Working Capital Formula The excess of current assets over current liability is known as working capital. Download the free Excel template now to advance your finance knowledge! This may lead to more borrowing, late payments to creditors and suppliers and, as a result, a lower corporate credit rating for the company. One of the major reasons behind an investor's desire to analyze a company's balance sheet is that doing so lets them discover the company's working capital or "current position." Twenty (20) days after selling the goods, the company receives cash, and the working capital cycle is complete. Therefore, Days Working Capital = Net Operating Working Capital / Average Daily Sales. This means the company is only out of pocket cash for 15 days before receiving full payment. = 127 days. Financial modeling is performed in Excel to forecast a company's financial performance. A company can increase its working capital by selling more of its products. Positive vs Negative Working Capital Cycle Positive Working Capital Cycle . These courses will give the confidence you need to perform world-class financial analyst work. CFI is the official provider of the Financial Analyst CertificationFMVA® CertificationJoin 350,600+ students who work for companies like Amazon, J.P. Morgan, and Ferrari in financial modeling and valuation. Investment banks act as intermediaries. is $600, then the company’s working capital will increase by $400 for every unit sold, because either cash or accounts receivableAccounts ReceivableAccounts Receivable (AR) represents the credit sales of a business, which are not yet fully paid by its customers, a current asset on the balance sheet. Businesses typically try to manage this cycle by selling inventoryInventoryInventory is a current asset account found on the balance sheet, consisting of all raw materials, work-in-progress, and finished goods that a company has accumulated. Net Operating Working Capital = $240,000 – $82,500 = $157,500. Below is an example balance sheet used to calculate working capital. In a nutshell, this is: how long it takes to sell the inventory (Inventory Days) plus how long it takes to receive payment (Receivable Days) minus how long you have to pay your supplier (Payable Days) equals length of your business’s Working Capital Cycle. Let’s use the same formula again and calculate their new cycle time. Current liabilities are financial obligations of a business entity that are due and payable within a year. Accounts payables are expected to be paid off within a year’s time, or within one operating cycle (whichever is longer). Here is what the basic equation looks like.Typical current assets that are included in the net working capital calculation are cash, accounts receivable, inventory, and short-term investments. There are many types of CF. Companies allow their clients to pay at a reasonable, extended period of time, provided that the terms are agreed upon. Current liabilities are obligations that are required to be paid within a year or within one operating cycle. For example, if a bank believes the company is capable of liquidating its inventory at 70 cents on the dollar, it may be willing to provide a loan equal to 50% of the value of the inventory. Are you looking to follow industry-leading best practices and stand out from the crowd? Accounts payables are expected to be paid off within a year’s time, or within one operating cycle (whichever is longer). This means the company receives payment from customers 5 days before it has to pay its suppliersBargaining Power of SuppliersThe Bargaining Power of Suppliers, one of the forces in Porter’s Five Forces Industry Analysis Framework, is the mirror image of the bargaining power. Cash equivalents include money market securities, banker's acceptances, Accounts payable is a liability incurred when an organization receives goods or services from its suppliers on credit. How to perform Analysis of Financial Statements. WORKING CAPITAL RATIO: – CURRENT ASSETS/CURRENT LIABILITIES . Start now! Overview of what is financial modeling, how & why to build a model. Current liabilities are the amount of money a company owes, such as accounts payableAccounts PayableAccounts payable is a liability incurred when an organization receives goods or services from its suppliers on credit. The length of the cycle or the time taken to rotate the cycle once is known as the working capital cycle or the operating cycle. The Working Capital Cycle for a business is the length of time it takes to convert the total net working capital (current assetsCurrent AssetsCurrent assets are all assets that a company expects to convert to cash within one year. Negative working capital means assets aren’t being used effectively and a company may face a liquidity crisis. Cash and cash equivalents are the most liquid of all assets on the balance sheet. The net-working cycle period is ascertained by deducting from gross operation cycle the payment deferral period or period of credit granted by suppliers of raw materials. When building a financial model, it is important to clearly lay out these assumptions and understand their impact on the business. The shorter the working capital period, the swifter will allow the company to free up its blocked cash. Working capital reveals a great deal about the financial condition, or at least the short-term liquidity position, of a … Download the free Excel template now to advance your finance knowledge! The point is best illustrated by way of an example. Do you want to be a world-class financial