In: Finance
Category | Prior Year | Current Year |
Accounts payable | 3,102.00 | 5,971.00 |
Accounts receivable | 7,000.00 | 8,915.00 |
Accruals | 5,632.00 | 6,007.00 |
Additional paid in capital | 20,327.00 | 13,191.00 |
Cash | ??? | ??? |
Common Stock | 2,850 | 2,850 |
COGS | 22,718.00 | 18,060.00 |
Current portion long-term debt | 500 | 500 |
Depreciation expense | 1,047.00 | 956.00 |
Interest expense | 1,270.00 | 1,142.00 |
Inventories | 3,064.00 | 6,727.00 |
Long-term debt | 16,700.00 | 22,579.00 |
Net fixed assets | 75,723.00 | 73,950.00 |
Notes payable | 4,016.00 | 6,501.00 |
Operating expenses (excl. depr.) | 19,950 | 20,000 |
Retained earnings | 35,121.00 | 34,432.00 |
Sales | 46,360 | 45,622.00 |
Taxes | 350 | 920 |
What is the firm's cash flow from operations?
Profit and Loss account | |||
Prior Year | Current Year | ||
Sales | 46,360 | 45,622 | |
Less: | |||
COGS | 22,718 | 18,060 | |
Operating expenses (excl. depr.) | 19,950 | 20,000 | |
Depreciation expense | 1,047 | 956 | |
Interest expense | 1,270 | 1,142 | |
Total Expenses | 44,985 | 40,158 | |
Profit Before Tax | 1,375 | 5,464 | |
Taxes | 350 | 920 | |
Profit after tax | 1,025 | 4,544 | |
Calculation of cash flow from Operations | |||
Profit Before Tax | 5,464 | ||
Add: Deprecition | 956 | ||
Add: Interest Expense | 1,142 | ||
Add / Less Change in working capital | |||
Less: Increase in Inventories | (3,663) | ||
Less: Increase in Accounts Receivable | (1,915) | ||
Add: Increase in Accounts payable | 2,869 | ||
Add: Increase in Accruals | 375 | ||
Less: Taxes | (920) | ||
Cash flow from Operations | 4,308.00 |