Question
Pronghorn Inc., a major retailer of bicycles and accessories, operates several stores and is a publicly traded company. The company is currently preparing its statement
Pronghorn Inc., a major retailer of bicycles and accessories, operates several stores and is a publicly traded company. The company is currently preparing its statement of cash flows and follows the policy of classifying interest paid as operating cash flows and dividends paid as financing cash flows. The comparative statement of financial position and income statement for Pronghorn as of May 31, 2020, are as follows:
PRONGHORN INC. Statement of Financial Position As at May 31 | |||||
---|---|---|---|---|---|
Current assets | 2020 | 2019 | |||
Cash | $35,100 | $20,730 | |||
Accounts receivable | 79,680 | 56,480 | |||
Inventory | 188,970 | 199,840 | |||
Prepaid expenses | 9,240 | 7,660 | |||
Total current assets | 312,990 | 284,710 | |||
Plant assets | 600,500 | 507,500 | |||
Less: Accumulated depreciation | 152,730 | 122,730 | |||
Net plant assets | 447,770 | 384,770 | |||
Total assets | $760,760 | $669,480 | |||
Current liabilities | |||||
Accounts payable | $121,880 | $115,880 | |||
Salaries and wages payable | 61,090 | 72,660 | |||
Interest payable | 26,310 | 23,440 | |||
Total current liabilities | 209,280 | 211,980 | |||
Mortgage payable | 80,860 | 106,000 | |||
Total liabilities | 290,140 | 317,980 | |||
Shareholders equity | |||||
Common shares | 335,890 | 280,000 | |||
Retained earnings | 134,730 | 71,500 | |||
Total shareholders equity | 470,620 | 351,500 | |||
Total liabilities and shareholders equity | $760,760 | $669,480 |
PRONGHORN INC. Income Statement For the Year Ended May 31, 2020 | |||||
---|---|---|---|---|---|
Sales | $ | 1,331,150 | |||
Cost of goods sold | 803,000 | ||||
Gross margin | 528,150 | ||||
Expenses | |||||
Salaries and wages expense | 200,000 | ||||
Interest expense | 66,700 | ||||
Other operating expenses | 24,200 | ||||
Depreciation expense | 30,000 | ||||
Total operating expenses | 320,900 | ||||
Operating income | 207,250 | ||||
Income tax expense | 65,800 | ||||
Net earnings | $ | 141,450 |
The following is additional information about transactions during the year ended May 31, 2020, for Pronghorn Inc., which follows IFRS.
1. | Plant assets costing $93,000 were purchased by paying $51,000 in cash and issuing 5,000 common shares. | |
2. | The other expenses relate to prepaid items. | |
3. | In order to supplement its cash, Pronghorn issued 4,000 additional common shares. | |
4. | There were no penalties assessed for the repayment of the mortgage. | |
5. | Cash dividends of $78,220 were declared and paid at the end of the fiscal year. |
Prepare a statement of cash flows for Pronghorn Inc. for the year ended May 31, 2020, using the direct method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Pronghorn Inc. Statement of Cash Flows (Direct Method) choose the accounting period For the Month Ended May 31, 2020For the Year Ended May 31, 2020May 31, 2020 | |||||
---|---|---|---|---|---|
| |||||
] | |||||
| |||||
\ | |||||
Schedule of non-cash investing and financing activities | ||
---|---|---|
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