Answered step by step
Verified Expert Solution
Question
00
1 Approved Answer
Please calculate the projected financials for 2019E and 2020E based on a 0.21% growth rate. Revenue 2017A 2018A 2019E 2020E Total Revenue $7,766,000 $7,782,000 Cost
Please calculate the projected financials for 2019E and 2020E based on a 0.21% growth rate.
| Revenue | 2017A | 2018A | 2019E | 2020E |
| Total Revenue | $7,766,000 | $7,782,000 | ||
| Cost of Revenue | $4,299,000 | $4,445,000 | ||
| Gross Profit | $3,467,000 | $3,337,000 | ||
| Operating Expenses | ||||
| Selling General and Administrative | $2,303,000 | $2,382,000 | ||
| Total Operating Expenses | $6,760,000 | $7,000,000 | ||
| Operating Income or Loss | $1,006,000 | $782,000 | ||
| Incoming from Continuing Operations | ||||
| Total Other Income/Expenses Net | ($2,000) | ($204,000) | ||
| Earnings Before Interest and Taxes | $1,006,000 | $782,000 | ||
| Interest Expense | ($11,000) | ($12,000) | ||
| income Before Tax | $1,004,000 | $578,000 | ||
| Income Tax Expense | $340,000 | $294,000 | ||
| Net Income From Continuing Ops | $664,000 | $284,000 | ||
| Net Income per Common Share - Basic | 4.91 | 2.22 | ||
| Net Income Applicable to Common Shares | $134,000 | $127,200 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started