Balance Sheet 3-Dudes, Inc. Liabilities & Owners' Equity: Assets: 2021 2022 $22,000 $18,000 $26,000 $30,000 $28,000 $31,000 $76,000 $79,000 2022 $45,000 $220,000 $195,000Notes Pay $27,000 $292,000 $246,000Total CL 2021 Cash $21,000Accts Pay Accts. Rec. $30,000Other CL Inventories Total CA $600,000 $570,000LT Debt -$210,000 -$190,000Total Liab $390,000 $380,000 $285,000 $250,000 $361,000 $329,000 PP&E Depreciation Net PP&E $80,000 $80,000 Equity $626,000Ret Earn. Total equity Total Liab+EQ $241,000 $217,000 $321,000 $297,000 $682,000 $626,000 Total Assets $682,000 Simplified Income Statement - 2022 3-Dudes, Inc $1,200,000 -$470,000 $730,000 Revenue Cost of Goods Sold Gross Profit Operating Expenses (G&A): Earnings before interest and taxes (EBIT) Interest charges: Earnings before taxes (EBT) Taxes -$260,000 $470,000 -$28,000 $442,000 -$132,600 $309,400 Net Income 1. Calculate change in cash flow from operations: Net Income Hints + Change in depreciation (Which direction will benefit cash) + Change in operating assets ( Look at Current Assets, ignore cash) + Change in operating liabilities (Look at Current Liabilities) CFO
Balance Sheet 3-Dudes, Inc. Liabilities & Owners' Equity: Assets: 2021 2022 $22,000 $18,000 $26,000 $30,000 $28,000 $31,000 $76,000 $79,000 2022 $45,000 $220,000 $195,000Notes Pay $27,000 $292,000 $246,000Total CL 2021 Cash $21,000Accts Pay Accts. Rec. $30,000Other CL Inventories Total CA $600,000 $570,000LT Debt -$210,000 -$190,000Total Liab $390,000 $380,000 $285,000 $250,000 $361,000 $329,000 PP&E Depreciation Net PP&E $80,000 $80,000 Equity $626,000Ret Earn. Total equity Total Liab+EQ $241,000 $217,000 $321,000 $297,000 $682,000 $626,000 Total Assets $682,000 Simplified Income Statement - 2022 3-Dudes, Inc $1,200,000 -$470,000 $730,000 Revenue Cost of Goods Sold Gross Profit Operating Expenses (G&A): Earnings before interest and taxes (EBIT) Interest charges: Earnings before taxes (EBT) Taxes -$260,000 $470,000 -$28,000 $442,000 -$132,600 $309,400 Net Income 1. Calculate change in cash flow from operations: Net Income Hints + Change in depreciation (Which direction will benefit cash) + Change in operating assets ( Look at Current Assets, ignore cash) + Change in operating liabilities (Look at Current Liabilities) CFO
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Transcribed Image Text:Balance Sheet
3-Dudes, Inc.
Liabilities & Owners' Equity:
Assets:
2021
2022
$22,000 $18,000
$26,000 $30,000
$28,000 $31,000
$76,000 $79,000
2022
$45,000
$220,000 $195,000Notes Pay
$27,000
$292,000 $246,000Total CL
2021
Cash
$21,000Accts Pay
Accts. Rec.
$30,000Other CL
Inventories
Total CA
$600,000 $570,000LT Debt
-$210,000 -$190,000Total Liab
$390,000 $380,000
$285,000 $250,000
$361,000 $329,000
PP&E
Depreciation
Net PP&E
$80,000 $80,000
Equity
$626,000Ret Earn.
Total equity
Total Liab+EQ
$241,000 $217,000
$321,000 $297,000
$682,000 $626,000
Total Assets
$682,000
Simplified Income Statement - 2022
3-Dudes, Inc
$1,200,000
-$470,000
$730,000
Revenue
Cost of Goods Sold
Gross Profit
Operating Expenses (G&A):
Earnings before interest and taxes (EBIT)
Interest charges:
Earnings before taxes (EBT)
Taxes
-$260,000
$470,000
-$28,000
$442,000
-$132,600
$309,400
Net Income
Transcribed Image Text:1. Calculate change in cash flow from operations:
Net Income
Hints
+ Change in depreciation
(Which direction will benefit cash)
+ Change in operating assets
( Look at Current Assets, ignore cash)
+ Change in operating liabilities
(Look at Current Liabilities)
CFO
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 6 steps with 5 images
Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education