Question
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 | $ | 940,000 | $ | 1,180,000 |
Marketable securities | 0 | 300,000 | ||
Accounts receivable, net | 2,620,000 | 1,720,000 | ||
Inventory | 3,580,000 | 2,300,000 | ||
Prepaid expenses | 250,000 | 190,000 | ||
|
|
|
| |
Total current assets | 7,390,000 | 5,690,000 | ||
Plant and equipment, net | 9,480,000 | 9,030,000 | ||
|
|
|
| |
Total assets | $ | 16,870,000 | $ | 14,720,000 |
|
|
|
| |
Liabilities and Stockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 3,990,000 | $ | 2,940,000 |
Note payable, 10% | 3,660,000 | 3,060,000 | ||
|
|
|
| |
Total liabilities | 7,650,000 | 6,000,000 | ||
|
|
|
| |
Stockholders' equity: | ||||
Common stock, $75 par value | 7,500,000 | 7,500,000 | ||
Retained earnings | 1,720,000 | 1,220,000 | ||
|
|
|
| |
Total stockholders' equity | 9,220,000 | 8,720,000 | ||
|
|
|
| |
Total liabilities and stockholders' equity | $ | 16,870,000 | $ | 14,720,000 |
|
|
|
| |
|
Lydex Company Comparative Income Statement and Reconciliation | ||||
This Year | Last Year | |||
Sales (all on account) | $ | 15,840,000 | $ | 13,380,000 |
Cost of goods sold | 12,672,000 | 10,035,000 | ||
|
|
|
| |
Gross margin | 3,168,000 | 3,345,000 | ||
Selling and administrative expenses | 1,602,000 | 1,596,000 | ||
|
|
|
| |
Net operating income | 1,566,000 | 1,749,000 | ||
Interest expense | 366,000 | 306,000 | ||
|
|
|
| |
Net income before taxes | 1,200,000 | 1,443,000 | ||
Income taxes (30%) | 360,000 | 432,900 | ||
|
|
|
| |
Net income | 840,000 | 1,010,100 | ||
Common dividends | 340,000 | 505,050 | ||
|
|
|
| |
Net income retained | 500,000 | 505,050 | ||
Beginning retained earnings | 1,220,000 | 714,950 | ||
|
|
|
| |
Ending retained earnings | $ | 1,720,000 | $ | 1,220,000 |
|
|
|
| |
|
To begin your assigment you gather the following financial data and ratios that are typical of companies in Lydex Companys industry: |
Current ratio | 2.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acid-test ratio | 1.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average collection period | 40 | days | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Average sale period | 60 | days | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Return on assets | 9.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt-to-equity ratio | .69 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Times interest earned ratio | 5.7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Price-earnings ratio | 10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started