Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Please help with the Income Statement specifically EBITDA and EBIT. Thanks! begin{tabular}{|c|c|c|c|c|c|c|c|} hline INCOME STATEMENT & 201 & 202 & 203 & 204 & 205
Please help with the Income Statement specifically EBITDA and EBIT. Thanks!
\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline INCOME STATEMENT & 201 & 202 & 203 & 204 & 205 & 206 & 207 \\ \hline Revenue & 121,015 & 130,151 & 139,977 & 150,544 & 161,910 & 174,133 & 187,279 \\ \hline Growth (\%) & NA & 7.5% & 7.5% & 7.5% & 7.5% & 7.5% & 7.5% \\ \hline Cost of Goods Sold (Net of D\&A) & 91,123 & 93,104 & 102,767 & 110,525 & 118,869 & 127,843 & 137,495 \\ \hline% of Sales & 75.3% & 71.5% & 73.4% & 73.4% & 73.4% & 73.4% & 73.4% \\ \hline Gross Profit & 29,892 & 37,047 & 37,210 & 40,019 & 43,040 & 46,289 & 49,784 \\ \hline% of Sales & 24.7% & 28.5% & 26.6% & 26.6% & 26.6% & 26.6% & 26.6% \\ \hline Selling General \&Administrative (aka "fixed costs") (doesn't include Dep\&Amort) & 10,812 & 11,893 & 12,648 & 13,603 & 14,630 & 15,734 & 16,922 \\ \hline% of Sales & 8.9% & 9.1% & 9.0% & 9.0% & 9.0% & 9.0% & 9.0% \\ \hline \multirow{2}{*}{\multicolumn{8}{|c|}{\begin{tabular}{|l|} EBITDA \\ % of Sales \end{tabular}}} \\ \hline & & & & & & & \\ \hline \multirow{2}{*}{\multicolumn{8}{|c|}{\begin{tabular}{l} Depreciation \\ Amortization \end{tabular}}} \\ \hline & & & & & & & \\ \hline EBIT & (1,474) & (1,622) & & & & & \\ \hline Interest Expense & 400 & 400 & & & & & \\ \hline Pretax Income & (1,874) & (2,022) & - & - & - & - & - \\ \hline Income Tax Expense & 4,676 & 5,158 & & & & & \\ \hline Tax Rate & NM & NM & 35.0% & 35.0% & 35.0% & 35.0% & 35.0% \\ \hline Net Income & & & & & & & \\ \hline \end{tabular}Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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