Transcribed Image Text
Take a look at this new companies projected cash flow statement.Analyze and describe the health of the company.202020212022Net Cash Flow from OperationsNet Profit$72,379$88,903$481,724Depreciation & Amortization$96,000$96,000Change in Accounts Receivable($54,538)($29,542)($54,536)Change in InventoryChange in Accounts Payable$11,437$45,802$31,380Change in Income Tax Payable$18,095($12,539)$24,551Change in Sales Tax Payable$11,537$7,866$12,585Change in Prepaid RevenueNet Cash Flow from Operations$58,911$196,490$591,704Investing & FinancingAssets Purchased or Sold($96,000)($96,000)Investments Received$514,650Change in Long-Term Debt$20,000($20,000)$0Change in Short-Term Debt$0$0$0Dividends & DistributionsNet Cash Flow from Investing &Financing$534,650($116,000)($96,000)Cash at Beginning of Period$0$593,561$674,051Net Change in Cash$593,561$80,490$495,704Cash at End of Period$593,561$674,051$1,169,755