Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Financial Accounting Tools for business decision making

Authors: Paul D. Kimmel, Jerry J. Weygandt, Donald E. Kieso

6th Edition

978-1119191674, 047053477X, 111919167X, 978-0470534779

More Books

Students also viewed these Accounting questions

Question

the major commercial property indexes?

Answered: 1 week ago