1 The following is selected financial information from Tilly

1. The following is selected financial information from Tilly’s, Inc. Prepare the Income Statement, Balance Sheet and Cash Flow for February 2014 and 2013 using the below info.

Tillys info

($thousands)

Feb 1 2014

Feb 2 2013

Cash and cash equlvalents

25412

17315

Cash flow from operations

43794

41730

Cost of goods sold

343542

317096

Total liabilities

91484

88085

Total assets

232407

205381

Cash flow from financing

1834

22819

Sales revenue

495837

467291

Cash flow from investing

(37530)

(72326)

Other expenses, including income taxes

134158

126302

Tillys info
($thousands)	Feb 1 2014	Feb 2 2013
Cash and cash equlvalents	25412	17315
Cash flow from operations	43794	41730
Cost of goods sold	343542	317096
Total liabilities	91484	88085
Total assets	232407	205381
Cash flow from financing	1834	22819
Sales revenue	495837	467291
Cash flow from investing	(37530)	(72326)
Other expenses, including income taxes	134158	126302

Solution

Q1) The statement of total income and total expenses in order to reach a net income is the income statement.

In the book of T. Inc

Income statement

For the period ended, February 2014 and 2013

Heads

Feb 2014

Feb 2013

Total revenues

495837

467291

Cost of goods sold

(343542)

(317096)

Gross profit

152,295

150,195

Other expenses

(134158)

(126302)

Net income

18,137

23,893

  

Q2) Balance sheet is a statement of all assets, liabilities and capital of the firm.

In the book of T. Inc

Balance sheet

As at February 2014 and 2013

Assets

2014

2013

Liabilities & Capital

2014

2013

Current assets:

Total liabilities

91484

88085

Cash & equivalent

25412

17315

Capital (including net income) (Note 2)

140923

117296

Other assets (Note 1)

206995

188066

Total assets

232,407

205,381

Total liability & Cap

232,407

205,381

Note 1: Other assets = Total assets – Cash & equivalent

Note 2: Capital = Total assets – Total liabilities

Q3) Cash flow statement shows incoming and outgoing of cash for a certain period.

In the book of T. Inc

Cash flow statement

For the period 2014 and 2013

Heads

2014

2013

Cash from operation

43794

41730

Cash from financing

1834

22819

Cash from investing

(37530)

(72326)

Cash increase or (decrease)

8,098

(7,777)

Add: Beginning cash & equivalent

17,315

25,092

Ending cash & equivalent

25,413

17,315

Note: Ending cash of 2013 should be added to cash decrease to get the beginning cash.

Heads	Feb 2014	Feb 2013
Total revenues	495837	467291
Cost of goods sold	(343542)	(317096)
Gross profit	152,295	150,195
Other expenses	(134158)	(126302)
Net income	18,137	23,893