Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

2017 2016 2015 Net sales $30,500 $25,600 $22,900 Costs and expenses: Cost of pro

ID: 2784253 • Letter: 2

Question

2017

2016

2015

Net sales

$30,500

$25,600

$22,900

Costs and expenses:

   Cost of products sold

$12,600

$10,300

$ 8,350

   Selling

7,875

5,025

4,580

   General

2,950

2,325

2,150

   Research and development

  4,100

  3,190

  2,840

$27,525

$20,840

$17,920

Operating income

$ 2,975

$ 4,760

$ 4,980

Other income (expense)

    525

   (300)

   (400)

Earnings before tax

$ 3,500

$ 4,460

$ 4,580

Income tax

  1,480

  1,990

  2,100

Net income

$ 2,020

$ 2,470

$ 2,480


Required:

a.

Compute the net margin on sales (Net income / Net sales) for 2015-2017.

b.

Compute the gross margin on sales for 2015-2017.

c.

Describe the trend in profitability (rising, falling) and pinpoint its causes

2017

2016

2015

Net sales

$30,500

$25,600

$22,900

Costs and expenses:

   Cost of products sold

$12,600

$10,300

$ 8,350

   Selling

7,875

5,025

4,580

   General

2,950

2,325

2,150

   Research and development

  4,100

  3,190

  2,840

$27,525

$20,840

$17,920

Operating income

$ 2,975

$ 4,760

$ 4,980

Other income (expense)

    525

   (300)

   (400)

Earnings before tax

$ 3,500

$ 4,460

$ 4,580

Income tax

  1,480

  1,990

  2,100

Net income

$ 2,020

$ 2,470

$ 2,480

Explanation / Answer

Net Margin = Net Income / Sales

Gross Margin = (Sales - COGS) /Sales = Gross Profit / Sales

The trend is clearly declining for both net margin and gross margin. The causes are increase in expenses, both COGS and selling, which impact the margins.

2017 2016 2015 Net sales $30,500 $25,600 $22,900 COGS $12,600 $10,300 $8,350 Gross Profit $17,900 $15,300 $14,550 Net income $2,020 $2,470 $2,480 Net Margin 6.6% 9.6% 10.8% Gross Margin 58.7% 59.8% 63.5%