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 are stated in millions of dollars. Item 2017 2018 2019 2020

The following question is based on the Pro-Forma Income Statement of Cinoflex, Inc. which are stated 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

If Cinoflex makes a commitment to reduce Sales, Marketing, and Administrative expenses by 10%, how much earnings could be increased in 2022?

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

More Books

Students also viewed these Finance questions