Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following question is based on the Pro Forma Income Statement of Cinoflex, Inc. which is in millions of dollars Item 2017 2018 2019 2020

The following question is based on the Pro Forma Income Statement of Cinoflex, Inc. which is in millions of dollars

Item 2017 2018 2019 2020 2021 2022
Sales $75,000 $88,538 $103,234 $119,777 $138,149 $158,526
Cost of Goods Sold ($34,000) ($40,467) ($47,351) ($55,279) ($64,167) ($74,119)
Gross Profit $41,000 $48,071 $55,883 $64,498 $73,982 $84,407
Sales and Marketing Expense ($11,250) ($14,579) ($18,582) ($23,356) ($27,630) ($31,705)
Administrative Expense ($13,500) ($13,254) ($15,485) ($16,769) ($17,969) ($20,608)
EBITDA $16,250 $20,238 $21,816 $24,373 $28,393 $32,094
Depreciation ($5,500) ($5,450) ($5,405) ($6,865) ($7,678) ($7,710)
Interest Expense ($75) ($6,800) ($6,800) ($6,800) ($7,820) ($8,160)
Pre-Tax Income $10,675 $7,988 $9,611 $10,708 $12,895 $16,223
Income Tax ($3,736) ($2,796) ($3,364) ($3,748) ($4,513) ($5,678)
Net Income $6,939 $5,192 $6,247 $6,960 $8,382 $10,545

What is the forecasted Sales, Marketing and Administrative Expenses stated as a percentage of Sales?

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Canadian Multinationals And International Finance

Authors: Gregory P. Marchildon, Duncan McDowall

1st Edition

0714634816, 978-0714634814

More Books

Students also viewed these Finance questions

Question

how do you graph a y graph

Answered: 1 week ago