Solorganic Poultry Inc. Three (3) Year Ratio Analysis on Pro Forma Statement Capital Intensity Ratio = Total Assets/Net Sales 2020 2021 2022 Total Assets 727,713 821,832 936,888 Net Sales 408,062 511,000 639,000 Capital Intensity Ratio 1.78 1.61 1.47 Liquidity Ratios Working Captial Current Assets - Current Liabilities Current Assets 474,303 543,081 630,262 Current Liabilities 216,252 303,734 325,323 Working Capital 258,051 239,347 304,939 Current Ratio = Current Assets/Current Liabilities Current Assets 474,303 543,081 630,262 Crrent Liabilities 216,252 303,734 325,323 Current Ratio 2.19 1.79 1.94 Profitability Ratios = Gross Profit Rate Gross Profit/Net Sales Gross Profit Rate 114,070 187,000 282,000 Net Sales 408,062 511,000 639,000 Gross Profit Rate 0.28 0.37 0.44 Profit Margin Ratio = Net Income/Net Sales Net Income (6,463) 38,244 94,648 Net Sales 408,062 511,000 639,000 Profit Margin Ratio -0.02 0.07 0.15