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 18192 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