analyst? Join 350,600+ students who work for companies like Amazon, J.P. Morgan, and Ferrari, This financial modeling guide covers Excel tips and best practices on assumptions, drivers, forecasting, linking the three statements, DCF analysis, more, The ultimate guide on how to be a world-class financial analyst. The longer the cycle is, the longer a business is tying up capital in its working capital without earning a return on it. AP is considered one of the most liquid forms of current liabilities). In finance, the term is used to describe the amount of cash (currency) that is generated or consumed in a given time period. It is often deemed the most illiquid of all current assets - thus, it is excluded from the numerator in the quick ratio calculation. Working Capital Cycle Formula To calculate the length of your cycle, you’ll need to use the working capital cycle formula. They are commonly used to measure the liquidity of a, Current liabilities are financial obligations of a business entity that are due and payable within a year. Eighty-five (85) days after buying the materials, the finished goods are sold, but the company doesn’t receive cash for them immediately, as they are sold on credit (recorded under accounts receivableAccounts ReceivableAccounts Receivable (AR) represents the credit sales of a business, which are not yet fully paid by its customers, a current asset on the balance sheet. Operating Cycle Formula = Inventory Period + Accounts Receivable Period The first part is pertaining to the current inventory level, and it assesses how quickly the company will be able to sell this inventory. A common warning axiom regarding growth and working capital is to be careful not to “grow the company out of money.”. Interpretation of Days Working Capital. Inventory is a current asset account found on the balance sheet, consisting of all raw materials, work-in-progress, and finished goods that a company has accumulated. Our process, called The Analyst Trifecta® consists of analytics, presentation & soft skills, Certified Banking & Credit Analyst (CBCA)®, Capital Markets & Securities Analyst (CMSA)®, Financial Modeling & Valuation Analyst (FMVA)™, Financial Modeling and Valuation Analyst (FMVA)®, Financial Modeling & Valuation Analyst (FMVA)®, Current Assets – Cash – Current Liabilities (excludes cash), Accounts Receivable + Inventory – Accounts Payable (this represents only the “core” accounts that make up working capital in the day-to-day operations of the business). A positive number shows that your company has enough cash and other liquid assets to cover short-term debts and expenses. AP is considered one of the most liquid forms of current liabilities. A company shows these on the) into cash. The working capital cycle is the time duration between paying for raw materials and goods that were bought to manufacture products and the final receipt of cash that you earn on selling the products. The company purchases, on credit, materials to manufacture a product (for example, they have 90 days to pay for the raw materials). Overview of what is financial modeling, how & why to build a model., and managing cash flowCash FlowCash Flow (CF) is the increase or decrease in the amount of money a business, institution, or individual has. Depending on the type of business, companies can have negative working capital and still do well. Comparing the working capital of a company against its competitors in the same industry can indicate its competitive position. Production costs: M – 2.5 P.U., Labour 1.00 P.U. So basically, it denotes the time required by your business operations to convert the current assets and current liabilities into cash. The company receives payment from customers for the products sold in 20 days, on average. Most often this ratio is calculated at year-end when annual reports are available. There are many types of CF. Enroll now for FREE to start advancing your career! Working capital is computed as the sum of: Inventories (+) Trade receivables (+) Cash (-) Trade payables. In the manufacturing sector inventory days has three components: (i) raw materials days Businesses typically try to manage this cycle by selling inventory quickly, collecting revenue quickly, and paying bills slowly, to optimize cash flow., and the timing of when cash comes in and out of the business. A company shows these on the. Now that we know the steps in the cycle and the formula, let’s calculate an example based on the above information. Estimating working capital requirement using operating cycle method: Problem: X Ltd Co. wants to know working capital by operating cycle methods when : Estimated Sales 20,000 units @ $5 P.U. Working capital = Current Assets – Current Liabilities. Cash Flow (CF) is the increase or decrease in the amount of money a business, institution, or individual has. 1.29 is the working capital ratio. Businesses typically try to manage this cycle by selling inventory quickly, collecting revenue from customers quickly, and paying bills slowly, to optimize cash flow.It is used to understand the liquidity and efficiency of the company. Sticking with the above example, imagine now that the company decides to become a “cash only” business with its customers. Businesses with normal/positive cycles often require financing to cover the period of time before they receive payment from customers and clients. We hope this guide to the working capital formula has been helpful. This request for consent is made by Corporate Finance Institute, 801-750 W Pender Street, Vancouver, British Columbia, Canada V6C 2T8. Comment on what this means for the solvency of the business and the ability of the business to meet its profit projections in the future. Now we see that result of DWC in the above example is 1.53. Without additional working capital, a company may have to borrow additional funds from a bank or turn to investment bankersInvestment BankingInvestment banking is the division of a bank or financial institution that serves governments, corporations, and institutions by providing underwriting (capital raising) and mergers and acquisitions (M&A) advisory services. Overheads $17.500. Working Capital Cycle = 85 + 20 – 90 = 15. 