Look forwardAct III · what’s coming & what it’s worth
Revenue
$625K
Net income
$184K
Operating margin
29.4%
Cypress Ridge CPA · FY2025
| Line | Amount | % rev |
|---|---|---|
| Revenue | 625,000 | 100% |
| Depreciation | (6,000) | 1.0% |
| Insurance incl. E&O | (15,000) | 2.4% |
| Marketing | (9,000) | 1.4% |
| Other G&A | (21,000) | 3.4% |
| Payroll taxes & benefits | (49,000) | 7.8% |
| Rent & occupancy | (44,000) | 7.0% |
| Salaries & wages | (266,000) | 42.6% |
| Tax software & technology | (31,000) | 5.0% |
| Operating Income | 184,000 | 29.4% |
| Net Income | 184,000 | 29.4% |
A pre-tax book: the demo models no income-tax line, so Net Income reads pre-tax.
Defense · Protection
✓ Trial balance ties to zero
✓ Balance sheet balances
Creation · Offense
Work with us
Bring your books; we’ll build this for real.
Schedule a call ›