The Birdie Golf$-$Hybrid Golf Merger

Input Area:

Cash paid

$$,352,000$;$000$

Sales

Production costs

Depreciation

Other expenses

EBIT

Interest

Taxable income

Taxes $(25\%)$

Net income

$\backslash$table$[[$$$,{2019}_{?},{2020}_{?},{2021}_{?},{2022}_{?},2],[09,600,000,$$$,460,800,000,$$$,512,000\frac{,}{b}ar(000),$$$,576,000,000,$$$,640,000,000$