Item | Prior year | Current year |
Accounts payable | 8,186.00 | 7,739.00 |
Accounts receivable | 6,057.00 | 6,669.00 |
Accruals | 988.00 | 1,511.00 |
Cash | ??? | ??? |
Common Stock | 11,546.00 | 12,982.00 |
COGS | 12,636.00 | 18,245.00 |
Current portion long-term debt | 5,018.00 | 4,932.00 |
Depreciation expense | 2,500 | 2,818.00 |
Interest expense | 733 | 417 |
Inventories | 4,137.00 | 4,814.00 |
Long-term debt | 14,160.00 | 13,242.00 |
Net fixed assets | 50,182.00 | 54,535.00 |
Notes payable | 4,313.00 | 9,802.00 |
Operating expenses (excl. depr.) | 13,977 | 18,172 |
Retained earnings | 28,932.00 | 30,098.00 |
Sales | 35,119 | 46,352.00 |
Taxes | 2,084 | 2,775 |
What is the firm's cash flow from operations?
Submit
Answer format: Number: Round to: 0 decimal places.
Net income = Sales - COGS - operating expense - depreciation -
interest expense - taxes
= 46,352 - 18,245 - 18,172 - 2,818 - 417 - 2,775
= 3,925
Increase in accounts receivable = 6,669 - 6,057 = 612
Increase in inventories = 4,814 - 4,137 = 677
Decrease in accounts payable = 8,186 - 7,739 = 447
Increase in accruals = 1,511 - 988 = 523
Cash flow from operation = Net income + depreciation + Increase in
accruals - Decrease in accounts payable - Increase in accounts
receivable - Increase in inventories
= 3,925 + 2,818 + 523 - 447 - 612 - 677
= 5,530
Cash flow from operation = 5,530
Get Answers For Free
Most questions answered within 1 hours.