Revenue 33600 COGS fixed 2000 COGS variable 16800 Gross Profit 14800 OpEx fixed 800 OpEx variable 6720 Depreciation 1680 EBIT 5600 Interest all fixed 826 EBT 4774 Tax (%20) 954.8 Net Income 3819.2 Preferred Stock Dividend 2000 Earning available to 1819 21 3819.2 Preferred Stock Dividend 2000 Earning available to 1819.2 Common Stockholder If we forecast 2020 revenue increase by 20% nd depreciation remain the same Type in positive one thousand as 1000 and negtive one thousand as -1000 Do not use comma or full stop Gross profit in 2020 will be EBIT in 2020 will be Earning available to common shareholders