Skyline Medical
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
Units
2
Total OR's50,000
3
Total Installations @5%2,500
4
Cost Per System$25,000
5
Total Revenue$62,500,000
6
Margins (@80%)$50,000,000
7
Disposables
8
Total Procedures70,000,000
9
Total Installations @5%3,500,000
10
Cost Per Item$25
11
Total Revenue$87,500,000
12
Margins (@80%)$70,000,000
13
Consolidated
14
Total Revenue$150,000,000
15
COGS-$30,000,000
16
Gross Revenue$120,000,000
17
SG&A-$60,000,000
18
EBIT$60,000,000
19
Income Taxes-$18,000,000
20
Net Income$42,000,000
21
Fully dilluted shares204,000,000
22
EPS$0.21
23
Multiple ( @20x)$4
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1