Excel Crash Course - Book1 - Blank

Table of Contents
Financial Analysis
Research

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.

All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, recordin
 Strictly Confidential

ormulas, and code, are protected under international copyright and trademark laws.
including photocopying, recording, or other electronic or mechanical methods,
Income Statement
Revenue 150000 165000
COGS 67500 74250
Gross Profit 82500 90750
SG&A 16500 18150
EBITDA 66000 72600
Depreciation 6600 7260
Interest 1000 1000
EBT 58400 64340
Taxes 17520 19302
Net Income 40880 45038