In: Finance
The trial balance of Scan House, Inc. included the following
selected accounts as of December 31, 2020: Debits Credits Sales
Revenue 16,755,000
Interest Revenue 75,000 Gain on sale of investments 150,000
Unrealized gains on investments 200,000 Other Income * 1,200,000
Foreign currency translation losses 125,000 Cost of Goods Sold
11,635,000
Selling expenses 975,000 Goodwill impairment loss 550,000 Interest
Expense 60,000 Administrative Expense** 780,000 Loss on sale of
land 225,000 Dividends declared 175,000
Additional information:
* Other Income consists of income from discontinued operations.
This includes $900,000 of income from operations and a $300,000
gain on the sale of investments.
** Administrative expense includes a $150,000 expense that was a
correction of an error made in the 2018 Income Statement, but
discovered during 2020.
Retained Earnings balance: January 1, 2020 = $725,000.
ScanHouse had 600,000 shares of common stock outstanding throughout
the year and 1,000,000 shares of common stock authorized. Income
tax expense had not yet been accrued. The effective tax rate is
21%.
Required: 1. Prepare a single, continuous 2020 statement of
comprehensive income for Scan House, Inc., including income tax
expense and Earnings Per Share (EPS). Use a multiple-step
income
2. Prepare a 2020 statement of retained earnings for Scan House, Inc.
1. Statement of comprehensive income for the year 2020 for Scan House Inc.
Particulars |
Amount ($) |
Amount ($) |
Sales Revenue |
16,755,000 |
|
Interest Revenue |
75,000 |
|
Gain on sale of investments |
150,000 |
|
Other income |
1,200,000 |
|
Total Revenue |
18,180,000 |
|
Less: Cost of goods sold |
(11,635,000) |
|
Gross Profit |
6,545,000 |
|
Operating expenses |
||
Selling expenses |
975,000 |
|
Administrative expenses |
630,000 |
|
Interest expenses |
60,000 |
(1,665,000) |
Income from continuing operations before income taxes |
4,880,000 |
|
Less: Goodwill Impairment loss |
(550,000) |
|
Less: Loss on sale of land |
(225,000) |
(775,000) |
Income before income taxes |
4,105,000 |
|
Income taxes (21%) |
862,050 |
|
Income from continuing operations |
3,242,950 |
|
Discontinued Operations |
||
Income from operations |
900,000 |
|
Gain on sale of investments |
300,000 |
|
Less: Income tax (21%) |
(252,000) |
|
Gain on discontinued operations |
948,000 |
|
Net income/earnings |
4,190,950 |
|
Other comprehensive income |
||
Unrealised gain on investments |
200,000 |
|
Less: Foreign currency translation loss |
(125,000) |
75,000 |
Comprehensive Income |
4,265,950 |
|
Earnings per share (Total earnings/outstanding shares) |
6.985 |
Administrative expense = 780,000 - 150,000 =$630,000
EPS = 4,190,950 / 600,000 = 6.985
2. Statement of retained earnings for Scan House, Inc. for the year 2020
Retained Earnings at the beginning of the period |
$ 725,000 |
Add: Net income |
$ 4,190,950 |
Less: Administrative expense of 2018 (error) |
$ 150,000 |
Less: Dividends declared |
$ 175,000 |
Retained earnings at the end of the period |
$ 4,590,950 |