Question
Lornas Bubble Tea Group provided the 2021 and 2020 comparative Balance sheets and 2021 Income Statement as follow: L o rnas Bubble Tea Group Comparative
Lornas Bubble Tea Group provided the 2021 and 2020 comparative Balance sheets and 2021 Income Statement as follow:
| |||
Lornas Bubble Tea Group Comparative Balance Sheets | |||
| December 31 | Increase | |
| 2021 | 2020 | (Decrease) |
Current assets: |
|
|
|
Cash and cash equivalents | $ 17,300 | 4,000 | 13,300 |
Accounts receivable | 45,700 | 44,500 | 1,200 |
Inventories | 61,400 | 47,000 | 14,400 |
Prepaid expenses | 1,800 | 3,900 | (2,100) |
Non-current assets: |
|
|
|
Land | 69,100 | 22,600 | 46,500 |
Equipment, net | 53,100 | 49,500 | 3,600 |
Total assets | 248,400 | 171,500 | $ 76,900 |
Current liabilities: |
|
|
|
Accounts payable | 35,200 | $ 26,900 | $ 8,300 |
Salary payable | 24,000 | 13,100 | 10,900 |
Other accrued liabilities | 22,100 | 23,700 | (1,600) |
Long-term liabilities: |
|
|
|
Notes payable | 51,000 | 34,000 | 17,000 |
Shareholders equity: |
|
|
|
Share capital, no-par | 88,600 | 65,900 | 22,700 |
Retained earnings | 27,500 | 7,900 | 19,600 |
Total liabilities and shareholders equity | 248,400 | $ 171,500 | $ 76,900 |
|
|
|
|
Lornas Bubble Tea Group Income Statement | Year Ended December 31, 2021 | |
Sales revenue | $450,000 |
|
Less Cost of goods sold | 186,900 |
|
Gross Profit |
| 263,100 |
Expenses: |
|
|
Salary expense | 76,300 |
|
Depreciation expense | 17,900 |
|
Other operating expense | 49,900 |
|
Interest expense | 24,200 |
|
Income tax expense | 29,200 |
|
Total expenses |
| 197,500 |
Net income |
| $65,600 |
Lornas Bubble Tea had no noncash investing and financing transactions during 2021. During the year, there were no sales of land or equipment, no payment of notes payable, no retirements of shares, and no treasury shares transactions.
Requirements:
Prepare the 2021 statement of cash flows, formatting operating activities by using the direct method.
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