What was the net cash provided by operating activities for Pump It Up in 2023?
Pump_It_Up Franchise · 2025 FDDAnswer from 2025 FDD Document
quisition of Property and Equipment | | - | (68,087) | | CASH FLOWS FROM FINANCING ACTIVITIES | | | | | Payments on Due to Member | (3,000,000) | (612,681) | | | INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (630,433) | 546,336 | | | Cash and Cash Equivalents - Beginning of Year | 1,111,490 | 565,154 | | | CASH AND CASH EQUIVALENTS - END OF YEAR | $481,057 $ | 1,111,490 | |
FB HOLDINGS, LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS YEARS ENDED DECEMBER 31, 2024 AND 2023
| 2024 | 2023 | |
|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Net Income | $ 1,690,253 | $ 1,721,880 |
| Adjustments to Reconcile Net Income to Net Cash | ||
| Provided by Operating Activities: | ||
| Depreciation and Amortization | 318,055 | 317,915 |
| Change in Allowance for Doubtful Accounts | (145,660) | (8,414) |
| Noncash Lease Expense | (10,268) | 15,729 |
| Increase (Decrease) in Assets: | ||
| Accounts Receivable | 249,755 | 244,252 |
| Prepaid Expenses | (123) | (29) |
| Increase (Decrease) in Liabilities: | ||
| Accounts Payable | (1,670) | (898) |
| Accrued Expenses | (245,516) | 90,632 |
| Deferred Franchise Fees | 33,500 | (11,500) |
| Net Cash Provided by Operating Activities | 1,888,326 | 2,369,567 |
| CASH FLOWS FROM INVEST |
Source: Item 23 — RECEIPTS (FDD pages 60–225)
What This Means (2025 FDD)
According to Pump It Up's 2025 Franchise Disclosure Document, the net cash provided by operating activities in 2023 was $2,369,567. This figure represents the cash flow generated from the company's normal business operations during that year.
This number is calculated by starting with the net income of $1,721,880 and then adjusting for non-cash items such as depreciation and amortization ($317,915), changes in allowance for doubtful accounts ($-8,414), noncash lease expense ($15,729), changes in assets like accounts receivable ($244,252) and prepaid expenses ($-29), and changes in liabilities such as accounts payable ($-898), accrued expenses ($90,632), and deferred franchise fees ($-11,500). These adjustments convert net income from an accrual basis to a cash basis, providing a clearer picture of the actual cash generated by Pump It Up's operations.
For a prospective franchisee, understanding the net cash provided by operating activities is crucial because it indicates the financial health and stability of the franchisor. A positive and substantial number, like the one reported for Pump It Up in 2023, suggests that the company is generating sufficient cash from its core business to cover its expenses, invest in growth, and potentially distribute profits to its members. This can be a reassuring sign for franchisees considering investing in the Pump It Up system.