You are on page 1of 1

Net Income

Add: Depreciation
CIF: A/R
COF: Inventory
COF: Other CA
CIF: A/P
CIF: Accrued income

3,155,848.00 Operating Activities


212,366.00
58,563.00
-71,079.00
-11,339.00
46,232.00
4,310.00

Net cash in operating activities

3,394,901.00
Investing Activities

COF: Plan and Equipment


CIF: Goodwill

-321,821.00
30,420.00

Net cash in Investing activities

-291,401.00
Financing Activities

CIF: note payable


COF: Long term debt
COF: Treasury Stock
COF: Dividends

6,625.00
-113,534.00
-13,334.00
-2,966,412.00

Net cash in financing activities

-3,086,655.00

Net change in cash

16,845.00

You might also like