Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting

Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided.

METAGROBOLIZE INDUSTRIES Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands)
2021 2020
Assets
Cash $ 390 $ 170
Accounts receivable 370 200
Inventory 520 355
Land 525 500
Building 900 900
Less: Accumulated depreciation (250 ) (225)
Equipment 2,550 2,210
Less: Accumulated depreciation (346 ) (320 )
Patent 1,100 1,300
$ 5,759 $ 5,090
Liabilities
Accounts payable $ 620 $ 470
Accrued liabilities 160 130
Lease liabilityland 130 0
Shareholders' Equity
Common stock 3,120 3,000
Paid-in capitalexcess of par 750 715
Retained earnings 979 775
$ 5,759 $ 5,090

METAGROBOLIZE INDUSTRIES Income Statement For the Year Ended December 31, 2021 ($ in thousands)
Revenues
Sales revenue $ 2,512
Gain on sale of land 35 $ 2,547
Expenses
Cost of goods sold $ 820
Depreciation expensebuilding 25
Depreciation expenseequipment 188
Loss on sale of equipment 15
Amortization of patent 200
Operating expenses 500 1,748
Net income $ 799

Additional information from the accounting records:

  1. Annual payments of $20,000 on the finance lease liability are paid each January 1, beginning in 2021.
  2. During 2021, equipment with a cost of $180,000 (90% depreciated) was sold.
  3. The statement of shareholders' equity reveals reductions of $155,000 and $440,000 for stock dividends and cash dividends, respectively.

Required: Prepare the statement of cash flows of Metagrobolize for the year ended December 31, 2021. Present cash flows from operating activities by the direct method. (Enter your answers in thousands (i.e., 10,000 should be entered as 10). Amounts to be deducted should be indicated with a minus sign.)

image text in transcribed

METAGROBOLIZE INDUSTRIES Statement of Cash Flows For the year ended December 31, 2021 ($ in thousands) Cash flows from operating activities: Cash inflows: From customers $ 2,342 To suppliers of goods X (835) For operating expenses (470) Cash outflows: Sale of equipment Sale of land 160 Purchase of equipment (520) Net cash flows from operating activities $ Cash flows from investing activities: Sale of equipment 3 Purchase of equipment (520) Sale of land 160 X X X 680 >> (357) Net cash flows from investing activities Cash flows from financing activities: Payment on lease liability Payment of dividends >> (20) (440) Net cash flows from financing activities Net increase (decrease) in cash Cash balance, January 1 Cash balance, December 31 Noncash investing and financing activities: Purchase of equipment (460) (137) 170 33 $ $ 150 >

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: 3

blur-text-image

Ace Your Homework with AI

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

Get Started

Recommended Textbook for

Health Auditing As A Tool For Quality Care Case Studies

Authors: Camila Freire

1st Edition

6206344169, 978-6206344162

More Books

Students also viewed these Accounting questions