Please help with the Income Statement specifically EBITDA and EBIT. Thanks! \begin{tabular}{|c|c|c|c|c|c|c|c|} \hline INCOME...

50.1K

Verified Solution

Question

Accounting

image

Please help with the Income Statement specifically EBITDA and EBIT. Thanks!

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline INCOME STATEMENT & 201 & 202 & 203 & 204 & 205 & 206 & 207 \\ \hline Revenue & 121,015 & 130,151 & 139,977 & 150,544 & 161,910 & 174,133 & 187,279 \\ \hline Growth (\%) & NA & 7.5% & 7.5% & 7.5% & 7.5% & 7.5% & 7.5% \\ \hline Cost of Goods Sold (Net of D\&A) & 91,123 & 93,104 & 102,767 & 110,525 & 118,869 & 127,843 & 137,495 \\ \hline% of Sales & 75.3% & 71.5% & 73.4% & 73.4% & 73.4% & 73.4% & 73.4% \\ \hline Gross Profit & 29,892 & 37,047 & 37,210 & 40,019 & 43,040 & 46,289 & 49,784 \\ \hline% of Sales & 24.7% & 28.5% & 26.6% & 26.6% & 26.6% & 26.6% & 26.6% \\ \hline Selling General \&Administrative (aka "fixed costs") (doesn't include Dep\&Amort) & 10,812 & 11,893 & 12,648 & 13,603 & 14,630 & 15,734 & 16,922 \\ \hline% of Sales & 8.9% & 9.1% & 9.0% & 9.0% & 9.0% & 9.0% & 9.0% \\ \hline \multirow{2}{*}{\multicolumn{8}{|c|}{\begin{tabular}{|l|} EBITDA \\ % of Sales \end{tabular}}} \\ \hline & & & & & & & \\ \hline \multirow{2}{*}{\multicolumn{8}{|c|}{\begin{tabular}{l} Depreciation \\ Amortization \end{tabular}}} \\ \hline & & & & & & & \\ \hline EBIT & (1,474) & (1,622) & & & & & \\ \hline Interest Expense & 400 & 400 & & & & & \\ \hline Pretax Income & (1,874) & (2,022) & - & - & - & - & - \\ \hline Income Tax Expense & 4,676 & 5,158 & & & & & \\ \hline Tax Rate & NM & NM & 35.0% & 35.0% & 35.0% & 35.0% & 35.0% \\ \hline Net Income & & & & & & & \\ \hline \end{tabular}

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students