2007 2008 2009 UNITS PRICE UNITS PRICE UNITS PRICE 500,000 540,000 577,800 REVENUES Products $25,000,000.00 $50.00 $28,080,000.00 $52.00

2007 2008 2009

UNITS PRICE UNITS PRICE UNITS PRICE

500,000 540,000 577,800

REVENUES

Products $25,000,000.00 $50.00 $28,080,000.00 $52.00 $30,946,968.00 53.56

Service $1,500,000.00 $3.00 $1,593,000.00 $2.95 $1,675,620.00 2.90

TOTAL REVENUE $26,500,000.00 $53.00 $29,673,000.00 $54.95 $32,622,588.00 $56.46

EXPENSES

COGS $10,000,000.00 $20.00 $11,124,000.00 $20.60 $12,260,916.00 $21.22

Administration $5,000,000.00 $10.00 $5,151,600.00 $9.54 $5,304,204.00 $9.18

Utilities $200,000.00 $0.40 $205,200.00 $0.38 $213,786.00 $0.37

Rent $500,000.00 $1.00 $513,000.00 $0.95 $531,576.00 $0.92

Depreciation $500,000.00 $1.00 $502,200.00 $0.93 $502,686.00 $0.87

Consultants $35,000.00 $0.07 $43,200.00 $0.08 $40,446.00 $0.07

Bad debt $15,000.00 $0.03 $10,800.00 $0.02 $17,334.00 $0.03

TOTAL EXPENSES $16,250,000.00 $32.50 $17,550,000.00 $32.50 $18,870,948.00 $32.66

EBIT $10,250,000.00 $20.50 $12,123,000.00 $22.45 $13,751,640.00 $23.80

Margin 38.68% 40.86% 42.15%

EBITDA $10,750,000.00 $21.50 $12,625,200.00 $23.38 $14,254,326.00 $24.67

Margin 40.57% 42.55% 43.69%

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

Part 1 Review the 6 key elements of a learning organization (Ch. 11 of Strategic Management by Dess). Inspiring and Motivating People with the

Part 1 Review the 6 key elements of a learning organization (Ch. 11 of Strategic Management by Dess). Inspiring and Motivating People with the Organization’s Purpose Empowering Employees at All Levels Accumulating and Sharing internal Knowledge Gathering and Integrating External Information Challenging the Status Quo Enabling Creativity Evaluate the extent to which—high, medium, or

Final Essay: Traditional Approach Directions & Requirements: Write a 6 page double spaced (1,500+ word) analysis essay on the following topic below.  I

Final Essay: Traditional Approach Directions & Requirements: Write a 6 page double spaced (1,500+ word) analysis essay on the following topic below.  I would prefer that you not use secondary sources unless there is a need to include biographical/historical information. Rely on your own reading of the stories and not on the reviews/critiques

Instructions First, create an outline or concept map that summarizes your communication plan for a significant organizational change or event. Consider the

Instructions First, create an outline or concept map that summarizes your communication plan for a significant organizational change or event. Consider the following examples: a new company branding initiative; the restructuring of a team, department or business unit; a company-wide community service project; the transition of an executive leader; an

Description ‫المملكة العربية السعودية‬ ‫وزارة التعليم‬ ‫الجامعة السعودية اإللكترونية‬ Kingdom of Saudi Arabia Ministry of Education Saudi

Description ‫المملكة العربية السعودية‬ ‫وزارة التعليم‬ ‫الجامعة السعودية اإللكترونية‬ Kingdom of Saudi Arabia Ministry of Education Saudi Electronic University College of Administrative and Financial Sciences Assignment 3 Introduction to International Business (MGT 321) Due Date: 04/05/2024 @ 23:59 Course Name: Introduction to International Business Course Code: MGT-321 Student’s Name: Semester: