Income statements and balance sheets data for Virtual Gaming Systems are provide
ID: 2575002 • Letter: I
Question
Income statements and balance sheets data for Virtual Gaming Systems are provided below VIRTUAL GAMING SYSTEMS Income Statements For the year ended December 31 2019 2018 Net sales $3,525,000 $3,051,000 Cost of goods sold 2,483,000 1,042,000 958,000 1,953000 Gross profit 1,098,000 Expenses Operating expenses Depreciation expense Loss on sale of land Interest expense Income tax expense 861,000 28,500 8,300 16,500 49,500 33,000 0 19,500 8,300 Total expenses 1.018,800 963,800 Net income $ 23.200 134.200Explanation / Answer
A). Receivables turnover ratio = Net credit sales/Average net AR
2019 = $3,525,000/[(79500+84,000)/2] = 43.11 times
2018 = 3051000 / [(84000+63000)/2] = 41.51
B). Inventory turnover ratio = COGS/Average inventory
2019 = 2483000 / [(108000+ 129500)/2] = 20.91
2018 = 1953000 / [(138000+ 108000)/2] = 15.88
C). Current ratio = Current assets/Current liabilities
2019 = 428800/ 183600 = 2.3355 to 1
2018 = 393300/ 92100 = 4.2706 to 1
D). Debt to equity ratio = Total Liabilities/Shareholders' Equity
2019 = 430000 / 422700 = 101.73 %
2018 = 288000/ 533700 = 53.96 %
2
A) Gross profit ratio = Gross profit / Net sales *100
2019 = 1042000 / 3525000 * 100 = 29.56%
2018 = 1098000 / 3051000* 100 = 35.99 %
B) Return on asset = Net income / Total assets *100
2019 = 23200 / 1036300 * 100 = 2.24
2018 = 134200 / 913800 *100 = 14.68
C) Profit Margin = Net Income / Net sales *100
2019 = 23200 / 3525000 * 100 = 0.66
2018 = 134200 / 3051000 *100 = 4.40
D) Asset Turnover = Turnover/ Average Assets
2019 = 3525000 / [(1036300 + 913800)/2] = 3.62
2018 = 3051000 / [(913800 + 765360)/2] = 3.63