90.2K

Verified Solution

Link Copied!

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:

To begin your assignment you gather the following financial data and ratios that are typical of companies in Lydex Company's industry

Requlred:

Present the balance sheet in common$-$size format.

Present the income statement in common$-$size format down through net income.

Complete this question by entering your answers in the tabs below.

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.$)$ 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

Assets

Current assets:

Cash $ $950,000$ $ $1,200,000$

Marketable securities $0300,000$

Accounts receivable, net $2,660,0001,760,000$

Inventory $3,590,0002,400,000$

Prepaid expenses $260,000200,000$

Total current assets $7,460,0005,860,000$

Plant and equipment, net $9,500,0009,040,000$

Total assets $ $16,960,000$ $ $14,900,000$

Liabilities and Stockholders' Equity

Liabilities:

Current liabilities $ $3,990,000$ $ $2,960,000$

Note payable, $10\%3,660,0003,060,000$

Total liabilities $7,650,0006,020,000$

Stockholders' equity:

Common stock, $$70$ par value $7,000,0007,000,000$

Retained earnings $2,310,0001,880,000$

Total stockholders' equity $9,310,0008,880,000$

Total liabilities and stockholders' equity $ $16,960,000$ $ $14,900,000$

Lydex Company

Comparative Income Statement and Reconciliation

This Year Last Year

Sales $($all on account$)$ $ $15,850,000$ $ $13,480,000$

Cost of goods sold $12,680,00010,110,000$

Gross margin $3,170,0003,370,000$

Selling and administrative expenses $1,704,0001,600,000$

Net operating income $1,466,0001,770,000$

Interest expense $366,000306,000$

Net income before taxes $1,100,0001,464,000$

Income taxes $(30\%)330,000439,200$

Net income $770,0001,024,800$

Common dividends $340,000512,400$

Net income retained $430,000512,400$

Beginning retained earnings $1,880,0001,367,600$

Ending retained earnings $ $2,310,000$ $ $1,880,000$

Answer & Explanation Solved by verified expert

See Answer