View the step-by-step solution to:

Cash Flows at Warf Computers, Inc. Warf Computers, Inc., was founded 15 years ago by Nick Warf, a computer programmer.

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 vir-
tual 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 gen-
eration 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. Below is the balance sheet for the two most recent years and the most recent income statement.
Balance Sheet
($ in thousands)
2006 2005
Current assets:
  Cash and equivalents $ 232 $ 201
  Accounts receivable    367    342
  Inventories    329    340
  Other      47      40
Total current assets $ 975 $ 923
Fixed assets:
  Property, plant, and equipment $2,105 $1,630
  Less accumulated depreciation      687      560
  Net property, plant, and equipment $1,418 $1,070
  Intangible assets and others      406      363
Total fixed assets $1,824 $1,433
Total assets $2,799 $2,356
Current liabilities:
Accounts payable $ 263 $ 197
Notes payable      68      53
Accrued expenses    126    205
Total current liabilities $ 457 $ 455
Long-term liabilities:
Deferred taxes $ 143 $  82
Long-term debt    629     589
Total long-term liabilities $ 772 $ 671
Stockholders' equity:
Preferred stock $   10 $   10
Common stock      72      64
Capital surplus    438    399
Accumulated retained earnings 1,147    822
Less treasury stock    -97    -65
Total equity $1,570 $1,230
Total liabilities and
shareholders' equity $2,799 $2,356
Income Statement
($ in thousands)
Sales $3,875
Cost of goods sold   2,286
Selling, general, and administrative expense      434
Depreciation      127
Operating income $1,028
Other income        38
Earnings before interest and taxes (EBIT) $1,066
Interest expense        76
Pretax income $  990
Taxes      347
Current: $ 286
Deferred: $   61
Net income $  643
Addition to retained earnings $   325
Dividends $   318
Nick has also provided the following information: During the year the company raised $94,000 in new long-term debt and retired $54,000 in long-term debt. The company also sold $47,000 in new stock and repurchased $32,000 in stock. The company purchased $629,000 in fixed assets and sold $111,000 in fixed assets.
1. How would you describe Warf Computers' cash flows?
2. Which cash flow statement more accurately describes the cash flows at the company, the financial statement of cash flows or the accounting statement of cash flows?
3.   Comment on War Computer's expansion plans.

Recently Asked Questions

Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.


Educational Resources
  • -

    Study Documents

    Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

    Browse Documents
  • -

    Question & Answers

    Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

    Ask a Question