In: Finance
Item | Prior year | Current year |
Accounts payable | 8,102.00 | 7,809.00 |
Accounts receivable | 6,028.00 | 6,680.00 |
Accruals | 983.00 | 1,392.00 |
Cash | ??? | ??? |
Common Stock | 11,946.00 | 12,572.00 |
COGS | 12,688.00 | 18,343.00 |
Current portion long-term debt | 4,928.00 | 5,020.00 |
Depreciation expense | 2,500 | 2,820.00 |
Interest expense | 733 | 417 |
Inventories | 4,260.00 | 4,775.00 |
Long-term debt | 13,063.00 | 14,127.00 |
Net fixed assets | 50,599.00 | 54,949.00 |
Notes payable | 4,309.00 | 9,861.00 |
Operating expenses (excl. depr.) | 13,977 | 18,172 |
Retained earnings | 28,053.00 | 30,112.00 |
Sales | 35,119 | 46,621.00 |
Taxes | 2,084 | 2,775 |
What is the firm's cash flow from financing?
Solution :-
Working Notes :-
Net Income =
( Sales – Cost of Goods Sold – Operating Expenses (excl. Depreciation) -Depreciation Expense – Interest Expense - Taxes )
Net Income = $46,621 - $18,343 - $18,172 - $2,820 - $417 - $2,775
Net Income = $4,094
Retained Earnings ( Ending )
= Retained Earnings ( Beginning ) + Net Income – Dividend
$30,112 = $28,053 + $4,094 – Dividend
Dividend = $2,035
Cashflow From Financing Activities | |||||
Issuance of Common Stock | ( 12,572 - 11,946 ) | 626 | |||
Issuance of Long term debt | ( 14,127 - 13,063 ) | 1,064 | |||
Issuance of Current Long term debt | ( 5,020 - 4,928 ) | 92 | |||
Dividend Payment | (2,035) | ||||
Issuance of Notes Payable | ( 9,861 - 4,309 ) | 5,552 | |||
Total | = | 5,299 |
If there is any doubt please ask in comments