In: Finance
Category | Prior Year | Current Year |
Accounts payable | 3,121.00 | 5,969.00 |
Accounts receivable | 6,974.00 | 9,035.00 |
Accruals | 5,702.00 | 6,128.00 |
Additional paid in capital | 19,908.00 | 13,526.00 |
Cash | ??? | ??? |
Common Stock | 2,850 | 2,850 |
COGS | 22,672.00 | 18,994.00 |
Current portion long-term debt | 500 | 500 |
Depreciation expense | 1,044.00 | 967.00 |
Interest expense | 1,274.00 | 1,155.00 |
Inventories | 3,073.00 | 6,701.00 |
Long-term debt | 16,650.00 | 22,343.00 |
Net fixed assets | 75,562.00 | 74,127.00 |
Notes payable | 4,039.00 | 6,581.00 |
Operating expenses (excl. depr.) | 19,950 | 20,000 |
Retained earnings | 35,871.00 | 34,759.00 |
Sales | 46,360 | 45,862.00 |
Taxes | 350 | 920 |
What is the firm's cash flow from financing?
Cash flow from financing occurs due to change in capital from issuance of securities like equity share, preference shares, issuing debt, debentures and from the redemption of securities or repayment of a long term or short term debt, payment of dividend or interest on securities
So, Cash flow from financing = Change in additional paid in capital + change in common stock + change long-term debt + change in notes payable - Cash Dividends Paid
change in addition paid in capital = 13526 - 19908 = -$6382
Change in common stock = 2850 - 2850 = $0
Change in long-term debt = 22343 - 16650 = $5693
Change in notes payable = 6581 - 4039 = $2542
Net income for current year = Sales - COGS - Operating expenses - Depreciation - interest - tax = 45862 - 18994 - 20000 - 967 - 1155 - 920 = $3826
addition to retained earning = 34759 - 35871 = -$1112
So, dividend paid = Net income - addition to retained earning = 3826 - (-1112) = $4938
So, Cash flow from financing = -6382 + 0 + 5693 + 2542 - 4938 = -$3085
So, cash flow from financing = -$3085