Question
The following comparative balance sheets and income statement are available for Little Bit Inc. Prepare a statement of cash flows for 2013: Balance Sheet December
The following comparative balance sheets and income statement are available for Little Bit Inc. Prepare a statement of cash flows for 2013:
Balance Sheet | December 31, | |
| 2013 | 2012 |
Cash | $ 40,000.00 | $ 24,000.00 |
Accounts Receivable (net) | $ 48,000.00 | $ 41,500.00 |
Inventory | $ 43,000.00 | $ 34,500.00 |
Prepaid Expenses | $ 19,000.00 | $ 15,000.00 |
Total Current Assets | $ 150,000.00 | $ 115,000.00 |
Plant and Equipment | $ 67,000.00 | $ 61,000.00 |
Less accumulated depreciation | $ (41,000.00) | $ (23,000.00) |
Plant and Equipment (net) | $ 26,000.00 | $ 38,000.00 |
Long-Term Investments | $ 90,000.00 | $ 89,000.00 |
Total Assets | $ 266,000.00 | $ 242,000.00 |
Accounts Payable | $ 13,000.00 | $ 11,000.00 |
Accrued Liabilities | $ 55,000.00 | $ 71,000.00 |
Total Current Liabilities | $ 68,000.00 | $ 82,000.00 |
Long-Term Debt | $ 25,000.00 | $ 8,000.00 |
Deferred Taxes | $ 4,000.00 | $ 3,500.00 |
Total Liabilities | $ 97,000.00 | $ 93,500.00 |
Common Stock ($1 par) and additional paid-in capital | $ 112,000.00 | $ 97,000.00 |
Retained earnings | $ 57,000.00 | $ 51,500.00 |
Total Liabilities and Equity | $ 266,000.00 | $ 242,000.00 |
|
|
|
Income Statement for 2013 | ||
Sales | $ 155,000.00 | |
Cost of goods sold | $ 83,000.00 | |
Gross Profit | $ 72,000.00 | |
Selling and administrative | $ 45,700.00 | |
Depreciation | $ 18,000.00 | $ 63,700.00 |
Operating Profit | $ 8,300.00 | |
Interest Expense | $ 2,000.00 | |
Earnings before tax | $ 6,300.00 | |
Tax Expense | $ 800.00 | |
Net Income | $ 5,500.00 |
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