Question: 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
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
