7 You have just been hired as a financial analyst for Lydex Company, a manufacturer of safety helmets. Your boss has asked you to perform a comprehensive analysis of the company's financial statements, including comparing Lydex's performance to its major competitors. The company's financial statements for the last two years are as follows: Lydex Company Comparative Balance Sheet This Year Last Year 0.8 points $ 970,000 eBook 2,740,000 3,610,000 260,000 7,580,000 9,540,000 $ 17,120,000 $ 1,210,000 300,000 1,840,000 2,100,000 200,000 5,650,000 9,060,000 $ 14,710,000 References Assets Current assets: Cash Marketable securities Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets cata Liabilities and Stockholders' Equity Liabilities: Current liabilities Note payable, 10% Total liabilities Stockholders' equity: Common stock, $70 par value Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 4,020,000 3,680,000 7,700,000 $ 3,000,000 3,080,000 6,080,000 7,000,000 2,420,000 9,420,000 $ 17,120,000 7,000,000 1,630,000 8,630,000 $ 14,710,000 Lydex Company Comparative Income Statement and Reconciliation This Year Last Year Sales (all on account) $ 15,870,000 $13,680,000 Cost of goods sold 12,696,000 10,260,000 Gross margin 3, 174,000 3,420,000 Selling and administrative expenses 1,106,000 1,608,000 Net operating income 2,068,000 1,812,000 Interest expense 368,000 308,000 Net income before taxes 1,700,000 1,504,000 Income taxes (30%) 510,000 451,200 Net income 1,190,000 1,052,800 Common dividends 400,000 526,400 income retained 790,000 526,400 Beginning retained earnings 1,630,000 1,103,600 Ending retained earnings $ 2,420,000 $ 1,630,000 To begin your assignment you gather the following financial data and ratios that are typical of companies in Lydex Company's Industry: Current ratio Acid-test ratio Average collection period Average sale period Return on assets Debt-to-equity ratio Times interest earned ratio Price-earnings ratio 2.4 1.2 40 days 60 days 9.4% 0.67 5.7 10 Required: 1. Present the balance sheet in common-size format. 2. Present the income statement in common-size format down through net Income. Complete this question by entering your answers in the tabs below. 7 Required 1 Required 2 0.8 Present the balance sheet in common-size format. (Round your answers to 1 decimal place. Due to rounding, figures may not fully reconcile down a column.) points Lydex Company Common-Size Balance Sheets This Year eBook Last Year Assets References % 0.0 0.0 0.0 % 0.0 % Current assets Cash Marketable securities Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets Liabilities and Stockholders' Equity Liabilities: Current liabilities Note payable, 10% Total liabilities Stockholders' equity Common stock, $70 par value Retained earnings Total stockholders' equity Total liabilities and equity % % 0.0 0.0 0.01 0.0 % 0.0 0.0 % 0.8 points Required: 1. Present the balance sheet in common-size format. 2. Present the income statement in common-size format down through net Income. Complete this question by entering your answers in the tabs below. eBook Required 1 Required 2 References Present the income statement in common-size format down through net income. (Round your answers to 1 decimal place. Due to rounding, figures may not fully reconcile down a column.) Last Year % Lydex Company Common-Size Income Statements This Year Sales % Cost of goods sold Gross margin Selling and administrative expenses Net operating income Interest expense Net income before taxes Income taxes (30%) Net income %