Question
Cash Flow and Financial Statements at Madry, Inc. Madry is a small company that manufactures and sells surfboards in Rodway. Michael has hired financial analyst
Cash Flow and Financial Statements at Madry, Inc. Madry is a small company that manufactures and sells surfboards in Rodway. Michael has hired financial analyst Sara to evaluate the performance of the company over the past year. After rooting through old bank returns, and other records, Sara has assembled the following information:The company currently pays out 40 percent of net income as dividends to Michael and the other original investors, and it has a 30 percent tax rate. You are Sara's assistant, and she has asked you to explore the financial statements of the company reports to prepare the following
Prepare:
1. An income statement for 2020 and 2021. (1.5marks )
2. A balance sheet for 2020 and 2021. (1.5marks )
3. Operating cash flow for each year. (1.5marks )
4. Cash flow from assets for 2021. (1.5marks )
5. Cash flow to creditors for 2021. (1mark)
\begin{tabular}{|lrr|} \hline & 2020 & 2021 \\ \hline Cost of goods sold & $306,726 & $387,290 \\ Cash & 44,261 & 66,870 \\ Depreciation & 86,590 & 97,871 \\ Interest expense & 18,824 & 21,576 \\ Selling and administrative & 60,322 & 78,732 \\ Accounts payable & 31,423 & 53,181 \\ Net fixed assets & 382,014 & 465,426 \\ Sales & 601,729 & 733,469 \\ Accounts receivable & 31,363 & 40,681 \\ Notes payable & 35,654 & 38,929 \\ Long-term debt & 192,827 & 210,408 \\ Inventory & 60,382 & 81,209 \\ New equity & 0 & 23,400 \\ \hline \end{tabular}
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started