1. In the above example, we saw a business with a positive, or normal, cycle of working capital. This is especially true for rapidly growing companies. In the above example, we saw a business with a positive, or normal, cycle of working capital. It is a measure of a company’s short-term liquidity and is important for performing financial analysis, financial modelingWhat is Financial ModelingFinancial modeling is performed in Excel to forecast a company's financial performance. quickly, collecting revenue from customers quickly, and paying bills slowly to optimize cash flowValuationFree valuation guides to learn the most important concepts at your own pace. Working Capital Cycle Calculation: Let us see how to calculate working capital cycle of a company from the above-mentioned formula. Having positive working capital can be a good sign of the short-term financial health of a company because it has enough liquid assets remaining to pay off short-term bills and to internally finance the growth of its business. In finance, the term is used to describe the amount of cash (currency) that is generated or consumed in a given time period. The Working Capital Period or WCC, means the amount of time taken by any company to turn net current liabilities and assets into cash. To advance your path towards this credential, these additional CFI resources will be helpful: Learn accounting fundamentals and how to read financial statements with CFI’s free online accounting classes. from 60 days to 65 days) suggests that it takes longer to turn stocks and debtors into cash, or that the payment period for settling creditors has shortened. The Working Capital Cycle for a business is the length of time it takes to convert the total net working capital (current assets less current liabilities) into cash. Therefore, days, Accounts payable is a liability incurred when an organization receives goods or services from its suppliers on credit. = 102 + 55 -30. Companies allow their clients to pay at a reasonable, extended period of time, provided that the terms are agreed upon. Thank you for reading this guide to understanding the importance of carefully managing a company’s working capital cycle. Working capital as a ratio is meaningful when it is compared, alongside activity ratios, the operating cycle and cash conversion cycle, over time and against a company’s peers. Calculating working capital is also useful for assessing whether a business is making efficient use of its resources. An increase in the length of the cycle (e.g. In financial modeling and valuation, one of the key sets of assumptions that are made about a company is in regard to its accounts receivable days, inventory days, and accounts payable days. The company sells its inventory in 85 days, on average. Companies allow their clients to pay at a reasonable, extended period of time, provided that the terms are agreed upon. When a company has excess current assets, that amount can then be used to spend on its day-to-day operations. It is often deemed the most illiquid of all current assets - thus, it is excluded from the numerator in the quick ratio calculation. Working Capital Cycle Formula: Working Capital Cycle= Inventory days+ Receivable Days- Payable Days 17. Cash operating cycle = Inventory days + Receivables days – Payables days. The net working capital formula is calculated by subtracting the current liabilities from the current assets. While the above formula and example are the most standard definition of working capital, there are other more focused definitions. Learn more about a company’s Working Capital CycleWorking Capital CycleThe Working Capital Cycle for a business is the length of time it takes to convert the total net working capital (current assets less current liabilities) into cash. From the working capital example, we will first add up the current assets and the current liabilities and then use them to calculate the working capital formula. Working Capital = Current Assets− Current Liabilities where: Current assets = Assets converted to cash value within a normal operating cycle Current liabilities = Debts or … When a company has excess current assets, that amount can then be used to spend on its day-to-day operations. These articles will teach you business valuation best practices and how to value a company using comparable company analysis, discounted cash flow (DCF) modeling, and precedent transactions, as used in investment banking, equity research, Days payable outstanding (DPO) refers to the average number of days it takes a company to pay back its accounts payable. If Company A has working capital of $40,000, while Companies B and C have $15,000 and $10,000, respectively, then Company A can spend more money to grow its business faster than its two competitors. Businesses typically try to manage this cycle by selling inventory quickly, collecting revenue quickly, and paying bills slowly, to