Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Income statements and balance sheets data for Virtual Gaming Systems are provided below. VIRTUAL GAMING SYSTEMS Income Statements For the years ended December 31 2022
Income statements and balance sheets data for Virtual Gaming Systems are provided below.
VIRTUAL GAMING SYSTEMS | |||||||
Income Statements | |||||||
For the years ended December 31 | |||||||
2022 | 2021 | ||||||
Net sales | $ | 3,550,000 | $ | 3,076,000 | |||
Cost of goods sold | 2,488,000 | 1,958,000 | |||||
Gross profit | 1,062,000 | 1,118,000 | |||||
Expenses: | |||||||
Operating expenses | 963,000 | 866,000 | |||||
Depreciation expense | 38,000 | 31,000 | |||||
Loss on sale of land | 0 | 8,800 | |||||
Interest expense | 22,000 | 19,000 | |||||
Income tax expense | 8,800 | 52,000 | |||||
Total expenses | 1,031,800 | 976,800 | |||||
Net income | $ | 30,200 | $ | 141,200 | |||
VIRTUAL GAMING SYSTEMS | ||||||||||||
Balance Sheets | ||||||||||||
December 31 | ||||||||||||
2022 | 2021 | 2020 | ||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash | $ | 213,000 | $ | 194,000 | $ | 152,000 | ||||||
Accounts receivable | 87,000 | 89,000 | 68,000 | |||||||||
Inventory | 137,000 | 113,000 | 143,000 | |||||||||
Prepaid rent | 14,800 | 12,800 | 6,960 | |||||||||
Long-term assets: | ||||||||||||
Investment in bonds | 113,000 | 113,000 | 0 | |||||||||
Land | 308,000 | 218,000 | 248,000 | |||||||||
Equipment | 308,000 | 278,000 | 218,000 | |||||||||
Less: Accumulated depreciation | (119,000 | ) | (81,000 | ) | (50,000 | ) | ||||||
Total assets | $ | 1,061,800 | $ | 936,800 | $ | 785,960 | ||||||
Liabilities and Stockholders' Equity | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 125,400 | $ | 74,000 | $ | 132,360 | ||||||
Interest payable | 11,400 | 7,600 | 3,800 | |||||||||
Income tax payable | 12,800 | 19,000 | 14,800 | |||||||||
Long-term liabilities: | ||||||||||||
Notes payable | 480,000 | 293,000 | 233,000 | |||||||||
Stockholders' equity: | ||||||||||||
Common stock | 308,000 | 308,000 | 308,000 | |||||||||
Retained earnings | 124,200 | 235,200 | 94,000 | |||||||||
Total liabilities and stockholders equity | $ | 1,061,800 | $ | 936,800 | $ | 785,960 | ||||||
1. Calculate the following risk ratios for 2021 and 2022:
2021 | 2022 | |||
Receivables Turnover Ratio | times | times | ||
Inventory Turnover Ratio | times | times | ||
Current Ratio | to 1 | to 1 | ||
Debt to Equity Ratio | % | % |
2. Calculate the following profitability ratios for 2021 and 2022
2021 | 2022 | |||
Gross Profit Ratio | % | % | ||
Return on Assets | % | % | ||
Profit Margin | % | % | ||
Asset turnover | times | times |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started