Use the following financial statements to prepare a DuPont analysis.

Express your answers to two decimal places.

Balance Sheet

$20$X$020$X$120$X$0220$X$1$

Assets Liabilities and Equity

Current Assets Current Liabilities

Cash $2,0251,013$ Accts Payable $1,1842,331$

Accounts Rec $5,1096,652$ Current LT debt $1,9952,000$

Inventories $10,6116,700$ Accrued Exp $2,8083,158$

Total Current Assets $17,74514,365$ Total Current Liab $5,9877,489$

Long Term Debt $15,6006,910$

Property Plant & Equip $8,41810,237$ Total Liabilities $21,58714,399$

Accum depreciation $(4,165)(5,741)$

Net PP&E $4,2534,496$ Preferred Stock $1740$

Common Stock $138129$

Total Assets $21,99818,861$ Retained Earnings $2564,293$

Total Equity $4114,462$

Total Liab and Equity $21,99818,861$

Income Statement

$20$X$020$X$1$

Net Sales $52,85769,169$

Cost of Goods Sold $(45,179)(57,292)$

Gross Profit $7,67811,877$

Selling and adm $(5,547)(5,353)$

Income before depre $2,1316,524$

Depre and amort $(531)(697)$

Non operating exp $713272$

Earnings before int & tax $2,3136,099$

Interest exp $(1,245)(875)$

Income before tax $1,0685,224$

Taxes $(427)(2,090)$

Net Income $6413,134$

$20$X$020$X$1$

ROE$=$

$\%$

$\%$

NPM$=$

$\%$

$\%$

TAT$=$

Equity Multiplier$=$