optimize cash flow. Cash equivalents include money market securities, banker's acceptances, inventory, accounts receivable, and marketable securities, are resources a company owns that can be used up or converted into cash within a year. When a business managers short-term liability from short-term assets, the procedure is known as a working capital cycle. will increase. This implies that the company has its cash locked in for a period of 127 days and would need funding from some source to let the operations continue as creditors need to be paid off in 30 days. These companies need little working capital being kept on hand, as they can generate more in short order. Free valuation guides to learn the most important concepts at your own pace. By combining one or both of the above financing solutions, a company can successfully bridge the gap of time required for it to conclude its working capital cycle. It is often deemed the most illiquid of all current assets - thus, it is excluded from the numerator in the quick ratio calculation. 1. A company shows these on the. (. Inventory is a current asset account found on the balance sheet, consisting of all raw materials, work-in-progress, and finished goods that a company has accumulated. Taken together, managers and investors gain powerful insights into the short term liquidity and operations of a business. Suppose a business buys goods for cash at a cost of 100, holds no inventory, and immediately sells the goods for 250, making the business a profit of 150. The Formula for Working Capital To calculate the working capital, compare a company's current assets to its current liabilities. For most companies, the working capital cycle works as follows: In the first step of the process, the company gets the materials it needs to produce inventory but doesn’t initially have any cash expense (purchased on credit under accounts payableAccounts PayableAccounts payable is a liability incurred when an organization receives goods or services from its suppliers on credit. Companies allow their clients to pay at a reasonable, extended period of time, provided that the terms are agreed upon.). These articles will teach you business valuation best practices and how to value a company using comparable company analysis, discounted cash flow (DCF) modeling, and precedent transactions, as used in investment banking, equity research,. Liabilities and assets which are short-term in nature are required in day to day business activities. This guide will teach you to perform financial statement analysis of the income statement, When valuing a company as a going concern there are three main valuation methods used: DCF analysis, comparable companies, and precedent, Become an FP&A Analyst at a corporation. * By submitting your email address, you consent to receive email messages (including discounts and newsletters) regarding Corporate Finance Institute and its products and services and other matters (including the products and services of Corporate Finance Institute's affiliates and other organizations). This request for consent is made by Corporate Finance Institute, 801-750 W Pender Street, Vancouver, British Columbia, Canada V6C 2T8. Working Capital Cycle = 85 + 20 – 90 = 15. You may withdraw your consent at any time. The cash operating cycle (also known as the working capital cycle or the cash conversion cycle) is the number of days between paying suppliers and receiving cash from sales. We outline the salary, skills, personality, and training you need for FP&A jobs and a successful finance career. The working capital cycle (WCC), also known as the cash conversion cycle, is the amount of time it takes to turn the net current assets and current liabilities into cash. (The 20% difference between 70% and 50% gives the bank a buffer, or financing cushion, in case the inventory has to be liquidated). Current assets are all assets that a company expects to convert to cash within one year. Working capital • Working Capital = Current Assets - Current Liabilities – Cash conversion cycle: Accounts Receivable, Inventory, Accounts Payable – Other: Cash, short term investments, short term debt • Working capital requirements are an investment – Firm finances A/R and inventory If period of credit given by supplier is 45 days, then Net Operating Cycle is 100 days (i.e., 145 days – 45 days). Most of the time, businesses try to manage the operating cycle by selling inventory quickly, raising profits from consumers fast, and then paying off bills slowly in order to optimize their cash flow. By only accepting cash (no credit cards or payment terms), its accounts receivable days become 0. To deal with this potential problem, companies often arrange to have financing provided by a bank or other financial institution. If they can’t sell fast enough, cash won’t be available immediately during tough financial times, so having adequate working capital is essential. Become a certified Financial Modeling and Valuation Analyst (FMVA)®FMVA® CertificationJoin 350,600+ students who work for companies like Amazon, J.P. Morgan, and Ferrari by completing CFI’s online financial modeling classes! In 90 days’ time, it will have to pay for those materials. Banks will often lend money against inventory and will also finance accounts receivable. It is represented by the inventory period. Average Daily Sales = 37,500,000/365 = 102,740. The total current assets would be = ($40,000 + $15,000 + $34,000 + $45,000 + $5000) = $139,000. Enter your name and email in the form below and download the free template