Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

B/S Dec. 31 2019 Dec. 31 2018 Cash $ 9,780 $ 4,840 Short-term investment 12,800 11,400 A/R 7,580 4,300 Inventory 12,250 9,285 Prepaid expenses 1,840

B/S

Dec. 31 2019

Dec. 31 2018

Cash

$ 9,780

$ 4,840

Short-term investment

12,800

11,400

A/R

7,580

4,300

Inventory

12,250

9,285

Prepaid expenses

1,840

2,600

PPE

27,000

24,250

Accumulated depreciation

(5,000)

(5,200)

Total

$66,250

$51,475

A/P

$ 9,300

$ 7,730

Accrued liabilities

1,150

700

Bank loan payable

11,000

15,000

Common shares

20,000

17,500

R/E

24,800

10,545

Total

$66,250

$51,475

I/S for 2019

Sales

$49,278

CGS

18,546

Gross profit

30,732

Operating expenses

11,641

Operating income (EBIT)

19,091

Other revenues and expenses:

Unrealized gain on ST-investment $1,400

Interest expense (473)

927

Income before tax

20,018

Tax expense

4,500

NI

$15,518

Additional information:

Prepaid expenses and accrued liabilities relate to operating expenses.

An unrealized gain on ST-investment of $1,400 was recorded.

A/P relates to purchases of inventory.

Operating expenses include $4,650 of depreciation expense and a $750 loss on disposal of equipment.

Required:

a.

(i) Prepare cash flows from operations, CFO using the INDIRECT method. (9 marks)

(ii) Calculate the cash paid for operating expenses. (6 marks)

b.

(10 marks)

Complete the table below.

2019

2018

OA

OL

NOA

Calculate FCF = NOPAT Change in NOA.

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_2

Step: 3

blur-text-image_step3

Ace Your Homework with AI

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

Get Started

Students also viewed these Accounting questions

Question

Please solve and provide detailed steps.

Answered: 1 week ago