(a)
Moon Ltd.
Cash Flow Statement for the year ended 31st March, 2025
`
`
Cash flows from operating activities
Net Profit before taxation
45,000
Adjustments for:
Depreciation
35,000
Profit on sale of Furniture & Fixtures
(8,000)
Operating profit before working capital changes
72,000
Increase in Trade receivables
(10,000)
Increase in inventories
(50,000)
Increase in Trade payables
15,000
Cash generated from operations
27,000
Income taxes paid (W.N.1)
(4,000)
Net cash generated from operating activities
23,000
Cash flows from investing activities
Sale of Furniture & Fixtures
17,000
Purchase of Furniture & Fixtures (W.N.2)
(1,49,000)
Net cash used in investing activities
(1,32,000)
Cash flows from financing activities
Issue of shares for cash
2,00,000
Net cash generated from financing activities
2,00,000
Net decrease in cash and cash equivalents
91,000
Cash and cash equivalents at beginning of period
(31.3.2024)
1,85,000
Cash and cash equivalents at end of period
(31.3.2025)
2,76,000
Working Notes:
`
1.
Income taxes paid
Income tax expense for the year
15,000
Add: Income tax liability at the beginning of the year
10,000
25,000
Less: Income tax liability at the end of the year
(15,000)
Less: DTL
(6,000)
4,000
2
Property, plant and equipment acquisitions
Furniture & Fixtures
`
W.D.V. at 31.3.2025
2,95,000
Add back:
Depreciation for the year
35,000
Disposals (17,000 -8,000)
9,000
3,39,000
Less: W.D.V. at 31.12.2024
(1,90,000)
Acquisitions during 2024-2025
1,49,000
(b) As per para 36 of AS 25 “Interim Financial Reporting”, seasonal or
occasional revenue and cost within a financial year should not be deferred
as of interim date until it is appropriate to defer at the end of the
enterprise’s financial year.
ADVANCED ACCOUNTING
Comments on observations:
(i) Dividend income received during 3rd quarter should be recognised in
the 3rd quarter only.
(ii) Sales promotion expenses cannot be deferred on the basis that fourth
quarter has more sales. This expense should be recognized in 3rd
quarter only.
(iii) Further, as per AS 10, Property, Plant and Equipment, if there is change
in the depreciation method, such a change should be accounted for as
a change in accounting estimate in accordance with AS 5, Net Profit or
Loss for the Period, Prior Period Items and Changes in Accounting
Policies, and applied prospectively. Therefore, no adjustment would be
required due to change in the method of depreciation.
(iv) Extra ordinary gain of ` 3 lakhs should be wholly recognized in 3rd
quarter only.
(v) Loss of ` 2 lakhs belong to previous quarters and not 3rd quarter, so it
should not be deducted from the profit of 3rd quarter.
(vi) Gain on sale of investment is in the nature of occasional gain, so it
cannot be deferred and hence the amount of ` 7.5 lakhs considered as
income of 1st quarter, will be reversed from the profit of the 3rd
quarter.
Accordingly, the adjusted profit before tax for the 3rd quarter will be as follows:
Statement showing Adjusted Profit Before Tax for the third quarter
(`)
Profit before tax (as reported)
18,00,000
Add: Dividend income ` (8,00,000 - 2,00,000)
6,00,000
Excess depreciation charged in the 3rd quarter, due to
change in the method
-
Extra ordinary gain ` (3,00,000-1,50,000)
1,50,000
Cumulative loss due to change in the method of inventory
valuation
should
be
applied
retrospectively
` (5,00,000-3,00,000)
2,00,000
27,50,000
Less: Sales promotion expenses (70% of ` 15 lakhs)
(10,50,000)
Gain on sale of investment (occasional gain should not be
deferred)
(7,50,000)
Adjusted Profit before tax for the third quarter
9,50,000