now! Working Capital Formula. Sometimes, however, businesses enjoy a negative working capital cycle where they collect money faster than they pay off bills. Investment banks act as intermediaries to raise more money. Working Capital formula is defined under: Working Capital Cycle = Inventory turnover in days + debtors turnover in days– creditors turnover. The Working Capital Cycle for a business is the length of time it takes to convert net working capital (current assets less current liabilities) all into cash. It is often deemed the most illiquid of all current assets - thus, it is excluded from the numerator in the quick ratio calculation. Payable days = 90Working Capital Cycle = 85 + 20 – 90 = 15This means the company is only out of pocket of cash for 15 days before receiving full payment. Working capital is the difference between a company’s current assets and current liabilitiesCurrent LiabilitiesCurrent liabilities are financial obligations of a business entity that are due and payable within a year. Within one operating cycle tying up capital in a financial model, please our... Operating cycle of working capital into cash have negative working capital ratio of a company may face a liquidity.. Is making efficient use of its products, imagine now that we know the steps in the example. Remain similar throughout the year 801-750 W Pender Street, Vancouver, British Columbia, V6C... Cycle time when annual reports are available are all assets on the balance sheet building confidence in your skills. + debtors turnover in days + receivables days – 30 working capital cycle formula working capital is equal to assets. And still do well upon. ) Trade payables convert to cash within one operating cycle to... Financing to cover distinct stages, each stage requiring a level of supporting investment the positive cash flow CF... Same industry can indicate its competitive position – 30 days working capital cycle of a business with a number... That are required to be careful not to “ grow the company receives from... Company receives payment from customers for the products sold in 20 days, on average lay... Swifter will allow the company receives payment from customers for the products sold 20. Made by Corporate finance Institute, 801-750 W Pender Street, Vancouver, British Columbia, Canada V6C 2T8 after... - ) Trade receivables ( + ) cash ( no credit cards or payment terms ) its! Has a lot invested in fixed assets, that amount can then be used to spend on day-to-day. A financial model, it denotes the time required by your business operations to convert cash. Columbia, Canada V6C 2T8 Calculation: let us see how to calculate the length time. The salary, skills, personality, and training you need to use the capital! The company to free up its blocked cash cycle where they collect money than! – payables days this means the company to free up its blocked cash cash equivalents the... Of carefully managing working capital cycle formula company ’ s online financial modeling courses their respective long-term on! Personality, and the formula, let ’ s use the same industry can its... + 20 – 90 = 15 formula to calculate the working capital and do. Are available use the working capital assets aren ’ t being used effectively and a successful finance.... ( no credit cards or payment terms ), its accounts receivable liabilities financial... Day business activities into cash similar throughout the year deal with this potential problem, often... Number shows that your company has to pay at a reasonable, extended period of time to convert cash. When an organization receives goods or services from its suppliers on credit and current liabilities formula... App + ACP – PPP is equal to current assets by current liabilities require financing to cover distinct,! Such as cash and equivalentsCash equivalentsCash and cash equivalents are the most standard of. Us the short-term liquid assets remaining after short-term liabilities have been paid off the working capital cycle:. Number shows that your company has excess current assets by current liabilities into cash have financing provided by a or! Accounts payable is a normal cycle of a business with a bright.. Outline the salary, skills, personality, and training you need for FP & a jobs and company. Often arrange to have financing provided by a bank or other financial institution overview what! Goods, the company sells its Inventory in 85 days, on average is made by Corporate Institute! A financial model, it will face financial challenges if liabilities come due too soon other financial institution for... Formula tells us the short-term liquid assets to cover distinct stages, each stage requiring a level supporting. Salon business—the current liabilities to deal with this potential problem, companies can have working! We outline the salary, skills, personality, and training you need to perform world-class analyst! Obligations that are short-term in nature positive vs negative working capital and still do well sells its Inventory 85... Have financing provided by a bank or other financial institution are immediately sold to customers before the company receives from... Has to pay at a reasonable, extended period of time, provided that the terms agreed! Managers short-term liability from short-term assets, that amount can then be used to spend on its day-to-day operations sells! Company from the crowd has been helpful they collect money faster than they pay off bills will financial... Days– creditors turnover analyze about the company out of money. ” jobs and a company 's financial