Part 1)
Use the income statement and the list of changes to answer the question. Siam Traders Income Statement January 1 to December 31, 2019 (amounts in thousands) Revenue 7,800 Cost of Goods Sold (COGS) 1,560 Gross Income 6,240 Sales, General, & Administrative Expenses (SG&A) 780 Depreciation Expense 1,200 Other Expenses 300 Earnings Before Interest & Taxes (EBIT) 3,960 Interest 60 Pre-Tax Income 3,900 Income Taxes 1,560 Net Income 2,340 Between January 1 and December 31, 2019: 1. Accounts Receivable increase by $100,000 2. Accounts Payable increase by $600,000 3. Gross Property, Plant, & Equipment increase by $8,300,000 4. Long Term Debt decreases by $700,000 Assume no other changes What is the Net Cash Flow? Note: Account change amounts are provided in dollars but the financial statement units are thousands of dollars. Please specify your answer in the same units as the financial statements (i.e., enter the number from your completed statement of cash flows).Use the starting balance sheet and statement of cash flows to answer the question. Lightspeed Industries Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 141,000 Accounts Payable 19,000 Accounts Receivable 32,000 Debt 36,000 Inventory 49,000 Other Liabilities 20,000 Property Plant & Equipment, Gross 231,000 Total Liabilities 75,000 Accumulated Depreciation 68,000 Paid-In Capital 72,000 Property Plant & Equipment, Net 163,000 Retained Earnings 243,000 Other Assets 5,000 Total Equity 315,000 Total Assets 390,000 Total Liabilities & Equity 390,000 Lightspeed Industries Statement of Cash Flows January 1 to March 31, 2020 (amounts in thousands) Net Income 9,200 Depreciation 1,500 Decrease (Increase) in Accounts Receivable (500) Decrease (Increase) in Inventory 400 Increase (Decrease) in Accounts Payable 700 Other Adjustments 0 Net Cash Flow from Operating Activities 11,300 Purchase of Property, Plant, & Equipment (9,400) Other Adjustments Net Cash Flow from Investing Activities (9,400) Increase (Decrease) in Debt (400) Dividends (800) Other Adjustments 0 Net Cash Flow from Financing Activities (1,200) Net Cash Flow 700 What is the value for Total Assets on March 31, 2020? Please specify your answer in the same units as the financial statements (i.e., enter the number from your updated balance sheet).Use the balance sheets and information provided about revenue and expenses to answer the question. Lightspeed Industries Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 141,000 Accounts Payable 19,000 Accounts Receivable 32,000 Debt 36,000 Inventory 49,000 Other Liabilities 20,000 Property Plant & Equipment, Gross 231,000 Total Liabilities 75,000 Accumulated Depreciation 68,000 Paid-In Capital 72,000 Property Plant & Equipment, Net 163,000 Retained Earnings 243,000 Other Assets 5,000 Total Equity 315,000 Total Assets 390,000 Total Liabilities & Equity 390,000 Lightspeed Industries Balance Sheet As of March 31, 2020 (amounts in thousands) Cash 145,000 Accounts Payable 26,000 Accounts Receivable 37,000 Debt 32,000 Inventory 45,000 Other Liabilities 18,619 Property Plant & Equipment, Gross 231,000 Total Liabilities 76,619 Accumulated Depreciation 68,600 Paid-In Capital 72,000 Property Plant & Equipment, Net 162,400 Retained Earnings 245,781 Other Assets 5,000 Total Equity 317,781 Total Assets 394,400 Total Liabilities & Equity 394,400 Revenue and expenses information from January 1 to March 31, 2020 were: Sales Revenue of $9,200,000 COGS of 25% of Sales Interest of $190,000 Other Expenses of $300,000 SG&A of $920,000 Tax Rate of 37% What is the net income in the first quarter of 2020? Note: Revenue and expense amounts are provided in dollars but the financial statement units are thousands of dollars. Please specify your answer in the same units as the financial statements (i.e., enter the number from your completed income statement)
