Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Use the financial statements (first tab) and other information (second tab) for Nutsy Inc. (Links to an external site.) to answer the following questions regarding

Use the financial statements (first tab) and other information (second tab) for Nutsy Inc. (Links to an external site.) to answer the following questions regarding the 2020 Statement of Cash Flows.

What is the first number you would write to start your Statement of Cash Flows?

Nutsy Inc.
Statement of Net Income 2020 2019 2018
Revenue 4,500,000 4,000,000 3,000,000
Cost of Good Sold 2,800,000 2,200,000 1,500,000
Gross Profit 1,700,000 1,800,000 1,500,000
Operating Expenses
Salaries 720,000 650,000 600,000
Rent 100,000 100,000 100,000
Interest Expense 36,000 36,000 60,000
Depreciation 55,000 50,000 40,000
Amortization 10,000 10,000 10,000
Loss/ (gain) on sale of equipment (8,000) 5,000 -
Total Operating Expenses 913,000 851,000 810,000
Net Income 787,000 949,000 690,000
Nutsy Inc.
Balance Sheet 2020 2019 2018
Cash 3,103,400 2,193,800 2,300,000
Accounts Receivable, net of bad debt allowance 850,000 910,000 800,000
Inventory 570,000 550,000 500,000
Pre-paid expenses 75,000 100,000 120,000
Total Current Assets 4,598,400 3,753,800 3,720,000
Property, Plant and Equipment, net of depreciation 2,610,000 2,620,000 2,380,000
Intangible assets, net of amortization 100,000 110,000 120,000
Total Non-current assets 2,710,000 2,730,000 2,500,000
TOTAL ASSETS 7,308,400 6,483,800 6,220,000
Current Liabilities
Accounts Payable 440,000 400,000 300,000
Wages Payable 30,000 50,000 25,000
Income Taxes Payable 157,400 189,800 100,000
Total Current Liabilities 627,400 639,800 425,000
Non Current Liabilites
Bonds Payable 1,200,000 1,200,000 2,000,000
Total Non Current Liabilities 1,200,000 1,200,000 2,000,000
Total Liabilities 1,827,400 1,839,800 2,425,000
Shareholder's Equity
Common Stock, $10 par value 450,000 400,000 400,000
Additional Paid In Capital 1,400,000 1,300,000 1,300,000
Retained Earnings 3,631,000 2,944,000 2,095,000
Total Shareholders Equity 5,481,000 4,644,000 3,795,000
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 7,308,400 6,483,800 6,220,000

Group of answer choices

2,193,800

787,000

57,000

896,600

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

Sound Investing, Chapter 10 - One-Time Charges And Other Format Fakes

Authors: Kate Mooney

2nd Edition

0071719326, 9780071719322

More Books

Students also viewed these Accounting questions

Question

Identify examples of loaded language and ambiguous language.

Answered: 1 week ago