NEED FORMULA

) Forecast FB for the near-term stage of growth (Phase 1). This is the period we have the most visibility towards and where confident in forecasts is highest. Use the FB model in SFAM and adjust the Income Statement to match these assumptions. Hint: Only change the assumptions in the SFAM Income Statement (GAAP) Sheet displayed below. Revenue Growth Gross Margin R&D Percent SG&A Percent Tax Rate Growth Stage Stage 1 - Near-term Growth 2020E 2021E 2022E 20.0% 25.0% 23.5% 81.9% 81.9% 81.9% 19.0% 18.8% 18.8% 27.5% 27.0% 26.7% 15.0% 19.0% 20.0% What is your forecast for each year? 2020E 2021E 2022E EBITDA (SMM) 40,023 GAAP EPS* 9.06 *Full Diluted Earnings Per Share (EPS) row 58 in SFAM