Income Statement 2012 2013 2012 2013 Industry Revenue 500,000580,000 Current Ratio CA/CL 310,000 360,000 Quick Ratio 10,000 125,000 17,500 19,500 1.035 Other Operating Expenses Depreciation Net Operating Expenses 437,500 504,500 Inventory TurnoverCOGS/INV 62,500 75,500 Days Sales Outstanding AR/(REV/365) 40.556 Interest Expense 18,50021,000 Fixed Asset Turnover REV/FA 44,000 54,500 Total Asset Turnover REV/TA 15,400 19.075 28,600 35,425 Debt Management (Leveragel: Net Income 0.165 0.390 10.988 Debt to Assets Liabilities to Assets(CL+LTD/TA Times Interest Earned EBIT/INT Equity Multiplier (LTD+NP/TA Balance Sheet TA/Total Equity Assets: 10,000 62,500 105,000 Profitability 95,000 137,000 Net Profit Margin N/REV 167,500 256,500 Operating Profit Margin EBIT/REV 14,500 Accounts Receivable Inventory Total Current Assets Fixed Assets 0.057 0.105 0086 0.141 (REV-COGS/RE Gross Margin Return on Assets . NVEQUITY 163,000 203,000 Return on Equity 330,500 459500 Net Fixed Assets Total Assets TA/EQN/EQ N/Sales x Sales/TA 50,000 84,000 Dupont Ratio 44,000 122,000 9,000 11500 2012 103,000217.500 Accounts Payable Notes Payable Accruals Total Current Liabilities Long Term Debt 85,00080,000 2013 0.141 1.640 0.057 x 0,000 50,000 Industry Common Stock Retained Earnings Total Common Equity Total Liabilities & Equity 92.500112,000 142,500162,000 500 459.500