What was the net cash provided by operating activities for Hyper Kidz in 2021?
Hyper_Kidz Franchise · 2024 FDDAnswer from 2024 FDD Document
68 | | 1,468 | | Net income | | 52,292 | | | | - | | BALANCE, DECEMBER 31, 2022 | $ | 55,630 | $ | (176,919) | $ | (173,581) |
FOR THE YEARS ENDED DECEMBER 31, 2022, 2021 AND 2020 BOOMERANG FRANCHISE, LLC STATEMENTS OF CASH FLOWS
| 2022 | 2021 | 2020 | |
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net income) | $ 52,292 | $ 46,173 | $ 110,241 |
| Adjustments to reconcile net income to net | |||
| cash provided by operating activities: | |||
| Recognition of non-refundable deferred franchise sales | (4,279) | (3,950) | (6,913) |
| Changes in assets and liabilities: | |||
| Accounts receivable | (18,006) | ||
| Accrued expense | 2,993 | 820 | - |
| Royalties collected in advance | (36,612) | 36,612 | - |
| Non-refundable deferred franchise fees | 39,500 | ||
| Net cash provided by operating activities | 35,888 | 79,655 | 103,328 |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Proceeds from notes payable | - | 79,000 | - |
| Advances to affiliates, net | 1,468 | (163,377) | - |
| Member contributions | - | 1,800 | - |
| Member distributions | (30,000) | - | (100,386) |
| Net cash (used) by financing activities | (28,532) | (82,577) | (100,386) |
Source: Item 21 — FINANCIAL STATEMENTS (FDD page 52)
What This Means (2024 FDD)
According to Hyper Kidz's 2024 Franchise Disclosure Document, the net cash provided by operating activities in 2021 was $79,655. This figure represents the cash flow generated from the company's core business operations during that year. It's a key indicator of Hyper Kidz's ability to fund its operations, make investments, and grow the business.
Specifically, this net cash is calculated by starting with the net income of $46,173 and then adjusting for non-cash items and changes in working capital accounts. These adjustments include items such as the recognition of non-refundable deferred franchise sales, which amounted to a deduction of $3,950. Additionally, there were changes in liabilities, such as royalties collected in advance, which contributed $36,612 to the net cash provided.
For a prospective Hyper Kidz franchisee, understanding the net cash provided by operating activities is crucial. It demonstrates the financial health and stability of the franchisor. A positive and consistent net cash flow suggests that the business model is sustainable and can support both the franchisor's and the franchisees' operations. It also indicates the franchisor's ability to reinvest in the brand, provide support to franchisees, and adapt to changing market conditions.
However, it is important to note that past performance is not necessarily indicative of future results. A potential franchisee should also consider other factors such as market trends, competition, and the overall economic environment when evaluating the financial viability of a Hyper Kidz franchise. Reviewing multiple years of financial statements, as well as understanding the assumptions and accounting methods used, is essential for a comprehensive assessment.