Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Presented below is the 2021 income statement and comparative balance sheet information for Tiger Enterprises. TIGER ENTERPRISES Income Statement For the Year Ended December 31,
Presented below is the 2021 income statement and comparative balance sheet information for Tiger Enterprises.
TIGER ENTERPRISES | |||||||||||
Income Statement | |||||||||||
For the Year Ended December 31, 2021 | |||||||||||
($ in thousands) | |||||||||||
Sales revenue | $ | 13,500 | |||||||||
Operating expenses: | |||||||||||
Cost of goods sold | $ | 4,700 | |||||||||
Depreciation expense | 370 | ||||||||||
Insurance expense | 750 | ||||||||||
General and administrative expense | 3,100 | ||||||||||
Total operating expenses | 8,920 | ||||||||||
Income before income taxes | 4,580 | ||||||||||
Income tax expense | (1,832 | ) | |||||||||
Net income | $ | 2,748 | |||||||||
Balance Sheet Information ($ in thousands) | Dec. 31,2021 | Dec. 31, 2020 | |||||||||
Assets: | |||||||||||
Cash | $ | 560 | $ | 330 | |||||||
Accounts receivable | 815 | 960 | |||||||||
Inventory | 765 | 730 | |||||||||
Prepaid insurance | 100 | 20 | |||||||||
Equipment | 3,400 | 2,450 | |||||||||
Less: Accumulated depreciation | (1,100 | ) | (730 | ) | |||||||
Total assets | $ | 4,540 | $ | 3,760 | |||||||
Liabilities and Shareholders' Equity: | |||||||||||
Accounts payable | $ | 365 | $ | 490 | |||||||
Accrued liabilities (for general & administrative expense) | 365 | 530 | |||||||||
Income taxes payable | 295 | 280 | |||||||||
Notes payable (due 12/31/2022) | 1,200 | 800 | |||||||||
Common stock | 1,040 | 930 | |||||||||
Retained earnings | 1,275 | 730 | |||||||||
Total liabilities and shareholders' equity | $ | 4,540 | $ | 3,760 | |||||||
Required: Prepare Tigers statement of cash flows, using the indirect method to present cash flows from operating activities. (Hint: You will have to calculate dividend payments). (Enter your answers in thousands. Amounts to be deducted should be indicated with a minus sign.)
2,748 TIGER ENTERPRISES Statement of Cash Flows For the Year Ended December 31, 2021 ($ in thousands) Cash flows from operating activities: Net income Adjustments for noncash effects: Depreciation expense Changes in operating assets and liabilities: Decrease in accounts receivable Increase in inventory Increase in prepaid insurance Decrease in accounts payable Decrease in accrued liabilities Increase in income taxes payable 370 145 (35) (80) (125) (165) 15 2,873 Net cash flows from operating activities Cash flows from investing activities: 0 Net cash flows from investing activities Cash flows from financing activities: 0 2,873 Net cash flows from financing activities Net increase in cash Cash, January 1 Cash, December 31 $ 2,873Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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