if possible please use excel

CSU BURRITO INC 10-K 2/4/2010 Income Statement 2/7/2016 2/4/2018 2/5/2017 statement of Income: Revenue $2.731,224 32,269,48 $3,214,591 733, 720 543.419 147,274 251,203 Pood, beverage and packaging costs Labor costs Occupancy costs Other operating costs General and administrative expenses Depreciation and amortization Pre-opening costs Loss on disposal of assets 891,003 641,936 171.435 286, 610 183,409 1.073,514 739,800 199,102 347, 401 203,733 96,054 15,511 6.751 74,93 11,909 5,027 5,804 455, 365 350, 562 Income from operations Interest and other income expense). net 532,720 1,752 457.685 349,705 Incone before income taxes Provision for income taxes $278.000 5214.945 Het income JOU BRITO THE 3/4/2010 2/2013 16,00 11.06 12.21 6,21 22. Totalt at 11.12 751.951 that 190, 49.550 2.933 21.920 Totalt 31,662661 30.032 350, 700 11.731 04.12 60,241 1992 157, 153 19,94 1,34 23,591 25,954 Totallici 352 3191 1.920 CSU Burrito Inc Common Size Income Statement for the Years 2016 through 2018 Deceber 31. Sidhu 2016 217 2018 Dort Food & Beverage and Fire Labor Deney Other Opcorts Total Car Rent Pro Operating General and Aditive Dertion and antion Frederico Orancom To Operating Dr Bertra&T Other Operatione con Ind Other com Other Total Other Oeting pecand Inco et income CSU Burrito Inc. Common Size Income Statement for the Years 2016 through 2018 FIT December 31, in thousand 2016 2017 2018 Revenue Cost of Revenue Food & Beverage and Packaging Labor Deewany Other Operating costs Total Cost of Reverne Gross Prot Operating bene General and Administratie Depreciation and Amortization Pre-opening Costs Other Desencomel Total Operating pense Earnings Before Interest & Tante Other Operating perncome Interest and other comel interest Expense Other Total Other Operating penslincamel Earnings Before Taxes Income Tax Net Income 2017 2018 CSU Burrito Inc. Income Statement for the Years 2016 through 2018 (FYE December 31, S in thousands) 2016 Revenue Cost of Revenue Food & Beverage and Packaging Labor Occupancy Other Operating costs Total Cost of Revenue Gross Profit Operating Expense General and Administrative Depreciation and Amortization Pre-opening Costs Other Expense (Income) Total Operating Expense Earnings Before Interest & Taxes (EBIT) Other Operating Expense (Income) Interest and Other (Income) Interest Expense Other Total Other Operating Expense (Income) Earnings Before Taxes (EBT) Income Tax Net Income EBITDA CSU BURRITO INC 10-K 2/4/2010 Income Statement 2/7/2016 2/4/2018 2/5/2017 statement of Income: Revenue $2.731,224 32,269,48 $3,214,591 733, 720 543.419 147,274 251,203 Pood, beverage and packaging costs Labor costs Occupancy costs Other operating costs General and administrative expenses Depreciation and amortization Pre-opening costs Loss on disposal of assets 891,003 641,936 171.435 286, 610 183,409 1.073,514 739,800 199,102 347, 401 203,733 96,054 15,511 6.751 74,93 11,909 5,027 5,804 455, 365 350, 562 Income from operations Interest and other income expense). net 532,720 1,752 457.685 349,705 Incone before income taxes Provision for income taxes $278.000 5214.945 Het income JOU BRITO THE 3/4/2010 2/2013 16,00 11.06 12.21 6,21 22. Totalt at 11.12 751.951 that 190, 49.550 2.933 21.920 Totalt 31,662661 30.032 350, 700 11.731 04.12 60,241 1992 157, 153 19,94 1,34 23,591 25,954 Totallici 352 3191 1.920 CSU Burrito Inc Common Size Income Statement for the Years 2016 through 2018 Deceber 31. Sidhu 2016 217 2018 Dort Food & Beverage and Fire Labor Deney Other Opcorts Total Car Rent Pro Operating General and Aditive Dertion and antion Frederico Orancom To Operating Dr Bertra&T Other Operatione con Ind Other com Other Total Other Oeting pecand Inco et income CSU Burrito Inc. Common Size Income Statement for the Years 2016 through 2018 FIT December 31, in thousand 2016 2017 2018 Revenue Cost of Revenue Food & Beverage and Packaging Labor Deewany Other Operating costs Total Cost of Reverne Gross Prot Operating bene General and Administratie Depreciation and Amortization Pre-opening Costs Other Desencomel Total Operating pense Earnings Before Interest & Tante Other Operating perncome Interest and other comel interest Expense Other Total Other Operating penslincamel Earnings Before Taxes Income Tax Net Income 2017 2018 CSU Burrito Inc. Income Statement for the Years 2016 through 2018 (FYE December 31, S in thousands) 2016 Revenue Cost of Revenue Food & Beverage and Packaging Labor Occupancy Other Operating costs Total Cost of Revenue Gross Profit Operating Expense General and Administrative Depreciation and Amortization Pre-opening Costs Other Expense (Income) Total Operating Expense Earnings Before Interest & Taxes (EBIT) Other Operating Expense (Income) Interest and Other (Income) Interest Expense Other Total Other Operating Expense (Income) Earnings Before Taxes (EBT) Income Tax Net Income EBITDA