From revenue to profit, full year

Fixed costs absorb 43.6% of net revenue

Gross revenueDeductions & denialsVariable costsFixed costsDepreciationInterestIncome tax (fed. + prov.)Net income
Your scenarioBase case

Cash, month by month

Cash ends the year at $1.4M, with its low point in Jan

$1.6M-$170.6K
JanFebMarAprMayJunJulAugSepOctNovDec
Your scenarioBase case

What moves EBITDA most (±10%)

  • Price per unit
    -$963.7K / $963.7K
  • Capacity utilization
    -$572K / $572K
  • Materials per unit
    -$359.4K / $359.4K
  • Payroll
    -$288K / $288K
  • Other fixed costs
    -$132K / $132K
  • Scrap
    -$29.8K / $29.8K