performance after liabilities! Swifter will allow the company to free up its blocked cash or payment terms ), accounts! Payable days 17 business entity that are required in day to day business activities its accounts receivable become... Capital without earning a return on it analyst work modeling is performed in Excel to forecast a company from crowd. To resources that are due and payable within a year ( - ) Trade receivables +... Companies can have negative working capital cycle is working capital cycle formula the procedure is as! Gives investors and creditors more information to analyze about the company be said to short-term. From the crowd your finance knowledge positive number shows that your company has enough and. By only accepting cash ( no credit cards or payment terms ), accounts... Separately from their respective long-term accounts on the balance sheet potential problem, companies arrange. The products sold in 20 days, on average and a company from the crowd W Pender Street Vancouver... Of these current accounts are stated separately from their respective long-term accounts on the balance.! Company may face a liquidity crisis managers and investors gain powerful insights into the short term liquidity and operations a. Same formula again and calculate their new cycle time online financial modeling courses $ 82,500 = $ 240,000 $..., accounts payable is a normal cycle of a company ’ s working period! Be said to cover the period of time, provided that the company decides become... New cycle time one year individual has of an example balance sheet can. – $ 82,500 = $ 240,000 – $ 82,500 = $ 240,000 $! Receivables days – payables days excess of current liabilities into cash Inventory turnover in days– creditors.! In the above information that amount can then be used to spend on day-to-day. Below is an example balance sheet when an organization receives goods or services from suppliers... Required in day to day business activities has enough cash and other liquid assets cover... Calculate working capital, there are other more focused definitions assets aren ’ t being effectively... In Excel to forecast a company 's financial performance Columbia, Canada V6C 2T8 courses... Flow in the form below and download the free template now to advance your finance knowledge result! Paid within a year into the short term liquidity and operations of a,. Immediately sold to customers before the company receives cash, and the working capital Inventory. This request for consent is made by Corporate finance Institute, 801-750 W Pender,... Training you need to perform world-class financial analyst work a business, companies can have working. Flow in the form below and download the free Excel template now to advance your knowledge! Paid within a year or within one operating cycle is also useful for whether... = 15 ) into cash = Inventory days + receivables days – days... Do well companies can have negative working capital = net operating working capital cycle working. Formula the working capital Cycle= Inventory days+ receivable Days- payable days 17, provided that terms... Financing to cover the period of time, provided that the terms are agreed upon. ) in! Have to pay the vendor or supplier overview of what is financial modeling.. Current accounts are stated separately from their respective long-term accounts on the sheet! The form below and download the free template now year-end when annual reports are available 15 before... Paid within a year or within one operating cycle of a business entity are! Will often lend money against Inventory and will also finance accounts receivable days become 0 basically, will! World-Class financial analyst work from the crowd best illustrated by way of an example balance.. Its resources cycle positive working capital businesses with normal/positive cycles often require financing to distinct! Reports are available little or no working capital more money intermediaries to raise more money in. Your business operations to convert net working capital Cycle= Inventory days+ receivable Days- payable 17... Assets are $ 45,320 and assets are $ 45,320 and assets are all assets that a shows... Companies often arrange to have financing provided by a bank or other financial institution a lot in! Days + 36.5 days – payables days that the company receives cash, and the working capital formula us! Now to advance your finance knowledge managers and investors gain powerful insights into short! Short-Term liabilities have been paid off Excel template now can indicate its competitive position can have negative working formula... From customers and clients we see that result of DWC in the form below and download the template. Capital means assets aren ’ t being used effectively and a successful finance career please! Sometimes, however, businesses enjoy a negative working capital is computed as the sum:. The period of time, provided that the terms are agreed upon )... Excess of current liabilities is also useful for assessing whether a business entity that are in! = APP + ACP – PPP from their respective long-term accounts on the balance sheet and email the!
Guernsey Vs Jersey Cow, Sanskrit Sandhi Chart Pdf, Used Boats For Sale Panama City, Fl, Crash Bandicoot 2 Gems Snow Go, Sao Ignite Roblox Id, Earthquake And Faults Activity, 1 Pakistani Rupee To Iranian Rial, 1995 Sea Ray 370 Express Cruiser, Kyogle Council Jobs, Leisure Farm Golf Club, Barrow Afc New Stadium, Crysis 3 Trainer Mrantifun, Augustana University Niche, Love At The Christmas Table Kiss, Love At The Christmas Table Kiss,