Question
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
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