Question

1. 1. Prepare the 2019 Statement of Cash Flows for the 2313 Company via the Indirect Method, using the following statements: 2313 Company 2018 and 2019 Balance Sheets (5 in thousands) As of December 314 2018 2019 Assets Current Assets 215 34 Accounts Receivable 358 3d Inventory S12 580 Total Current Assets 1,085 994 Fixed Assets Gross Plant and Equipment 8.260 8.500 (1.965 > (2.625 1 Less: Ace. Depreciation Net Fixed Assets 5.875 Total Assets 7.380 6,869 Liabilities and Stockholders' Equity Current Liabilities Accounts Payable 298 190 Notes Payable 1.427 1,207 Total Current Liabilities 1,725 1,397 Long term Debt 2.308 2,008 Stockholders' Equity Common Stock 1,000 1,000 Retained Barnings 2.147 2.464 Total Stockholders' Equity 3.347 3,464 Total L. and SE 7.380 6,869 2313 Company 2019 Income Statement (S in thousands) Sales 4,864 Cost of goods sold 3,336 Depreciation 660 Famings before Interest and Taxes 868 Interest Paid 602 Taxable income 266 Taxes 90 Net Income 176 Dividends 59 Addition to Retained Earnings 117

Answer 1

Amount $ Working 266.00 660.00 602.00 a) Cash flow statement: Indirect Method Cash flows from operating activities: Profit before tax $ Adjustments: Depreciation $ Interest exp $ Operating profit from before working capital changes $ Accounts receivable (increase)/decrease $ Inventory (increase)/decrease $ Prepaid expense (increase)/decrease Account payable (decrease)/increase $ Notes payable (decrease]/increase $ Cash generation from operation $ Income tax paid $ Net cash provided by operating activities 1,528.00 (22.00) (68.00) (108.00) (220.00) 1,110.00 (90.00) $ 1,020.00 Cash flows from investing activities: Net proceeds/(Purchase) of plant & equipment $ (240.00) Net cash used in investing activities $ (240.00) Cash flows from financing activities: Net proceeds/(Repayment))of Long term debt Interest paid Net proceeds/(Repayment))of Issue of Additional paid up stock Dividend paid $ $ (300.00) (602.00) $ (59.00) Net cash provided by financing activities $ (961.00) Net increase in cash Opening Cash balance, 2019 Closing Cash balance, 2019 $ $ $ (181.00) 215.00 34.00

Retained earning Opening balance 59.00 Net income $ $ lu 2,347.00 176.00 Dividend paid $ Closing balance $ 2,464.00 $ $ 2,523.00 $ 2,523.00

Please do upvote if you found the answer useful.
Feel free reach in the comment section in case of any clarification or queries.