Latigoe Inc. has the following financial statements for 20X8. In addition, the company paid stockholders dividends of $2.9 million and received $4.8 million from the
Latigoe Inc. has the following financial statements for 20X8. In addition, the company paid stockholders dividends of $2.9 million and received $4.8 million from the sale of new stock. No fixed assets were retired during the year. (Hint: That implies that fixed asset purchases and depreciation are equal to the changes in the gross fixed asset and accumulated depreciation accounts.)
Latigoe Inc. | ||||||
Balance Sheet | ||||||
For the period ended 12/31/X8 ($000) | ||||||
ASSETS | ||||||
12/31/X7 | 12/31/X8 | |||||
Cash | $ | 3300 | $ | 2628 | ||
Accounts receivable | 7947 | 5685 | ||||
Inventory | 12408 | 13653 | ||||
CURRENT ASSETS | $ | 23655 | $ | 21966 | ||
Fixed assets | ||||||
Gross | $ | 66098 | $ | 72166 | ||
Accumulated deprec. | (47099) | (51360) | ||||
Net | $ | 18999 | $ | 20806 | ||
TOTAL ASSETS | $ | 42654 | $ | 42772 | ||
LIABILITIES | ||||||
Accounts payable | $ | 1662 | $ | 2169 | ||
Accruals | 984 | 771 | ||||
CURRENT LIABILITIES | $ | 2646 | $ | 2940 | ||
Long-term debt | $ | 9007 | $ | 1352 | ||
Equity | 31001 | 38480 | ||||
TOTAL CAPITAL | $ | 40008 | $ | 39832 | ||
TOTAL LIABLITIES AND EQUITY | $ | 42654 | $ | 42772 |
Latigoe Inc. | |||
Income Statement | |||
For the period ended 12/31/X8 | |||
($000) | |||
Sales | $ | 67928 | |
COGS | 35913 | ||
Gross margin | $ | 32015 | |
Depreciation | 4261 | ||
Expense | $ | 17372 | |
EBIT | $ | 10382 | |
Interest | 1096 | ||
EBT | $ | 9286 | |
Tax | 3707 | ||
Net income | $ | 5579 |
Construct Latigoe's statement of cash flows for 20X8. Enter your answers in thousands. For example, an answer of $1.2 million should be entered as 1200, not 1200000. Use a minus sign, to indicate any decreases in cash or cash outflows.
Latigoe Inc. Statement of Cash Flows For the period ended 12/31/X8 ($000) | ||
OPERATING ACTIVITIES: | ||
Net Income | $ | |
Depreciation | $ | |
Net changes in current accounts | $ | |
Cash from Operating Activities | $ | |
INVESTING ACTIVITIES: | ||
Increase in Fixed Assets | $ | |
Cash from Investing Activities | $ | |
FINANCING ACTIVITIES: | ||
Decrease in Debt | $ | |
Dividends Paid | $ | |
Sale of Stock | $ | |
Cash from Financing Activities | $ | |
NET CASH FLOW | $ |
Reconciliation | ||
Beginning Cash | $ | |
Net Cash Flow | $ | |
Ending Cash | $ |
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