal customer base. Cermco’s balance sheets for the most recent three years follow: CERMCO Balance Sheet December 31 20X5 20X4 20X3 Assets Current assets Cash and cash equivalents $390 $1,386 $2,603 Short-term investments — — — Net receivables 720 664 1,225 Inventory — — — Other current assets 412 469 892 Total current assets $1,522 $2,519 $4,720 Long-term investments 1,215 — — Property, plant, and equipment 76 258 454 Goodwill 545 1,757 2,194 Intangible assets 999 1,844 3,644 Accumulated amortization — — — Other assets — — — Deferred long-term asset charges — — — Total assets $4,357 $6,378 $11,012 Liabilities Current liabilities Accounts payable $469 $1,174 $1,436 Short/Current long-term debt — — 600 Other current liabilities 1,227 1,358 1,496 Total current liabilities $1,696 $2,532 $3,532 Long-term debt — — — Other liabilities — — — Deferred long-term liability charges — — — Minority Interest — — — Negative goodwill — — — Total liabilities 1,696 2,532 3,532 Stockholders' equity Misc. stock option warrants — — — Redeemable preferred stock — — — Preferred stock 3,014 3,211 2,333 Common stock 16 16 13 Retained earnings –25,513 –23,814 –19,165 Treasury stock — — — Capital surplus 25,168 25,564 25,862 Other stockholders’ equity –24 –1,131 –1,563 Total stockholders’ equity $2,661 $3,846 $7,480 Produce a valuation estimate for Ceremco for December 31, 20X5. Use whatever valuation method you think best but justify your choice. Note that you can estimate the annual income from year-to-year changes in the balance sheet

 


Solution details:

Pay using PayPal (No PayPal account Required) or your credit card . All your purchases are securely protected by .
SiteLock

About this Question

STATUS

Answered

QUALITY

Approved

DATE ANSWERED

Oct 15, 2019

EXPERT

Tutor

ANSWER RATING

YES, THIS IS LEGAL

We have top-notch tutors who can do your essay/homework for you at a reasonable cost and then you can simply use that essay as a template to build your own arguments.

You can also use these solutions:

  • As a reference for in-depth understanding of the subject.
  • As a source of ideas / reasoning for your own research (if properly referenced)
  • For editing and paraphrasing (check your institution's definition of plagiarism and recommended paraphrase).
This we believe is a better way of understanding a problem and makes use of the efficiency of time of the student.

NEW ASSIGNMENT HELP?

Order New Solution. Quick Turnaround

Click on the button below in order to Order for a New, Original and High-Quality Essay Solutions. New orders are original solutions and precise to your writing instruction requirements. Place a New Order using the button below.

WE GUARANTEE, THAT YOUR PAPER WILL BE WRITTEN FROM SCRATCH AND WITHIN A DEADLINE.

Order Now