Digital Plus and Speed Network are competitors in the area of selling phone/PDA
ID: 2592044 • Letter: D
Question
Digital Plus and Speed Network are competitors in the area of selling phone/PDA equipment. Below is financial information for both companies Selected Income Statement information: Digital Plus Net Sales Cost of Goods S401,500 ?? (a) Network $554,800 $231.000 DintG rlus" Gross Profit ?? (b) Interest expense S0 (c) Operating Net Income $49,000 ?? (k) $16,500 $232,150 ?7 (d) ? (0) Selected Balance Sheet information: Digital Plus Speed Network $22,000 $21,200 S50,000 S58,000 S 6,800 2? (m) $494,375 ? (n) S39,000 $70,000 $164,000 ?? (o) $199,000 Short term investments Current receivables Prepaid expenses Total current assets Total assets Accounts payable Accrued expenses ST debt Total current liabilities Long-term debt Total liabilities Common stock: SI par (10,000 shares) SI par (14,000 shares) S52.220 S35,000 S66,000 S 2,280 2? (c) 2? ( $75,000 S34,000 2? (g) $109,000 ?? (h) $109,000 $10,000 $14,000 Beginning retained earnings S178,000 Current retained earnings Ending Retained Eanings $227,000 ?? (i) No dividends ?? (p) No dividends 2 (4) $295,375 Total Equity ?? 0 Market Price of stock $73.50 $81.90Explanation / Answer
1. a) COGS of Digital Plus = Net Sales - Gross profit
Gross profit = gross profit margin * net sales
= 47.94% * 401500
= $1,92,479.1
COGS = 401500 - 192479.1
= $2,09,020.9
b)Gross profit = gross profit margin * net sales
= 47.94% * 401500
= $1,92,479.1
c) Interest expense = $0
As there is no debt
d) Operating expenses = gross profit - net income
= 1,92,479.1 - 49000
= $1,43,479.1
e) Total current assets = cash +short term investments + current receivables+ inventories+prepaid expenses
= 30500+52220+35000+66000+2280
= $1,86,000
f) Total assets = Total liabilities + total equity
= 109000+237000
= $3,46,000
g) Short term debt = Current liab. - accounts payable - accrued expenses
= 109000-75000-34000
= $0
h) Long term debt = Total liab - current liab
= 109000-109000
= $0
i) Current retained earnings= $49,000 (net income)
j) Total equity = Common stock + retained earnings
= 10000+227000
= $2,37,000
k) Gross profit of Speed network = Net sales- COGS
= 554800 - 231000
= $3,23,800
l)Net income = gross profit - interest expense - operating expense
= 323800-16500-232150
= $75,150
m) Total current assets = cash +short term investments + current receivables+ inventories+prepaid expenses
= 22000+21200+50000+58000+6800
= $1,58,000
n) Accounts payable = Current liab. - accrued expenses - short term debt
= 164000 - 39000-70000
= $55,000
o) Long term debt = total liab. - current liab.
= 199000-164000
= $35,000
p) current retained earnings = $75,150 (net income)
q) Ending retianed earnings = beginning retained earnings + current retained earnings
= 206225+75150
= $2,81,375
2. Current ratio = current asset / current liab.
a) DIgital plus is more favourable becuase the ratio is more than 1 indicating the current assets are sufficient to pay for the current liabilities
b) Speed network is less favourable becuase the ratio is less than 1 indicating current assets are less than current liab and hence are not sufficient to pay for the current liabilities.
3) Quick ratio = (current assets - inventory - prepaid expenses) / current liab.
4) Debt ratio = total debt / total assets
Digital Plus Speed network Current assets 1,86,000 1,58,000 Current liab 1,09,000 1,64,000 Current ratio 1.71 0.96Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.