In: Accounting
Exercise 4-20 (Algo) Statement of cash flows; indirect method [LO4-8]
Presented below is the 2021 income statement and comparative
balance sheet information for Tiger Enterprises.
| TIGER ENTERPRISES | |||||||||||
| Income Statement | |||||||||||
| For the Year Ended December 31, 2021 | |||||||||||
| ($ in thousands) | |||||||||||
| Sales revenue | $ | 10,500 | |||||||||
| Operating expenses: | |||||||||||
| Cost of goods sold | $ | 4,100 | |||||||||
| Depreciation expense | 310 | ||||||||||
| Insurance expense | 450 | ||||||||||
| General and administrative expense | 2,500 | ||||||||||
| Total operating expenses | 7,360 | ||||||||||
| Income before income taxes | 3,140 | ||||||||||
| Income tax expense | (1,256 | ) | |||||||||
| Net income | $ | 1,884 | |||||||||
| Balance Sheet Information ($ in thousands) | Dec. 31,2021 | Dec. 31, 2020 | |||||||||
| Assets: | |||||||||||
| Cash | $ | 440 | $ | 270 | |||||||
| Accounts receivable | 785 | 900 | |||||||||
| Inventory | 745 | 670 | |||||||||
| Prepaid insurance | 120 | 55 | |||||||||
| Equipment | 2,800 | 2,150 | |||||||||
| Less: Accumulated depreciation | (980 | ) | (670 | ) | |||||||
| Total assets | $ | 3,910 | $ | 3,375 | |||||||
| Liabilities and Shareholders' Equity: | |||||||||||
| Accounts payable | $ | 335 | $ | 430 | |||||||
| Accrued liabilities (for general & administrative expense) | 335 | 470 | |||||||||
| Income taxes payable | 235 | 220 | |||||||||
| Notes payable (due 12/31/2022) | 1,000 | 700 | |||||||||
| Common stock | 1,040 | 870 | |||||||||
| Retained earnings | 965 | 685 | |||||||||
| Total liabilities and shareholders' equity | $ | 3,910 | $ | 3,375 | |||||||
Required:
Prepare Tiger’s statement of cash flows, using the indirect method
to present cash flows from operating activities. (Hint: You will
have to calculate dividend payments). (Enter your answers
in thousands. Amounts to be deducted should be indicated with a
minus sign.)