In: Finance
Given the following data from Swamp & Sand Industries, calculate the NI. The tax rate is 30%.
| Sales | 1100 |
| Cost of Sales | 400 |
| SGA | 320 |
| Depreciation | 82 |
| Interest Expense | 8 |
| NWC | 21 |
| CapEx | 120 |
| Dividends | 26 |
Note SGA does not include depreciation.
| Swamp & Sand Industries | |
| Income Statement | |
| Particulars | Amount |
| Sales | 1,100 |
| Less: Cost of sales | 400 |
| Less: SGA | 320 |
| Less: Depreciation Expenses | 82 |
| Earnings Before Interest & Tax (EBIT) | 298 |
| Less: Interest Expenses | 8 |
| Earnings Before Tax (EBT) | 290 |
| Less: Tax at 30% | 87 |
| Net Income | 203 |
Hence, the Net Income for Swamp & Sand Industries = 203