Kingbird Ski Haus had the following statements prepared as of December 31, 2025. KINGBIRD SKI HAUS COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2025 AND 2024 Additional information: 1. Dividends in the amount of $19,000 were declared and paid during 2025. 2. Depreciation expense and amortization expense are included in operating expenses. 3. Equipment that had a cost of $25,000 and was 20% depreciated was sold during 2025. Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Cash Flows from Operating Activities KINGBIRD SKI HAUS Statement of Cash Flows For the Year Ended December 31, 2025 2025 2024 Cash $2,500 $4,000 Accounts receivable 104,000 99,000 Short-term debt investments (available-for-sale) 95,000 122,000 Inventories 93,000 54,000 Prepaid insurance 4,100 5,800 Ski equipment 91,000 44,000 Accumulated depreciation-equipment (23,500) (17,500) Trademarks 78,000 85,000 Net Income Total assets $444,100 $396,300 Accounts payable $95,200 $76,000 Income taxes payable 21,400 16,000 Wages payable 3,900 9,100 Short-term loans payable 23,700 0 Long-term loans payable 76,400 123,000 Common stock, $1 par 100,000 100,000 Additional paid-in capital 20,000 20,000 Retained earnings 103,500 52,200 Total liabilities & stockholders' equity $444,100 $396,300 KINGBIRD SKI HAUS INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2025 Sales $532,400 Cost of goods sold 303,000 Gross profit 229,400 Operating expenses 93,000 Operating income 136,400 Interest expense $20,800 Loss on sale of equipment 4,100 24,900 Income before tax 111,500 Income tax expense Net income Adjustments to reconcile net income to Net Cash Used by Operating Activities Depreciation Expense Amortization of Trademark Loss on Sale of Equipment Increase in Accounts Receivable Increase in Inventories Decrease in Prepaid Insurance Increase in Accounts Payable Decrease in Income Taxes Payable Decrease in Wages Payable Cash Flows from Operating Activities Cash Flows from Investing Activities Sale of Available-for-Sale Investments 41,200 $70,300 Sale of Equipment Purchase of Equipment $ $ Purchase of Equipment Net Cash Used by Investing Activities Cash Flows from Financing Activities Dividend Payments Proceeds on Long-Term Loan Proceeds on Short-Term Loan Net Cash Provided by Operating Activities Net Increase in Cash Cash, January 1, 2025 Cash, December 31, 2025 eTextbook and Media $

Excel Applications for Accounting Principles
4th Edition
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Gaylord N. Smith
ChapterMB: Model-building Problems
Section: Chapter Questions
Problem 14M
icon
Related questions
Question
Kingbird Ski Haus had the following statements prepared as of December 31, 2025.
KINGBIRD SKI HAUS
COMPARATIVE BALANCE SHEET
AS OF DECEMBER 31, 2025 AND 2024
Additional information:
1.
Dividends in the amount of $19,000 were declared and paid during 2025.
2.
Depreciation expense and amortization expense are included in operating expenses.
3.
Equipment that had a cost of $25,000 and was 20% depreciated was sold during 2025.
Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with
either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Cash Flows from Operating Activities
KINGBIRD SKI HAUS
Statement of Cash Flows
For the Year Ended December 31, 2025
2025
2024
Cash
$2,500
$4,000
Accounts receivable
104,000
99,000
Short-term debt investments (available-for-sale)
95,000
122,000
Inventories
93,000
54,000
Prepaid insurance
4,100
5,800
Ski equipment
91,000
44,000
Accumulated depreciation-equipment
(23,500) (17,500)
Trademarks
78,000
85,000
Net Income
Total assets
$444,100 $396,300
Accounts payable
$95,200
$76,000
Income taxes payable
21,400
16,000
Wages payable
3,900
9,100
Short-term loans payable
23,700
0
Long-term loans payable
76,400
123,000
Common stock, $1 par
100,000
100,000
Additional paid-in capital
20,000
20,000
Retained earnings
103,500
52,200
Total liabilities & stockholders' equity
$444,100 $396,300
KINGBIRD SKI HAUS
INCOME STATEMENT
FOR THE YEAR ENDING DECEMBER 31, 2025
Sales
$532,400
Cost of goods sold
303,000
Gross profit
229,400
Operating expenses
93,000
Operating income
136,400
Interest expense
$20,800
Loss on sale of equipment
4,100
24,900
Income before tax
111,500
Income tax expense
Net income
Adjustments to reconcile net income to
Net Cash Used by Operating Activities
Depreciation Expense
Amortization of Trademark
Loss on Sale of Equipment
Increase in Accounts Receivable
Increase in Inventories
Decrease in Prepaid Insurance
Increase in Accounts Payable
Decrease in Income Taxes Payable
Decrease in Wages Payable
Cash Flows from Operating Activities
Cash Flows from Investing Activities
Sale of Available-for-Sale Investments
41,200
$70,300
Sale of Equipment
Purchase of Equipment
$
$
Transcribed Image Text:Kingbird Ski Haus had the following statements prepared as of December 31, 2025. KINGBIRD SKI HAUS COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2025 AND 2024 Additional information: 1. Dividends in the amount of $19,000 were declared and paid during 2025. 2. Depreciation expense and amortization expense are included in operating expenses. 3. Equipment that had a cost of $25,000 and was 20% depreciated was sold during 2025. Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Cash Flows from Operating Activities KINGBIRD SKI HAUS Statement of Cash Flows For the Year Ended December 31, 2025 2025 2024 Cash $2,500 $4,000 Accounts receivable 104,000 99,000 Short-term debt investments (available-for-sale) 95,000 122,000 Inventories 93,000 54,000 Prepaid insurance 4,100 5,800 Ski equipment 91,000 44,000 Accumulated depreciation-equipment (23,500) (17,500) Trademarks 78,000 85,000 Net Income Total assets $444,100 $396,300 Accounts payable $95,200 $76,000 Income taxes payable 21,400 16,000 Wages payable 3,900 9,100 Short-term loans payable 23,700 0 Long-term loans payable 76,400 123,000 Common stock, $1 par 100,000 100,000 Additional paid-in capital 20,000 20,000 Retained earnings 103,500 52,200 Total liabilities & stockholders' equity $444,100 $396,300 KINGBIRD SKI HAUS INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2025 Sales $532,400 Cost of goods sold 303,000 Gross profit 229,400 Operating expenses 93,000 Operating income 136,400 Interest expense $20,800 Loss on sale of equipment 4,100 24,900 Income before tax 111,500 Income tax expense Net income Adjustments to reconcile net income to Net Cash Used by Operating Activities Depreciation Expense Amortization of Trademark Loss on Sale of Equipment Increase in Accounts Receivable Increase in Inventories Decrease in Prepaid Insurance Increase in Accounts Payable Decrease in Income Taxes Payable Decrease in Wages Payable Cash Flows from Operating Activities Cash Flows from Investing Activities Sale of Available-for-Sale Investments 41,200 $70,300 Sale of Equipment Purchase of Equipment $ $
Purchase of Equipment
Net Cash Used by Investing Activities
Cash Flows from Financing Activities
Dividend Payments
Proceeds on Long-Term Loan
Proceeds on Short-Term Loan
Net Cash Provided by Operating Activities
Net Increase in Cash
Cash, January 1, 2025
Cash, December 31, 2025
eTextbook and Media
$
Transcribed Image Text:Purchase of Equipment Net Cash Used by Investing Activities Cash Flows from Financing Activities Dividend Payments Proceeds on Long-Term Loan Proceeds on Short-Term Loan Net Cash Provided by Operating Activities Net Increase in Cash Cash, January 1, 2025 Cash, December 31, 2025 eTextbook and Media $
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning