The following is the Statement of Profit and Loss of Yamuna Limited for the year ended March 31, 2017:
| Particulars | Amount (₹) |
|---|---|
| Revenue from Operations | 10,00,000 |
| Expenses: | |
| Cost of Materials Consumed | 50,000 |
| Purchases of Stock-in-trade | 5,00,000 |
| Other Expenses | 3,00,000 |
| Total Expenses | 8,50,000 |
| Profit before tax | 1,50,000 |
Additional information:
- Trade receivables decrease by Rs. 30,000 during the year.
- Prepaid expenses increase by Rs. 5,000 during the year.
- Trade payables increase by Rs. 15,000 during the year.
- Outstanding expenses payable increased by Rs. 3,000 during the year.
- Other expenses included depreciation of Rs. 25,000. Compute net cash from operations for the year ended March 31, 2017 by the indirect method.
You're viewing a preview — the full solution, concept, methods & PYQ mapping are locked.
Start your 14-day free trial to unlock the full solution →Net Cash from Operating Activities for Yamuna Limited for the year ended March 31, 2017 is ₹2,18,000 (Indirect Method).
Concept: Cash Flow from Operating Activities (Indirect Method)
The Indirect Method starts with Profit before Tax from the Statement of Profit and Loss and adjusts it to arrive at actual cash generated from operations. Why? Because accounting profit is prepared on an accrual basis — it includes revenues earned (not necessarily received) and expenses incurred (not necessarily paid). Cash flow, however, reflects actual cash movements.
The Treatment: Adjustments to Profit before Tax
We make three categories of adjustments:
1. Add back non-cash expenses
Items like depreciation, amortization, and provisions reduce profit but involve no cash outflow. They must be added back.
2. Adjust for changes in Current Assets (excluding cash)
- Decrease in current assets (e.g., Trade Receivables, Prepaid Expenses) → cash has come in or not gone out → Add
- Increase in current assets → cash has gone out or not come in → Deduct
3. Adjust for changes in Current Liabilities
- Increase in current liabilities (e.g., Trade Payables, Outstanding Expenses) → cash has been retained (not paid out) → Add
- Decrease in current liabilities → cash has been paid out → Deduct
The logic: if receivables decrease, we collected more cash than the revenue recorded; if payables increase, we paid less cash than the expense recorded.
Solution: Cash Flow Statement (Operating Activities – Indirect Method)
Yamuna Limited
Cash Flow from Operating Activities
for the year ended March 31, 2017
| Particulars | Amount (₹) | Amount (₹) |
|---|---|---|
| Profit before Tax | 1,50,000 | |
| Adjustments for non-cash items: | ||
| Add: Depreciation (included in Other Expenses) | 25,000 | |
| Operating Profit before Working Capital changes | 1,75,000 | |
| Adjustments for changes in Working Capital: | ||
| Add: Decrease in Trade Receivables | 30,000 | |
| Less: Increase in Prepaid Expenses | (5,000) | |
| Add: Increase in Trade Payables | 15,000 | |
| Add: Increase in Outstanding Expenses | 3,000 | |
| Net increase in Working Capital | 43,000 | |
| Cash generated from Operations | 2,18,000 |
Working Notes
W.N. 1: Non-cash Expense – Depreciation
Other Expenses given = ₹3,00,000
This includes Depreciation = ₹25,000
Depreciation is a non-cash charge (it reduces profit but no cash leaves the business). Hence, we add it back to Profit before Tax.
W.N. 2: Adjustment for Trade Receivables
Trade Receivables decreased by ₹30,000.
A decrease means cash was collected from debtors over and above the current year's credit sales recorded in Revenue from Operations. This is a cash inflow, so we add ₹30,000.
W.N. 3: Adjustment for Prepaid Expenses
Prepaid Expenses increased by ₹5,000.
An increase means more cash was paid in advance (an outflow) than the expense recognized in the P&L. We deduct ₹5,000.
W.N. 4: Adjustment for Trade Payables
Trade Payables increased by ₹15,000.
An increase means the company purchased goods/services on credit and has not yet paid the suppliers — cash is retained. This is a cash saving (inflow effect), so we add ₹15,000.
W.N. 5: Adjustment for Outstanding Expenses
Outstanding Expenses increased by ₹3,000. …
Unlock everything free for 14 days
- Full step-by-step solutions
- Concept-first explanations
- Methods, shortcuts & mistakes
- PYQ mapping + timed mock tests
Full access for 14 days. No credit card required.