From revenue to profit, full year

Fixed costs absorb 50.8% of net revenue

Gross revenueDeductions & denialsVariable costsFixed costsDepreciationInterestIncome taxNet income
Your scenarioBase case

Cash, month by month

Cash ends the year at $307.3K, with its low point in Jan

$344.2K-$36.9K
JanFebMarAprMayJunJulAugSepOctNovDec
Your scenarioBase case

What moves EBITDA most (±10%)

  • Seats
    -$148.3K / $148.3K
  • Table turns per day
    -$148.3K / $148.3K
  • Average check
    -$148.3K / $148.3K
  • Payroll
    -$74.4K / $74.4K
  • Food cost
    -$71.1K / $71.1K
  • Other fixed costs
    -$19.2K / $19.2K