Category | Prior Year | Current Year |
Accounts payable | 3,119.00 | 5,997.00 |
Accounts receivable | 6,879.00 | 9,025.00 |
Accruals | 5,615.00 | 6,143.00 |
Additional paid in capital | 20,088.00 | 13,792.00 |
Cash | ??? | ??? |
Common Stock | 2,850 | 2,850 |
COGS | 22,714.00 | 18,306.00 |
Current portion long-term debt | 500 | 500 |
Depreciation expense | 996.00 | 1,002.00 |
Interest expense | 1,281.00 | 1,129.00 |
Inventories | 3,005.00 | 6,666.00 |
Long-term debt | 16,915.00 | 22,213.00 |
Net fixed assets | 75,448.00 | 73,951.00 |
Notes payable | 4,034.00 | 6,544.00 |
Operating expenses (excl. depr.) | 19,950 | 20,000 |
Retained earnings | 35,157.00 | 34,624.00 |
Sales | 46,360 | 45,295.00 |
Taxes | 350 | 920 |
What is the firm's cash flow from financing?
Answer:
Net Income = Sales – COGS – Depreciation Expense – Interest
Expense – Operating Expenses (excl. depr) – Taxes
Net Income = $45,295 - $18,306 - $1,002 - $1,129 - $20,000 -
$920
Net Income = $3,938
Ending Retained Earnings = Beginning Retained Earnings + Net
Income – Dividends
$34,624 = $35,157 + $3,938 – Dividends
Dividends = $35,157 + $3,938 - $34,624
Dividends = $4,471
Cash Flow from Financing = Issuance of Long term debt -
Repayment of Additional Paid in Capital – Dividend + Issuance of
Notes Payable
Cash Flow from Financing = $5,298 - $6,296 - $4,471 + $2,510
Cash Flow from Financing = -$2,959
Get Answers For Free
Most questions answered within 1 hours.