At the close of 2017 the financial statements of CLEO Corp . Were as follows . All figures in the financial statements are in thousands ( 5000 ) CLEO...

Below is a screenshot which presents a problem I need help with.

At the close of 2017 the financial statements of CLEO Corp . Were as follows . All figures in the financialstatements are in thousands ( 5000 )CLEO CORPBalance SheetFor the rear ended12/31/201712131 / 201612 :31 12017ASSETSCash8 50 0200CLEO Corp .Income StatementFor the rear ending1231 / 2017Accounts Receivable6.2507.300Sales$22.560Inventory5.1806.470COGS11.506CURRENT ASSETS$1 1 930$13 . 970Gross Margin$1 1 054Fixed AssetExpense$5.332Gross57 50059000Accum . Deprec2 4003.100DepreciationBONDNet$5.10085. 900EBIT$5022Interest1.180TOTAL ASSETS$17 030$19 . 870EBT$3.84Tax1.537Net Income$2.305LIABILITIESAccounts Payable$1.860$2 . 210Accruals850220CURRENT LIABILITIES$2. 710$2. 430Long-term Deb$1 1 320$12 335Equity5. 105TOTAL CAPITAL$14 .320$17 4 40TOTAL LIABILITIESAND EQUITY517 030$19 .870In addition , CLEO Corp . paid dividends of $1 2 M and sold new stock valued at $1 . OM during 2017Required : Prepare the SCF . ( show all your work ! )