Question
Hudson Technologies Ltd., a retailer of consumer drones and related products, is preparing its financial statements at December 31, 2020. The statements are completed except
Hudson Technologies Ltd., a retailer of consumer drones and related products, is preparing its financial statements at December 31, 2020. The statements are completed except for the Statement of Cash Flows. The completed comparative balance sheets and income statement are summarized below:
Balance Sheets as at December 31 | 2020 | 2019 |
---|---|---|
Cash | $49,000 | $18,000 |
Accounts receivable | 27,000 | 29,000 |
Inventory | 30,000 | 36,000 |
Property and equipment | 111,000 | 102,000 |
Less: accumulated depreciation | (36.000) | (30,000) |
Total assets | $181,000 | $155,000 |
Accounts payable | $25,000 | $22,000 |
Wages payable | 800 | 1,000 |
Long-term notes payable | 38,000 | 48,000 |
Common shares | 80,000 | 60,000 |
Retained earnings | 37,200 | 24,000 |
Total liabilities and shareholders' equity | $181,000 | $155,000 |
Income Statement | 2020 | |
Sales | $105,000 | |
Cost of goods sold | 61,000 | |
Operating expenses | 21,000 | |
Depreciation expense | 6,000 | |
Net income | $17,000 |
Additional details related to the above for 2020: a. Bought computer equipment for cash $9,000. b. Paid $10,000 on the long-term note payable. c. Issued new common shares for $20,000. d. The company paid a dividend during the year. Required: Complete the following Statement of Cash Flows for the year ended December 31, 2020 using the indirect method. Note: Enter any negative numbers using a minus sign NOT brackets.
Hudson Technologies Ltd.
Statement of Cash Flows
For the Year Ended December 31, 2020
Cash flows from operating activities | ||
---|---|---|
Net income | Answer | |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation expense | Answer | |
Decrease in accounts receivable | Answer | |
Decrease in inventory | Answer | |
Increase in accounts payable | Answer | |
Decrease in wages payable | Answer | |
Net cash provided by operating activities | Answer | |
Cash flows from investing activities | ||
Purchase of equipment | Answer | |
Cash flows from financing activities | ||
Payments on long-term note | Answer | |
Issuance of shares | Answer | |
Dividends paid | Answer | |
Net cash provided by financing activities | Answer | |
Net increase in cash during the year | Answer | |
Cash balance, January 1, 2020 | Answer | |
Cash balance, December 31, 2020 |
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