2018 pot Caw has 100 Is 53000 51.4 $2.750 3.125 Accounts payable so 585 AN 75 SSO 152 To $375 5210 Long-terede 5450 15290 Komonok $1.23551.225 Retained earnings STOO 1400 52.750 2.125 Income Statements 2018 2017 $2.000 $1,500 Operating costs $1.250 51.000 cluding depreciation EBITDA 5750 5500 Depreciation and arration $100 $ EBIT 5650 5425 $62 545 130 Tes40% 235 $152 Net income $3535220 Dividende $53 548 Addition to retained 5300 5150 Shares outstanding 110 1110 Price $25.00 22.50 10.00 Cost of Capital 2018 pot Caw has 100 Is 53000 51.4 $2.750 3.125 Accounts payable so 585 AN 75 SSO 152 To $375 5210 Long-terede 5450 15290 Komonok $1.23551.225 Retained earnings STOO 1400 52.750 2.125 Income Statements 2018 2017 $2.000 $1,500 Operating costs $1.250 51.000 cluding depreciation EBITDA 5750 5500 Depreciation and arration $100 $ EBIT 5650 5425 $62 545 130 Tes40% 235 $152 Net income $3535220 Dividende $53 548 Addition to retained 5300 5150 Shares outstanding 110 1110 Price $25.00 22.50 10.00 Cost of Capital