Question

In: Finance

Take a look at this new companies projected cash flow statement. Analyze and describe the health...

Take a look at this new companies projected cash flow statement. Analyze and describe the health of the company.

2020

2021

2022

Net Cash Flow from Operations

Net Profit

$72,379

$88,903

$481,724

Depreciation & Amortization

$96,000

$96,000

Change in Accounts Receivable

($54,538)

($29,542)

($54,536)

Change in Inventory

Change in Accounts Payable

$11,437

$45,802

$31,380

Change in Income Tax Payable

$18,095

($12,539)

$24,551

Change in Sales Tax Payable

$11,537

$7,866

$12,585

Change in Prepaid Revenue

Net Cash Flow from Operations

$58,911

$196,490

$591,704

Investing & Financing

Assets Purchased or Sold

($96,000)

($96,000)

Investments Received

$514,650

Change in Long-Term Debt

$20,000

($20,000)

$0

Change in Short-Term Debt

$0

$0

$0

Dividends & Distributions

Net Cash Flow from Investing & Financing

$534,650

($116,000)

($96,000)

Cash at Beginning of Period

$0

$593,561

$674,051

Net Change in Cash

$593,561

$80,490

$495,704

Cash at End of Period

$593,561

$674,051

$1,169,755

Solutions

Expert Solution

Cash flow is an important statement of accounts which describes the overall performance of the company. The statement records all the cash outflows and inflows of the company. It is always advisable for a firm to have sufficient cash to make it profile liquid. Some of the important factors to look in to it is how much the company is actually generating from its operations and is a better measure of a company's performance than it Net income.

Net Cash flow from Operating activities has been increasing for the company from $58911 in Year 1 to $591704 in year 3. Increase in net operating cash flow indicates that the company has been managing its operating activities well and has been able to generate enough cash from its sale. Another measure to look into is the Free cash flow of the company, free cash flow is the cash available to the company after its capital expenditures. There has not been any capex investment by the company indicating there are not much investments in the future growth projects, and therefore the company has enough cash to which can be used to create shareholder wealth through dividend payout or share buybacks. The company has high free cash flow and since there are no major funding by the company the free cash flow has increased in proportion to the net operating cash. Also, the company has paid off its long term debt in Year 2 which indicates the company has been cutting down on its leverage.

The company overall has good cash balance available and good cash management as well which has improved over the years. However, one thing to note is that even with high cash balance available the company has not paid out dividends thus it can be considered to be a disadvantage and that the company should focus on leveraging its high cash balance to create shareholder wealth.


Related Solutions

Take a look at UPS (United Parcel Service). Briefly Research and analyze the companies; · Goals...
Take a look at UPS (United Parcel Service). Briefly Research and analyze the companies; · Goals · Strategies for achieving goals · How company integrates and coordinates activities
Please describe what the Statement of Cash Flow is for and the 3 components of it....
Please describe what the Statement of Cash Flow is for and the 3 components of it. Describe in detail each of the 3 components. And finally, describe what the difference is between the direct and indirect method of constructing the Statement of Cash Flow.
Appendix 1: Include a projected cash-flow statement for years one through three. Search the internet and...
Appendix 1: Include a projected cash-flow statement for years one through three. Search the internet and industry websites for approximate revenues / expenses. Show beginning / ending cash balances for each of the first three years … starting with $1 million start-up capital. Include additional appendices if warranted. ​​​​ YEAR 1​​ YEAR 2 ​​ YEAR 3 Starting Cash​​​$1,000,000​​$ 930,000​​$ 955,000 Gross Revenues​​$ 400,000​​$ 450,000​​$ 550,000 Less Cost of Goods Sold​$ 200,000​​$ 225,000​​$ 275,000 Operating Profit​​​$ 200,000​​$ 225,000​​$ 275,000 Less Fixed...
Analyze the differences among accounting profit, operating cash flow, net cash flow, and free cash flow....
Analyze the differences among accounting profit, operating cash flow, net cash flow, and free cash flow. Identify the key stakeholders in cash flow planning and profit estimation processes in the organization, and explain how they are involved in the processes. Analyze the impact of accounting profit, operating cash flow, net cash flow, and free cash flow concepts on decisions in the organization for which you currently work, one that you would like to work for in the future, or a...
Important of cash flow statement analysis for the comparison of two companies (150 words) write in...
Important of cash flow statement analysis for the comparison of two companies (150 words) write in paragraph
Question 1: Statement of Cash Flows The statement of cash flow reports cash flow amounts including...
Question 1: Statement of Cash Flows The statement of cash flow reports cash flow amounts including 1) operating cash flow, 2) investing cash flows, and 3) financing cash flows. REQUIRED: Describe the corporate strategy of a company that has a positive operating cash flow, an investing cash flow that is negative, and a financing cash flow that is positive. Question 2: Common-Size Balance Sheets Analyzing common-size balance sheet for assets. Please open the attachment “Common-Size Assets”. Three companies are shown...
What information is provided by the Statement of Cash Flow? Describe the steps to create the...
What information is provided by the Statement of Cash Flow? Describe the steps to create the statement - choose either the direct or indirect method in your response. Please provide one main post and two additional peer interactions. Your main post must be a minimum of 200 words (no quotes) that indicates an understanding of the concepts
Describe the nature of the accounting information that is provided in a typical Cash Flow Statement...
Describe the nature of the accounting information that is provided in a typical Cash Flow Statement that is included in the Annual Report of most companies. You should include a typical Cash Flow Statement in your answer but it is not necessary to show any figures.    Discuss the usefulness of a Cash Flow Statement in the financial management of the company.    Discuss the significance of the following information that appears in the Annual Report of companies that are...
what is on cash flow statement?
what is on cash flow statement?
What is cash flow statement?
What is cash flow statement?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT