Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

ASSETS INVENTORY TURNOVER

Cash 120,000 1,300,000/130,000


Marketable Securities 35,000 10
A/R 45,000
Current Assets 330,000 AVERAGE AGE OF INVENTORY
Equipment 2,970,000 365/10
Bldgs 1,600,000 36.5
Fixed Asset 4,570,000
TOTAL ASSET 4,900,000 ACCOUNTS RECEIVABLE TURNOVER
LIABILITIES 2,000,000/45,000
AP 70,000 44.44
Short term Notes 55,000
CL 125,000 AVERAGE COLLECTION PERIOD
Long term Debt 2,700,000 365/44.44
TL 2,825,000 8.21
Common Stock 500,000
Retained Earnings 1,575,000 ACCOUNTS PAYABLE TURNOVER
TOTAL SE 2,075,000 1,300,000 + 130,000 + 247,000
TOTAL & SE 4,900,000

SALES REVENUE 2,000,000 AVERAGE PAYMENT PERIOD


COGS -1,300,000 365/16.9
Gross Profit 700,000 21.6
Operating Expenses -199,000 OPERATION CYCLE
OP 501,000 8.21 + 36.5
Income 5,000 44.71
Expenses -2,800
EBIT 3,200 CASH CONVERSION CYCLE
Income Tax -150,960 44.71 - 21.60
Net Income After Tax 352,240 23.11

You might also like