Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 companys financial statements, including comparing Lydexs performance to its major competitors. The companys financial statements for the last two years are as follows:

Lydex Company Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $ 870,000 $ 1,110,000
Marketable securities 0 300,000
Accounts receivable, net 2,340,000 1,440,000
Inventory 3,510,000 2,100,000
Prepaid expenses 240,000 180,000
Total current assets 6,960,000 5,130,000
Plant and equipment, net 9,340,000 8,960,000
Total assets $ 16,300,000 $ 14,090,000
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 3,750,000 $ 2,660,000
Note payable, 10% 3,600,000 3,000,000
Total liabilities 7,350,000 5,660,000
Stockholders' equity:
Common stock, $70 par value 7,000,000 7,000,000
Retained earnings 1,950,000 1,430,000
Total stockholders' equity 8,950,000 8,430,000
Total liabilities and stockholders' equity $ 16,300,000 $ 14,090,000

Lydex Company Comparative Income Statement and Reconciliation
This Year Last Year
Sales (all on account) $ 15,770,000 $ 12,680,000
Cost of goods sold 12,616,000 9,510,000
Gross margin 3,154,000 3,170,000
Selling and administrative expenses 1,551,143 1,568,000

Net operating income 1,602,857 1,602,000
Interest expense 360,000 300,000
Net income before taxes 1,242,857 1,302,000
Income taxes (30%) 372,857 390,600
Net income 870,000 911,400
Common dividends 350,000 455,700
Net income retained 520,000 455,700
Beginning retained earnings 1,430,000 974,300
Ending retained earnings $ 1,950,000 $ 1,430,000

To begin your assigment you gather the following financial data and ratios that are typical of companies in Lydex Companys industry:

Current ratio 2.3
Acid-test ratio 1.2
Average collection period 30 days
Average sale period 60 days
Return on assets 8.3 %
Debt-to-equity ratio 0.67
Times interest earned ratio 5.9
Price-earnings ratio 10

Required:
1.

Present the balance sheet in common-size format. (Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3. Due to rounding, figures may not fully reconcile down a column.)

2.

Present the income statement in common-size format down through net income. (Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3. Due to rounding, figures may not fully reconcile down a column.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting For Decision Makers

Authors: Peter Atrill, Eddie McLaney

9th Edition

1292251255, 9781292251257

More Books

Students also viewed these Accounting questions