01/04/2026
📊 1. INCOME STATEMENT (Year Ended 31 Dec 2025)
Revenue
Sales Revenue = $50,000
Cost of Sales
Cost of Goods Sold = (30,000)
👉 Gross Profit = 20,000
Operating Expenses
Advertising & Marketing = 2,000
Rent = 3,000
Software = 1,000
Travel = 800
Utilities = 700
Miscellaneous = 500
👉 Total Operating Expenses = (8,000)
👉 EBITDA = 12,000
Non-Operating Expenses
Depreciation = 2,000
Interest = 1,000
Taxes = 2,000
👉 Total Non-Operating Expenses = (5,000)
✅ NET INCOME = $7,000
💰 2. CASH FLOW STATEMENT
Cash Flow from Operating Activities
Net Income = 7,000
Add Depreciation (non-cash) = +2,000
👉 Operating Cash Flow = 9,000
Cash Flow from Investing Activities
Purchase of Equipment = (5,000)
👉 Investing Cash Flow = (5,000)
Cash Flow from Financing Activities
Loan Received = 4,000
Owner Investment = 2,000
👉 Financing Cash Flow = 6,000
✅ Ending Cash Balance
Opening Cash = 5,000
👉 5,000 + 9,000 – 5,000 + 6,000 = $15,000
🧾 3. BALANCE SHEET (As at 31 Dec 2025)
ASSETS
Current Assets
Cash = 15,000
Accounts Receivable = 5,000
Non-Current Assets
Equipment = 20,000
Less Depreciation = (2,000)
👉 Total Assets = 38,000
LIABILITIES
Current Liabilities
Accounts Payable = 4,000
Accrued Expenses = 2,000
Non-Current Liabilities
Loan Payable = 10,000
👉 Total Liabilities = 16,000
OWNER’S EQUITY
Capital = 15,000
Retained Earnings = 7,000
👉 Total Equity = 22,000
✅ FINAL CHECK
👉 Assets = Liabilities + Equity
👉 38,000 = 16,000 + 22,000 ✔️
🔑 SIMPLE CONNECTION (IMPORTANT)
Net Income (7,000) → goes to Retained Earnings
Ending Cash (15,000) → appears in Balance Sheet
All 3 statements are linked together