INCOME STATEMENT Revenue Cost of goods sold Depreciation Other expenses Interest Expense Provision for income taxes @ 21% BALANCE SHEEET ASSETS Cash and marketable securities Short-Term Investments Receivables Inventories LIABILITIES AND EQUITY Notes Payable Accounts payable Accruals Common stock and additional paid-in capital Retained earnings Diluted no. of shares Stock price WACC Dividend & repurchases per share Gross profit Operating income Income before taxes Net income Total Current Assets Total Fixed Assets Total assets Total current liabilities Total non-current liabilities Total liabilities Total stockholders' equity Total liabilities and stockholders' equity Year 0 4,905 2,776 2,129 165 1,183 781 303 478 100 378 Year 0 210 568 563 249 1,590 2,514 4,104 250 115 451 816 1,446 2,262 615 1,227 1,842 4,104 99.60 76 $ Year 1 5,323 2,943 2,380 197 1,410 773 110 663 139 524 Year 1 191 749 736 278 1,954 2,890 4,844 363 177 591 1,131 1,410 2,541 709 1,594 2,303 4,844 89.58 114 7.0% 1.75 QUESTION 7 What the amount Cash Flow from Opening Actuera calculated in the Statement of Cash Flows for Year 1 for Lowel in using the normation in the sheet attached her? Ustad 390 834 634 721 325