Find the FCF of the Zoonpi Meesh for 2019: Zonpi Meesch Inc. Income Statement Revenues 10000...

Transcribed Image Text:

Find the FCF of the Zoonpi Meesh for 2019: Zonpi Meesch Inc. Income Statement Revenues 10000 COGS 31-Dec-19 31-Dec-18 5500 6000 3025 Depreciation 250 150 Operating income 3750 2325 Interest expense 415 400 Provision for taxes 700 404 Net Income 2635 1521 Balance Sheet 31-Dec-19 31-Dec-18 Cash (excess) 600 600 Receivables 550 500 Inventory 700 500 Current Assets 1850 1600 Gross PPE 2000 1750 Accumulated Depr. 1750 1500 Net PPE 250 250 Total Assets 2100 1850 ST Borrowings 100 100 Payables 700 600 Current Liabilities 800 700 LT Debt 500 500 Total Liabilities 1300 1200 Equity 800 650 Liabilities + Equity 2100 1850 Find the FCF of the Zoonpi Meesh for 2019: Zonpi Meesch Inc. Income Statement Revenues 10000 COGS 31-Dec-19 31-Dec-18 5500 6000 3025 Depreciation 250 150 Operating income 3750 2325 Interest expense 415 400 Provision for taxes 700 404 Net Income 2635 1521 Balance Sheet 31-Dec-19 31-Dec-18 Cash (excess) 600 600 Receivables 550 500 Inventory 700 500 Current Assets 1850 1600 Gross PPE 2000 1750 Accumulated Depr. 1750 1500 Net PPE 250 250 Total Assets 2100 1850 ST Borrowings 100 100 Payables 700 600 Current Liabilities 800 700 LT Debt 500 500 Total Liabilities 1300 1200 Equity 800 650 Liabilities + Equity 2100 1850