Cash flows at Warf Computers, Inc. Warf Computers, Inc., was founded 15 years ago by Nick...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Cash flows at Warf Computers, Inc. Warf Computers, Inc., was founded 15 years ago by Nick Warf, a computer programmer. The small initial investment to start the company was made by Nick and his friends. Over the years, this same group has supplied the limited additional investment needed by the company in the form of both equity and short- and long-term debt. Recently the company has developed a virtual keyboard (VK). The VK uses sophisticated artificial intelligence algorithms that allow the user to speak naturally and have the computer input the text, correct spelling and grammatical errors, and format the document according to preset user guidelines. The VK even suggests alternative phrasing and sentence structure, and it provides detailed stylistic diagnostics. Based on a proprietary, very advanced software/hardware hybrid technology, the system is a full generation beyond what is currently on the market. To introduce the VK, the company will require significant outside investment. Nick has made the decision to seek this outside financing in the form of new equity investments and bank loans. Naturally, new investors and the banks will require a detailed financial analysis. Your employer, Angus Jones & Partners, LLC, has asked you to examine the financial statements provided by Nick. Here are the balance sheets for the two most recent years and the most recent income statement: WARF COMPUTERS BALANCE SHEETS ($ IN THOUSANDS) 2018 2019 2018 2019 Current assets Current liabilities Cash and equivalents $ 469 $ 542 Accounts payable $ 582 $ 623 Accounts receivable 802 859 Accrued expenses 481 296 Inventories 795 769 Total current liabilities $1,063 S 919 Other Long-term liabilities 94 110 Total current assets $2,160 $2,280 Deferred taxes S 191 S 257 Fixed assets Long-term debt 1.379 1,415 Property, plant, and equipment $3,815 $4.978 Total long-term liabilities $1.570 $1,672 Less accumulated depreciation 1.310 1.608 Stockholders' equity Net property, plant, and equipment $2,505 $3.370 Preferred stock $ 25 S 25 Intangible assets and others 851 953 Common stock 151 155 Total fixed assets $3356 $4,322 Capital surplus 934 949 Accumulated retained earnings 1,924 3,112 Less treasury stock 151 230 Total equity $2,883 $4,011 otal assets $5.516 $6,602 Total liabilities and shareholders' equity $5,516 $6,602 WARF COMPUTERS INCOME STATEMENT ($ IN THOUSANDS) Sales $9,068 Cost of goods sold 5,347 Selling, general, and administrative expense 848 Depreciation 298 Operating income $2,575 Other income 90 ЕBIT $2,665 Interest expense 164 Pretax income $2,501 Тахes 625 Current: $559 Deferred: $66 Net income $1,876 Dividends $ 688 Retained earnings $1,188 Prepare the financial statement of cash flows. Cash flows at Warf Computers, Inc. Warf Computers, Inc., was founded 15 years ago by Nick Warf, a computer programmer. The small initial investment to start the company was made by Nick and his friends. Over the years, this same group has supplied the limited additional investment needed by the company in the form of both equity and short- and long-term debt. Recently the company has developed a virtual keyboard (VK). The VK uses sophisticated artificial intelligence algorithms that allow the user to speak naturally and have the computer input the text, correct spelling and grammatical errors, and format the document according to preset user guidelines. The VK even suggests alternative phrasing and sentence structure, and it provides detailed stylistic diagnostics. Based on a proprietary, very advanced software/hardware hybrid technology, the system is a full generation beyond what is currently on the market. To introduce the VK, the company will require significant outside investment. Nick has made the decision to seek this outside financing in the form of new equity investments and bank loans. Naturally, new investors and the banks will require a detailed financial analysis. Your employer, Angus Jones & Partners, LLC, has asked you to examine the financial statements provided by Nick. Here are the balance sheets for the two most recent years and the most recent income statement: WARF COMPUTERS BALANCE SHEETS ($ IN THOUSANDS) 2018 2019 2018 2019 Current assets Current liabilities Cash and equivalents $ 469 $ 542 Accounts payable $ 582 $ 623 Accounts receivable 802 859 Accrued expenses 481 296 Inventories 795 769 Total current liabilities $1,063 S 919 Other Long-term liabilities 94 110 Total current assets $2,160 $2,280 Deferred taxes S 191 S 257 Fixed assets Long-term debt 1.379 1,415 Property, plant, and equipment $3,815 $4.978 Total long-term liabilities $1.570 $1,672 Less accumulated depreciation 1.310 1.608 Stockholders' equity Net property, plant, and equipment $2,505 $3.370 Preferred stock $ 25 S 25 Intangible assets and others 851 953 Common stock 151 155 Total fixed assets $3356 $4,322 Capital surplus 934 949 Accumulated retained earnings 1,924 3,112 Less treasury stock 151 230 Total equity $2,883 $4,011 otal assets $5.516 $6,602 Total liabilities and shareholders' equity $5,516 $6,602 WARF COMPUTERS INCOME STATEMENT ($ IN THOUSANDS) Sales $9,068 Cost of goods sold 5,347 Selling, general, and administrative expense 848 Depreciation 298 Operating income $2,575 Other income 90 ЕBIT $2,665 Interest expense 164 Pretax income $2,501 Тахes 625 Current: $559 Deferred: $66 Net income $1,876 Dividends $ 688 Retained earnings $1,188 Prepare the financial statement of cash flows.
