6. The balance sheet and income statement for Hours Gone Inc. are presented below. Prepare the cash flow statements under both the indirect and direct
6. The balance sheet and income statement for Hours Gone Inc. are presented below. Prepare the cash flow statements under both the indirect and direct methods for 2019.
Hours Gone Inc. | ||
Balance sheet | ||
2019 | 2018 | |
Cash | 7,500,000 | 6,300,000 |
Accounts receivable | 4,560,000 | 4,400,000 |
allowance for doubtful accounts | (135,000) | (125,000) |
Inventory | 2,400,000 | 2,375,000 |
Supplies | 48,000 | 52,000 |
Prepaid insurance | 45,000 | 65,000 |
Investments, fair value method | 1,200,000 | 1,100,000 |
Investments, equity method | 2,400,000 | 2,200,000 |
Property, plant & equipment | 5,150,000 | 4,150,000 |
Accumulated depreciation | (510,000) | (450,000) |
Total Assets | 22,658,000 | 20,067,000 |
Accounts payable | 3,750,000 | 3,522,000 |
Accrued liabilities | 125,000 | 145,000 |
Income tax payable | 150,000 | 50,000 |
Notes payable, long-term | 1,450,000 | 1,250,000 |
Bonds payable | 4,500,000 | 5,000,000 |
Common stock | 500,000 | 400,000 |
Additional paid in capital | 4,500,000 | 3,600,000 |
Additional paid in capital - stock options | 150,000 | 100,000 |
Retained Earnings | 7,533,000 | 6,000,000 |
Total liabilities and stockholders' equity | 22,658,000 | 20,067,000 |
Hours Gone Inc. | ||
Income statement | ||
Sales revenue | 22,520,000 | |
Cost of goods sold | 12,500,000 | |
Gross profit | 10,020,000 | |
S&A expenses | 6,000,000 | |
Pre-tax operating income | 4,020,000 | |
Investment gains, unrealized | 200,000 | |
Investment income, equity method | 300,000 | |
Other income and gains | 500,000 | |
Loss on sale of equipment | (45,000) | |
Total other expenses and losses | (45,000) | |
Pre-tax income | 4,475,000 | |
Income tax | 895,000 | |
Net income | 3,580,000 | |
Other information: | ||
Hours Gone Inc. paid dividends during the year | ||
Hours Gone sold equipment with an original cost of $100,000 and accumulated depreciation of $50,000 for $5,000 | ||
Hours Gone issued $1,000,000 in common stock for equipment | ||
The company also purchased equipment for cash. | ||
The company had stock option expense of $50,000 during the year | ||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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