Financial Statements to Stock Valuation

02. Reading the financial statements together

Reconcile the same transactions across profit, the balance sheet, and cash flow.

Two independent verification paths recombining inside a valuation range while a failed fragment falls beyond an exit boundary
Image generated with OpenAI from the article topic

A balance sheet, income statement, and cash flow statement describe the same company from different angles. Read them together by following transactions. Hanbit Tools starts its first operating year with cash 100, bank debt 60, and equity 40. All amounts below are KRW million.

Establish the reporting boundary

Record the entity, period, currency, unit, and accounting framework before comparing numbers. Consolidated accounts include controlled subsidiaries under the applicable consolidation rules; separate parent accounts describe a different reporting boundary.1 A complete reporting package also contains equity movements, notes, and other required statements and disclosures beyond these three introductory views.2

Our fictional distributor has no subsidiaries. The exercise omits VAT, deferred tax, leases, bad debts, foreign currency, dividends, and other comprehensive income. Interest and tax payments are classified as operating cash flows for this example, not as a universal rule for every reporting framework or period.

Follow the year's transactions

TransactionAccounting effectCash movement
Buy inventory for 130, pay 110Closing trade payable 20−110
Sell goods costing 120 for 200; collect 150Receivable 50, closing inventory 10+150
Pay operating expensesExpense 30−30
Buy equipment for sales and administrationAsset cost 40−40
Depreciate that equipmentExpense 8, net equipment 320
Pay bank interestExpense 6−6
Pay assumed 20% tax on pretax profit 36Tax expense 7.2−7.2

The equipment is ready for use at the start of the year. Its assumed five-year life, zero residual value, and straight-line depreciation produce the charge of 8. This distributor's depreciation is a sales and administration expense rather than part of inventory cost.

Reconcile profit and equity

Revenue 200 less cost of goods sold 120 leaves gross profit 80. Subtract operating expenses 30 and depreciation 8 to obtain EBIT 42. Interest 6 leaves pretax profit 36; assumed tax 7.2 leaves net income 28.8.

With no distributions or new shares, ending equity is 40 + 28.8 = 68.8. The closing balance sheet is:

AssetsAmountLiabilities and equityAmount
Cash56.8Bank debt60
Receivables50Trade payables20
Inventory10Equity68.8
Net equipment32
Total148.8Total148.8

Reconcile the cash balance

Operating cash flow is 150 − 110 − 30 − 6 − 7.2 = −3.2. Equipment purchases produce investing cash flow of −40. Financing cash flow during the year is zero: the initial borrowing and share issue happened before the opening balance.

Consequently, ending cash is 100 − 3.2 − 40 = 56.8. Indirect operating cash flow reaches the same answer: 28.8 + 8 − 50 − 10 + 20 = −3.2. IAS 7 explains the cash flow categories and adjustments for noncash items.3

Try the connection yourself

Cover the ending cash figure and reconstruct it using both methods. Then explain why receivables appear as an asset while their increase is subtracted in the indirect cash flow calculation. You have recognized sales without collecting all the corresponding money. That timing difference will drive the next two chapters.

Continue reading

Footnotes

  1. IFRS Foundation, IFRS 10 Consolidated Financial Statements. Control and consolidation.

  2. IFRS Foundation, IAS 1 Presentation of Financial Statements. Components of a complete reporting package; check the standards applicable to each report.

  3. IFRS Foundation, IAS 7 Statement of Cash Flows. Cash flow categories and indirect reconciliation.

Sources

This is a personal research note, not investment advice