ACCOUNTING-Ozark Corporation reported net income of $100,000 for 20X5.
by ella | Aug 20, 2025 | Business
Ozark Corporation reported net income of $100,000 for 20X5. The income statement revealed sales of
$1,000,000; gross profit of $520,000; selling and administrative costs of
$340,000; interest expense of $20,000; and income taxes of $60,000.
The selling and administrative expenses included $25,000 for
depreciation. No equipment was sold
during the year. Equipment purchases were made with cash. Prepaid insurance included in the balance
sheet related to administrative costs.
All accounts payable included in the balance sheet relate to inventory
purchases. The change in retained
earnings is attributable to net income and dividends. The increase in common stock and additional
paid-in capital is due to issuing additional shares for cash.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Using the indirect approach, prepare a statement of cash flows
for Ozark for the year ending December 31, 20X5. Comparative balance sheets for Ozark
follow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OZARK CORPORATION |
|
|
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
|
December 31, 20X4 and 20X5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
20X5 |
20X4 |
|
|
|
|
|
|
|
|
|
Cash |
|
$ 458,700 |
$ 471,450 |
|
|
|
|
|
|
|
|
|
Accounts
receivable |
|
199,250 |
171,500 |
|
|
|
|
|
|
|
|
|
Inventories |
|
248,600 |
278,800 |
|
|
|
|
|
|
|
|
|
Prepaid insurance |
|
13,000 |
11,000 |
|
|
|
|
|
|
|
|
|
Land |
|
250,000 |
250,000 |
|
|
|
|
|
|
|
|
|
Building and
equipment |
|
1,500,000 |
1,300,000 |
|
|
|
|
|
|
|
|
|
Less: Accumulated
depreciation |
|
(205,000) |
(180,000) |
|
|
|
|
|
|
|
|
|
Total assets |
|
$ 2,464,550 |
$ 2,302,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ 85,700 |
$ 93,400 |
|
|
|
|
|
|
|
|
|
Interest payable |
|
10,500 |
15,000 |
|
|
|
|
|
|
|
|
|
Income taxes
payable |
|
22,000 |
8,000 |
|
|
|
|
|
|
|
|
|
Stockholders’
equity |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
710,000 |
700,000 |
|
|
|
|
|
|
|
|
|
Paid in capital in
excess of par |
|
990,000 |
900,000 |
|
|
|
|
|
|
|
|
|
Retained earnings |
|
646,350 |
586,350 |
|
|
|
|
|
|
|
|
|
Total liabilities and
equity |
|
$ 2,464,550 |
$ 2,302,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OZARK CORPORATION |
|
|
|
|
|
Statement of Cash Flows (Indirect Approach) |
|
|
|
|
|
For the Year Ending December 31, 20X5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ – |
|
|
|
|
|
|
|
Add (deduct) noncash
effects on operating income |
|
|
|
|
|
|
|
|
|
Depreciation
expense |
$ – |
|
|
|
|
|
|
|
|
Increase in accounts
receivable |
–
|
|
|
|
|
|
|
|
|
Decrease in
inventory |
–
|
|
|
|
|
|
|
|
|
Increase in prepaid
insurance |
–
|
|
|
|
|
|
|
|
|
Decrease in accounts
payable |
–
|
|
|
|
|
|
|
|
|
Decrease in interest
payble |
–
|
|
|
|
|
|
|
|
|
Increase in income
taxes payable |
–
|
– |
|
|
|
|
|
|
|
Net cash provided by
operating activities |
|
$ – |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities: |
|
|
|
|
|
|
|
|
|
Purchase of
equipment |
$ – |
|
|
|
|
|
|
|
|
Net cash used by
investing activities |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities: |
|
|
|
|
|
|
|
|
|
Proceeds from issuing
stock |
$ – |
|
|
|
|
|
|
|
|
Dividends on
common |
–
|
|
|
|
|
|
|
|
|
Net cash provided by
financing activities |
|
– |
|
|
|
|
|
|
Net decrease
in cash |
|
$ – |
|
|
|
|
|
|
Cash balance
at January 1, 20X5 |
|
– |
|
|
|
|
|
|
Cash balance
at December 31, 20X5 |
|
$ – |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OZARK CORPORATION |
|
|
|
|
|
Statement of Cash Flows (Indirect Approach) |
|
|
|
|
|
For the Year Ending December 31, 20X5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ – |
|
|
|
|
|
|
|
Add (deduct) noncash
effects on operating income |
|
|
|
|
|
|
|
|
|
Depreciation
expense |
$ – |
|
|
|
|
|
|
|
|
Increase in accounts
receivable |
–
|
|
|
|
|
|
|
|
|
Decrease in
inventory |
–
|
|
|
|
|
|
|
|
|
Increase in prepaid
insurance |
–
|
|
|
|
|
|
|
|
|
Decrease in accounts
payable |
–
|
|
|
|
|
|
|
|
|
Decrease in interest
payble |
–
|
|
|
|
|
|
|
|
|
Increase in income
taxes payable |
–
|
– |
|
|
|
|
|
|
|
Net cash provided by
operating activities |
|
$ – |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities: |
|
|
|
|
|
|
|
|
|
Purchase of
equipment |
$ – |
|
|
|
|
|
|
|
|
Net cash used by
investing activities |
|
– |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities: |
|
|
|
|
|
|
|
|
|
Proceeds from issuing
stock |
$ – |
|
|
|
|
|
|
|
|
Dividends on
common |
–
|
|
|
|
|
|
|
|
|
Net cash provided by
financing activities |
|
– |
|
|
|
|
|
|
Net decrease
in cash |
|
$ – |
|
|
|
|
|
|
Cash balance
at January 1, 20X5 |
|
– |
|
|
|
|
|
|
Cash balance
at December 31, 20X5 |
|
$ – |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
