IKIBAN, INC. | |||
Statement of Cash Flows (Indirect Method) | |||
For Year Ended June 30, 2019 | |||
Cash flows from operating activities | |||
Net income | $131,510 | ||
Adjustments to reconcile net income to net cash provided by operating activities | |||
Income statement items not affecting cash | |||
Depreciation expense | 74,600 | ||
Gain on sale of plant assets | -3,600 | ||
Changes in current operating assets and liabilities | |||
Increase in accounts receivable | -22,000 | ||
Decrease in inventory | 30,700 | ||
Decrease in prepaid expenses | 2,600 | ||
Decrease in accounts payable | -13,000 | ||
Decrease in wages payable | -10,600 | ||
Decrease in income taxes payable | -2000 | ||
Net cash provided by operating activities | 188,210 | ||
Cash flows from investing activities | |||
Cash received from sale of equipment | 11,600 | ||
Cash paid for equipment | -73,600 | ||
Net cash used in investing activities | -62000 | ||
Cash flows from financing activities | |||
Cash received from stock issuance | 76,000 | ||
Cash paid to retire notes | -30,000 | ||
Cash paid for dividends | -134,310 | ||
Net cash used in financing activities | -88310 | ||
Net increase (decrease) in cash | 37900 | ||
Cash balance at prior year-end | 60,000 | ||
Cash balance at current year-end | 97900 | ||
Workings: | |||
Cash received from sale of equipment: | |||
Cost of Equipment sold | 64600 | ||
Less: Accumulated depreciation on Equipment | 56600 | =17000+74600-35000 | |
Book value of Equipment | 8000 | ||
Add: Gain on sale of Equipment | 3600 | ||
Cash received from sale of equipment | 11600 |
2018 IKTBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 Assets Cash $ 97,900...
2016 IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 Assets Cash $ 97,900 Accounts receivable, net 89,000 Inventory 79, 800 Prepaid expenses 6,000 Total current assets 272,700 Equipment 140,000 Accum. depreciation-Equipment (35,000) Total assets $377,700 Liabilities and Equity Accounts payable $ 41,000 Wages payable 7,600 Income taxes payable 5,000 Total current liabilities 53,600 Notes payable (long term) 46,000 Total liabilities 99,600 Equity Common stock, $5 par value 252,000 Retained earnings 26,100 Total liabilities and equity $377, 700...
MICI Puricu. IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 Assets 2019 2018 Cash Accounts receivable, net $ 99, 100 $ 58,000 Inventory 86,000 65,000 Prepaid expenses 77,800 107,500 5,800 Total current assets 8, 200 Equipment 268, 700 238, 700 Accum. depreciation Equipment 138,000 129,000 (34,000) (16,000) Total assets $372, 700 $351, 700 Liabilities and Equity Accounts payable $ 39,000 $ 51,000 Wages payable 7,400 17,800 Income taxes payable 4,800 6,600 Total current liabilities 51,200 75,400 Notes payable...
2018 IKIBAN INC Comparative Balance Sheets June 30, 2019 and 2018 2019 Assets Cash $ 86,300 Accounts receivable, net 68,000 Inventory 65,800 Prepaid expenses 4.600 Total current assets 224,700 Equipment 126,000 Accum. depreciation-Equipment (28,000) Total assets $322,700 Liabilities and Equity Accounts payable $ 27,000 Wages payable 6,200 Income taxes payable 3,600 Total current liabilities 36,800 Notes payable (long term) 30,400 Total liabilities 67,200 Equity Common stock, $5 par value 224,000 Retained earnings 31,500 Total liabilities and equity $322,700 $ 46,000...
2018 IKIRAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 Assets Cash $ 96,700 Accounts receivable, net 92,000 Inventory 81,800 Prepaid expenses 6,200 Total current assets 276,700 Equipment 142,000 Accum. depreciation Equipment (36.000) Total assets $382,700 Liabilities and Equity Accounts payable $ 43,000 Wages payable 7,800 Income taxes payable 5,200 Total current liabilities 56,000 Notes payable (long term) 48,000 Total liabilities 104,000 Equity Common stock, $5 par value 256.000 Retained earnings 22,700 Total liabilities and equity $382,700 $...
2018 IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 Assets Cash $ 83, 300 Accounts receivable, net 75,500 Inventory 70,800 Prepaid expenses 5, 100 Total current assets 234, 700 Equipment 131,000 Accum. depreciation-Equipment (30,500) Total assets $335, 200 Liabilities and Equity Accounts payable $ 32,000 Wages payable 6,700 Income taxes payable 4,100 Total current liabilities 42,800 Notes payable (long term) 31,400 Total liabilities 74, 200 Equity Common stock, $5 par value 234,000 Retained earnings 27,000 Total liabilities...
IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 Assets Cash $ 77,300 $ 61,000 Accounts receivable, net 90,500 68,000 Inventory 80,800 112,000 Prepaid expenses 6,100 8,800 Total current assets 254,700 249,800 Equipment 141,000 132,000 Accum. depreciation—Equipment (35,500 ) (17,500 ) Total assets $ 360,200 $ 364,300 Liabilities and Equity Accounts payable $ 42,000 $ 55,500 Wages payable 7,700 18,400 Income taxes payable 5,100 7,200 Total current liabilities 54,800 81,100 Notes payable (long term) 33,400 77,000 Total...
The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 $ 106,300 68,000 65,800 4,600 244,700 126,000 (28,000) $342,700 $ 46,000 53,000 89,500 5,800 194,300 117,000 (10,000) $301,300 Assets Cash Accounts receivable, net Inventory Prepaid expenses Total current assets Equipment Accum. depreciation-Equipment Total assets Liabilities and Equity Accounts payable Wages payable Income taxes payable Total current liabilities Notes payable (long term) Total liabilities Equity Common stock, $5 par value...
The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 Assets Cash $ 102,100 $ 53,000 Accounts receivable, net 78,500 60,000 Inventory 72,800 100,000 Prepaid expenses 5,300 7,200 Total current assets 258,700 220,200 Equipment 133,000 124,000 Accum. depreciation—Equipment (31,500 ) (13,500 ) Total assets $ 360,200 $ 330,700 Liabilities and Equity Accounts payable $ 34,000 $ 43,500 Wages payable 6,900 16,800 Income taxes payable 4,300 5,600 Total current liabilities...
BARCELONA INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 Assets Cash $ 86,300 $ 41,700 Accounts receivable, net 78,000 61,000 Inventory 66,000 92,000 Prepaid expenses 5,000 6,300 Total current assets 235,300 201,000 Equipment 153,000 142,000 Accum. depreciation—Equipment (39,000 ) (13,000 ) Total assets $ 349,300 $ 330,000 Liabilities and Equity Accounts payable $ 30,000 $ 36,000 Wages payable 8,000 19,000 Income taxes payable 3,600 4,000 Total current liabilities 41,600 59,000 Notes payable (long term) 38,000 75,000 Total...
The following financial statements and additional information are reported. 2018 IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 Assets Cash $ 84,500 Accounts receivable, net 72,500 Inventory 68,800 Prepaid expenses 4,900 Total current assets 230, 700 Equipment 129,000 Accum. depreciation-Equipment (29,500) Total assets $330, 200 Liabilities and Equity Accounts payable $ 30,000 Wages payable 6,500 Income taxes payable 3,900 Total current liabilities 40, 400 Notes payable (long term) 31,000 Total liabilities 71,400 Equity Common stock, $5 par...