From revenue to profit, full year
Fixed costs absorb 43.6% of net revenue
Gross revenueDeductions & denialsVariable costsFixed costsDepreciationInterestIncome tax (fed. + prov.)Net income
Cash, month by month
Cash ends the year at $1.4M, with its low point in Jan
$1.6M-$170.6K
JanFebMarAprMayJunJulAugSepOctNovDec
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