Working Capital Simulation 2

Topics: Balance sheet, Revenue, Generally Accepted Accounting Principles Pages: 10 (1863 words) Published: January 24, 2015

Working Capital Simulation
Richard Hughes
January Nineteenth, 2015
William Stokes

Working Capital Simulation

Sunflower Nutraceuticals (SNC) is barely breaking even and is strategizing on methods improve its growth and cash flow through capital budgeting. This paper will discuss the decisions the CEO made in each area of the 3-phase process, and evaluate how the decisions affected SNC. The numbers in this analysis are in thousands.

SNC provides dietary supplements to individual customers and distributors. The company currently is only able to keep the minimum required cash on hand to run the business’ operations, and have had problems making payroll recently. The company and the nutraceuticals industry are relatively new. The company makes very little profit, and the business is working capital intensive. The client has limited working capital, which is defined as stock, debtors, and cash. These are the firm’s current assets.

Phase 1
In 2012, the company had current assets of $5,619 and a net worth of $1,765. EBIT was $650 and net income was $236. Sales were $10,000 at a cost of $9350. Our strategy was to acquire a new customer and tighten accounts receivable. We chose these options because we felt that it was important to find ways to make more revenue and try to prevent us from running out of cash. Businesses do not make money until their cash from the initial investment is converted back to cash. Tightening accounts receivable improves liquidity, and allows the company a smoother operational process. We decided to make it more challenging for customers to obtain credit and reduced our terms from 60 days to 30 days. This allows us to receive more of the money from our customers sooner. We took on a new customer, Atlantic Wellness, to help us increase our revenues and take advantage of economies of scale, which would lower our cost of goods. It is less expensive to retain the customers that we have, and adding new customers will increase our inventory requirements and our accounts receivable, but we feel that since we are tightening our AR requirements, we will be able to convert the inventory and AR to cash sooner to continue to invest in our growth. Our cash cycle decreased and our AR collectibles dropped to 95 days from 110. Because of this strategy, we increased our free cash flow from - $264 to $510 in 3 years. Our Earnings before Income Taxes (EBIT) increased from $370 to $650 and our net income from $156 to $236. The total value created was $328. Our credit line decreased and our cash position slightly decreased because we used a portion of our new cash flow to pay down on our short-term debt. These changes made in Phase 1 increased our Stockholder’s equity to $2,772 mainly because we became less dependent on our credit line and able to cover our operational costs. This was also because the company was able to increase its EBIT and decrease its interest expenses (lower credit line balances).

Phase 2
Our phase 2 strategy is to place our products in a large store chain that gives more customers access to our items. We felt that Mega-Mart Inc. would be the right store for us to expand our visibility. We could then sell in volume, although our margins may be lower. SNC chose Mega-Mart over expanding our on-line presence because we felt that it on-line sales would decrease our margins lower. This strategy increased our revenue growth substantially to $17,325. Our EBIT did not grow at the same rate as our revenues but it still increased from $780 to $1,039. Net income did not grow at the rate of sales, but this is mainly because our cost of goods and our taxes increased. Our AR decreased from 95 to 90 days because we were now selling in a major store, and we were paid on the spot from Mega-Mart Point of sale registers. We were notified when it was time to restock the stores. Our cash cycle decreased 5 days since we contracted with a reliable, organized...

References: Grace, A. (2012). Strategies for tightening up accounts receivable. Retrieved from
University of Phoenix. (2015). Working capital simulation [Multimedia]. Retrieved from University of Phoenix, FIN571 website
Working capital. (1993). Management Decision, 31(2), 32. Retrieved from
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Working Capital Simulation Essay
  • Assignment 2 Working Capital Essay
  • FIN 571 Working Capital Simulation Essay
  • Working Capital Simulation Essay
  • Essay on Working Capital and Capital Employed
  • Essay about Working Capital Simulation
  • A study on Working Capital Management Essay
  • Cash Flow and Working Capital Simulation Essay

Become a StudyMode Member

Sign Up - It's Free