what is the BEP basic earnings power for year 1

INCOME STATEMENT Revenue Cost of goods sold Gross profit Year o 4,905 2.776 2,129 165 1,183 781 303 Year 1 5,323 2.943 2,380 197 1,410 773 110 Depreciation Other expenses Operating income Interest Expense Income before taxes Provision for income taxes @ 21% 478 100 663 139 Net income 378 524 Year 0 Year 1 BALANCE SHEEET ASSETS Cash and marketable securities Short-Term Investments Receivables Inventories Total Current Assets Total Fixed Assets 210 568 563 249 1,590 2,514 191 749 736 278 1,954 2,890 Total assets 4.104 250 LIABILITIES AND EQUITY Notes Payable Accounts payable Accruals 363 177 591 451 Total current liabilities Total non-current liabilities 816 1,466 1.131 1,410 Total liabilities 2,262 2.541 Common stock and additional paid in capital Retained earnings 615 1,227 709 1,594 Total stockholdersequity 1,842 2,303 Total liabilities and stockholders equity 4.100 Diluted no. of shares Stock price WACC Dividend purchases or share 99.60 76 89.58 114 2.0 175 S