Ayayai Inc., a greeting card company that follows ASPE, had the following statements prepared as at December 31, 2020: AYAYAI INC. Comparative Statement of Financial
Ayayai Inc., a greeting card company that follows ASPE, had the following statements prepared as at December 31, 2020:
AYAYAI INC. Comparative Statement of Financial Position December 31 | |||||||
---|---|---|---|---|---|---|---|
2020 | 2019 | ||||||
Cash | $52,805 | $25,160 | |||||
Accounts receivable | 58,010 | 51,080 | |||||
Inventory | 40,030 | 60,150 | |||||
Prepaid rent | 5,320 | 4,180 | |||||
Equipment | 156,400 | 130,200 | |||||
Accumulated depreciationequipment | (35,320 | ) | (25,180 | ) | |||
Goodwill | 20,000 | 52,000 | |||||
Total assets | $297,245 | $297,590 | |||||
Accounts payable | $46,400 | $40,200 | |||||
Income tax payable | 4,030 | 6,150 | |||||
Salaries and wages payable | 8,160 | 4,160 | |||||
Shortterm loans payable | 8,010 | 10,080 | |||||
Longterm loans payable | 60,000 | 71,000 | |||||
Common shares | 130,000 | 130,000 | |||||
Retained earnings | 40,645 | 36,000 | |||||
Total liabilities and shareholders equity | $297,245 | 297,590 |
AYAYAI INC. Income Statement Year Ending December 31, 2020 | |||||
---|---|---|---|---|---|
Sales revenue | $340,280 | ||||
Cost of goods sold | 165,000 | ||||
Gross margin | 175,280 | ||||
Operating expenses | 120,000 | ||||
Operating income | 55,280 | ||||
Interest expense | $12,400 | ||||
Impairment lossgoodwill | 32,000 | ||||
Gain on disposal of equipment | (2,900 | ) | 41,500 | ||
Income before income tax | 13,780 | ||||
Income tax expense | 4,135 | ||||
Net income | $9,645 |
Additional information:
1. | Dividends on common shares in the amount of $5,000 were declared and paid during 2020. Dividends paid are treated as financing activities. | |
2. | Depreciation expense is included in operating expenses, as is salaries and wages expense of $73,000. | |
3. | Equipment with a cost of $30,000 that was 70% depreciated was sold during 2020. |
Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a-sign e.g.-15,000 or in parenthesis eg. (15,000).) Ayayai Inc. Statement of Cash Flows (Indirect Method) For the Year Ended December 31, 2020 Cash Flows from Operating Activities Net Income /(Loss) Adjustments to reconcile net income/loss to net cash provided by operating activities: Depreciation Expense $ Increase in Accounts Receivable Increase in Inventory Increase in Accounts Payable Decrease in Accounts Receivable A > > > > > > > > > >
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