Question

In: Accounting

The balance sheets for Plasma Screens Corporation and additional information are provided below. PLASMA SCREENS CORPORATION...

The balance sheets for Plasma Screens Corporation and additional information are provided below.

PLASMA SCREENS CORPORATION
Balance Sheets
December 31, 2018 and 2017
2018 2017
  Assets
  Current assets:
      Cash $ 242,000   $ 130,000  
      Accounts receivable 98,000   102,000  
      Inventory 105,000   90,000  
      Investments 5,000   3,000  
  Long-term assets:
      Land 580,000   580,000  
      Equipment 890,000 770,000  
      Less: Accumulated depreciation (528,000) (368,000)
          Total assets $ 1,392,000 $ 1,307,000  
  Liabilities and Stockholders' Equity
  Current liabilities:
      Accounts payable $ 109,000   $ 95,000
      Interest payable 7,000   13,000  
      Income tax payable 9,000   6,000  
  Long-term liabilities:
      Notes payable 110,000   220,000  
  Stockholders' equity:
      Common stock 800,000   800,000  
      Retained earnings 357,000   173,000  
          Total liabilities and stockholders' equity $ 1,392,000   $ 1,307,000  

Additional information for 2018:  

1. Net income is $184,000.

2. Sales on account are $1,890,000.

3. Cost of goods sold is $1,394,250.


Required:

1. Calculate the following profitability ratios for 2018: (Round your answers to 1 decimal place.)

a. gross profit ratio

b. return on assets

c. profit margin

d. asset turnover

e. return on equity

Solutions

Expert Solution

Req 1.
Sales 1890000
Less: Cost of goods sold 1394250
Gross profit 495750
Divide: Sales 1890000
Gross profit margin 26.23%
Req 2.
Return on assets:
Net Income 184000
Divide: Average Total assets 1349500 (1392000+1307000)/2
Return on assets: 13.63%
Req 3.
Profit Margin:
Net Income 184000
Divide: Sales revenue 1890000
Profit Margin: 9.74%
Req 4.
Assets Turnover:
Sales 1890000
Divide: Average Total assets 1349500
Assets Turnover: 1.4
Req 5.
Return on Equity:
Net Income 184000
Divide: Average Stockholder's equity 1065000
Return on Equity: 17.28%
Note: Average Stockholder's equity:
Stockholder's equity in beginning 1157000 (800000+357000)
Stockholder's equity at the end 973000 (800000+173000)
Average stockholders equity 1065000

Related Solutions

The balance sheets for Plasma Screens Corporation, along with additional information, are provided below: PLASMA SCREENS...
The balance sheets for Plasma Screens Corporation, along with additional information, are provided below: PLASMA SCREENS CORPORATION Balance Sheets December 31, 2021 and 2020 2021 2020 Assets Current assets: Cash $ 155,100 $ 171,800 Accounts receivable 74,800 88,000 Inventory 87,000 72,800 Prepaid rent 2,400 1,200 Long-term assets: Land 440,000 440,000 Equipment 732,000 630,000 Accumulated depreciation (406,000 ) (252,000 ) Total assets $ 1,085,300 $ 1,151,800 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 91,000 $ 77,800 Interest payable 6,900...
The balance sheet for Plasma Screens Corporation, along with additional information, are provided below: PLASMA SCREENS...
The balance sheet for Plasma Screens Corporation, along with additional information, are provided below: PLASMA SCREENS CORPORATION Balance Sheets December 31, 2018 and 2017 2018 2017   Assets:   Current assets:       Cash $ 141,050    $ 151,500          Accounts receivable 77,200    91,000          Inventory 93,000    78,200          Prepaid rent 3,600    1,800      Long-term assets:       Land 470,000    470,000          Equipment 768,000    660,000          Accumulated depreciation (424,000)   (264,000)             Total assets $ 1,128,850    $ 1,188,500      Liabilities and Stockholders'...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                  ...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                   GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020   Revenues:      Service revenue (clinic, racing, TEAM) $ 547,000              Sales revenue (MU watches) 122,000                Total revenues $ 669,000         Expenses:          Cost of goods sold (watches) 72,000                  Operating expenses 304,476                  Depreciation expense 52,000                  Interest expense 29,924                  Income tax expense 58,200                     Total expenses 516,600         Net income $ 152,400...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                  ...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                   GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020   Revenues:      Service revenue (clinic, racing, TEAM) $ 547,000              Sales revenue (MU watches) 122,000                Total revenues $ 669,000         Expenses:          Cost of goods sold (watches) 72,000                  Operating expenses 304,476                  Depreciation expense 52,000                  Interest expense 29,924                  Income tax expense 58,200                     Total expenses 516,600         Net income $ 152,400...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                  ...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                   GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020   Revenues:      Service revenue (clinic, racing, TEAM) $ 555,000              Sales revenue (MU watches) 130,000                Total revenues $ 685,000         Expenses:          Cost of goods sold (watches) 76,000                  Operating expenses 304,876                  Depreciation expense 56,000                  Interest expense 30,324                  Income tax expense 60,600                     Total expenses 527,800         Net income $ 157,200...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2022 Net revenues: $ 179,040 Expenses: Cost of goods sold $ 39,200 Operating expenses 59,940 Depreciation expense 18,300 Interest expense 8,530 Income tax expense 15,200 Total expenses 141,170 Net income $ 37,870 GREAT ADVENTURES, INC. Balance Sheets December 31, 2022 and 2021    Increase (I) or 2022 2021 Decrease (D) Assets Current assets: Cash...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2020 Revenues: Service revenue (clinic, racing, TEAM) $543,000 Sales revenue (MU watches) 118,000 Total revenues $661,000 Expenses: Cost of goods sold (watches) 70,000 Operating expenses 304,276 Depreciation expense 50,000 Interest expense 29,724 Income tax expense 57,000 Total expenses 511,000 Net income $150,000 GREAT ADVENTURES, INC. Balance Sheets December 31, 2020 and 2019 2020 2019...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2022 Net revenues: $ 195,920 Expenses: Cost of goods sold $ 40,000 Operating expenses 69,700 Depreciation expense 19,500 Interest expense 10,526 Income tax expense 16,000 Total expenses 155,726 Net income $ 40,194 GREAT ADVENTURES, INC. Balance Sheets December 31, 2022 and 2021    Increase (I) or 2022 2021 Decrease (D) Assets Current assets: Cash...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2022 Net revenues: $ 166,380 Expenses: Cost of goods sold $ 38,600 Operating expenses 52,620 Depreciation expense 17,400 Interest expense 7,034 Income tax expense 15,280 Total expenses 130,934 Net income $ 35,446 GREAT ADVENTURES, INC. Balance Sheets December 31, 2022 and 2021    Increase (I) or 2022 2021 Decrease (D) Assets Current assets: Cash...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2022 Net revenues: $ 172,710 Expenses: Cost of goods sold $ 38,900 Operating expenses 56,280 Depreciation expense 17,850 Interest expense 7,782 Income tax expense 14,900 Total expenses 135,712 Net income $ 36,998 GREAT ADVENTURES, INC. Balance Sheets December 31, 2022 and 2021    Increase (I) or 2022 2021 Decrease (D) Assets Current assets: Cash...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT