In: Finance
Item | Prior year | Current year |
Accounts payable | 8,144.00 | 7,791.00 |
Accounts receivable | 6,059.00 | 6,782.00 |
Accruals | 1,000.00 | 1,336.00 |
Cash | ??? | ??? |
Common Stock | 11,882.00 | 12,879.00 |
COGS | 12,688.00 | 18,245.00 |
Current portion long-term debt | 5,050.00 | 4,905.00 |
Depreciation expense | 2,500 | 2,777.00 |
Interest expense | 733 | 417 |
Inventories | 4,172.00 | 4,794.00 |
Long-term debt | 14,883.00 | 13,304.00 |
Net fixed assets | 51,305.00 | 54,473.00 |
Notes payable | 4,359.00 | 9,908.00 |
Operating expenses (excl. depr.) | 13,977 | 18,172 |
Retained earnings | 28,204.00 | 29,275.00 |
Sales | 35,119 | 47,717.00 |
Taxes | 2,084 | 2,775 |
What is the firm's total change in cash from the prior year to the current year?
Total liabilities and equities for prior year = Accounts payable
+ accruals + notes payable + Current portion long-term debt + Long
term debt + common stock + retained earnings
= 8,144 + 1,000 + 4,359 + 5,050 + 14,883 + 11,882 + 28,204
= 73,522
Total assest = Total liabilities and equities = 73,522
Cash for prior year = Total assets - accounts receivable -
inventories - net fixed assets
= 73,522 - 6,059 - 4,172 - 51,305
= 11,986
Total liabilities and equities for current year = Accounts payable
+ accruals + notes payable + Current portion long-term debt + Long
term debt + common stock + retained earnings
= 7,791 + 1,336 + 9,908 + 4,905 + 13,304 + 12,879 + 29,275
= 79,398
Total assest for current year = Total liabilities and equities = 79,398
Cash for current year = Total assets - accounts receivable -
inventories - net fixed assets
= 79,398 - 6,782 - 4,794 - 54,473
= 13,349
Firm's total change in cash from the prior year to the current
year = Current year cash - Prior year cash
= 13,349 - 11,986
= 1,363
Firm's total change in cash from the prior year to the current year = 1,363