Answer:
Metlock, Inc.
2020 2021 2022
Gross profit rate = 70% 68% 68%
Profit margin = $5,658 $4,774 $3,890
Percentage margin 4.3% 4% 3.5%
Explanation:
a) Data and Calculations:
2020 2021 2022 2023
Income Statement Data
Sales revenue $131,770 (e) $111,819
Cost of goods sold (a) 38,162 36,026
Gross profit 92,208 81,083 (i)
Operating expenses 86,550 (f) 71,903
Net income (b) $4,774 (j)
Balance Sheet Data
Inventory $17,680 (c) $19,992 (k)
Accounts payable 7,888 8,840 6,256
Additional information:
Purchases of inventory
on account 35,210 (g) $32,708
Cash payments to
suppliers (d) (h) 33,524
2020 2021 2022 2023
Income Statement Data
Sales revenue $131,770 119,245 $111,819
Cost of goods sold 39,562 38,162 36,026
Gross profit 92,208 81,083 75,793
Operating expenses 86,550 76,309 71,903
Net income $5,658 $4,774 $3,890
Balance Sheet Data
Inventory $17,680 (c) $19,992 (k)
Accounts payable 7,888 8,840 6,256
Additional information:
Purchases of inventory
on account 35,210 (g) $32,708
Cash payments to
suppliers 27,322 (h) 33,524
a) = $131,770 - $92,208 = $39,562
b) = $92,208 - 86,550 = $5,658
c) =
d) = $35,210 - 7,888 = $27,322
e) = $38,162 + 81,083 = $119,245
f = $81,083 - 4,774 = $76,309
i) = $111,819 - 36,036 = $75,793
j) = $75,793 - 71,903 = $3,890
2020 2021 2022
Gross profit rate = Gross profit/Sales * 100
Gross profit 92,208 81,083 75,793
Sales revenue $131,770 119,245 $111,819
Gross profit rate = 70% 68% 68%
Profit margin = $5,658 $4,774 $3,890
Percentage margin = Net Income/Sales * 100
4.3% 4% 3.5%