Expert Answer:
Answer rating: 100% (QA)
Warf Computers Inc Statement of Cash flows Year Ended December 31 2019 Cash flows from Operating act... View the full answer
Related Book For
Corporate Finance
ISBN: 978-0077861759
10th edition
Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe
Posted Date:
Students also viewed these general management questions
-
Warf Computers, Inc., was founded 15 years ago by Nick Warf, a computer programmer. The small initial investment to start the company was made by Nick and his friends. Over the years, this same group...
-
Warf Computers, Inc., was founded 15 years ago by Nick Warf, a computer programmer. The small initial investment to start the company was made by Nick and his friends. Over the years, this same group...
-
Carolyn transfers property with an adjusted basis of $50,000 and an FMV of $60,000 in exchange for Prime Corporation stock in a Sec. 351 transaction. Carolyn's basis in the stock is $60,000. $50,000....
-
What are the key issues associated with managing an international assignment?
-
(i) Consider the simple regression model y = (0 +(1x + u under the first four Gauss-Markov assumptions. For some function g(x), for example g(x) = x2 or g(x) = log(1 + x2), define zi = g(xi). Define...
-
The following summary data for the payroll period ended on April 10, 2015, are available for Brac Construction Ltd.: the payroll Gross pay............................... $ ? FICA tax...
-
When should benchmarking be preferred to direct estimates of the magnitudes of benefits? When should direct estimates be preferred? Is it appropriate to use both?
-
Consider a variation of the PDC decision tree shown in Figure. The company must first decide whether to undertake the market research study. If the market research study is conducted, the outcome...
-
M&R Company provided $ 2 , 0 0 0 in services to customers in December, which are not yet recorded. Those customers are expected to pay the company in January following the company s year - end. Wage...
-
i need an actual expert in Electrical engineering to help me solve this question as it has a part that requires "draw by hand" and another coding part, i need to have the actual correct full answer...
-
3. Write analytical expression of Gaussian elimination for any number of equation. Write a computer code which takes N x N equation system and finds solution of this system for any number of equation...
-
What are the ethical implications of authority dynamics, including the use of coercive power, surveillance technologies, and propaganda techniques, in the maintenance of social order and political...
-
8. Very small particles experience a drag force proportional to velocity: F=-bv. If the particle is a sphere, radius r, then b = 6r, where n is the viscosity of the fluid through which the particle...
-
to questi A container has a large cylindrical lower part with a long thin cylindrical neck open at the top. The lower part of the container holds 16.8 m of water and the surface area of the bottom of...
-
Write a function to compare two strings for equality. If they are equal, zero is returned, otherwise the difference in value between the first two non-matching characters.
-
What are the implications of mass incarceration and the criminalization of poverty for social cohesion, economic inequality, and intergenerational cycles of disadvantage?
-
Please help. Prepare a memo in good form addressed to Janet McKinley, Vice President of Quality Products, addressing requirements 3 and 4 of the case. (I will include the requirements 3-4 below)....
-
Troy is a qualified radiologist who operates a successful radiology practice from purpose- built rooms attached to his house. Troy works in the practice three days a week, and the other two days he...
-
Larissa has been talking with the companys directors about the future of East Coast Yachts. To this point, the company has used outside suppliers for various key components of the companys yachts,...
-
Ted and Alice Hansel have a son who will begin college 10 years from today. School expenses of $30,000 will need to be paid at the beginning of each of the four years that their son plans to attend...
-
a. Calculate the payback period in a table. The first three columns of the table will be the year, the cash flow for that year, and the cumulative cash flow. The fourth column will show the whole...
-
At what height above the surface of Pluto is the acceleration due to gravity half its surface value?
-
How far above Farth's surface must a \(10,000-\mathrm{kg}\) boulder be moved to increase the mass of the Earthboulder system by \(2.50 \mathrm{mg}\) ? Assume the same ratio of energy change to mass...
-
Show that for small displacements the restoring force exerted on part 2 of the displaced string in Figure 15.14 is linearly proportional to the displacement of that part from its equilibrium...
Study smarter with the SolutionInn App