Company A Company B
Total Revenue $800,000 $800,000
Cost of Goods Sold $100,000 $100,000
Gross Profit $700,000 $700,000
Salaries $50,000 $50,000
Rent and Utilities $30,000 $20,000
Depreciation $15,000 $18,000
Operating Profit $605,000 $612,000
Interest Expense $35,000 $10,000
Taxes $60,000 $60,000
Interest & Tax $95,000 $70,000
Net Income $510,000 $542,00