Texts: Magic GMBA 4 Corporation - Income Statements For the Years Ended December 31, 2020
2020 $
Operating revenues - Note 1 2,092,800
Less: Cost of goods sold 968,000
Gross Profit 1,124,800
Operating expenses
Selling and administrative expenses 368,000
Depreciation expense 80,000
Other expense 160,000
Bad debt expense 8,000
Rent expense 160,000
Operating expenses 776,000
Net income from operations 348,800
Inventory loss -80,000
Interest expense -71,472
Income before tax 197,328
Income tax expense -80,000
Net income 117,328
Note 1: Operating revenue includes $84,600 gain on disposal of plant assets and other similar items.
Magic GMBA 4 Corporation - Balance Sheets December 31, 2020
ASSETS 2020 $
Cash 227,760
Accounts receivable 720,000
Less: Allowance for bad debts -9,600
Inventory 880,000
Total current assets 1,818,160
Long-term investment 191,200
Property, plant, and equipment 1,504,000
Less: Accumulated depreciation -304,000
Goodwill 240,000
Total assets 3,449,360
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Accounts payable 256,000
Accrued payables 224,000
Unearned revenues 0
Total current liabilities 480,000
Other long-term liability - pension 117,424
Bonds payable 800,000
Less: Discount on bonds payable -77,888
Deferred income tax 50,480
Total Liabilities 1,370,016
Shareholders’ equity
Preferred stock 800,000
Common stock 80,000
Additional paid-in capital 960,000
Retained earnings 527,344
Less: Treasury stock -288,000
Total shareholders’ equity 2,079,344
Total liabilities and shareholders’ equity 3,449,360
1- Complete the income statement for the year 2020.
2- Complete the balance sheet for the year 2020.
3- Prepare a cash flows statement for the operating activities for the year 2020.
4- Compute ratios that can be calculated from the data presented (2 years, trend, percentages, etc.)