{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Income statement"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Income statement","index":0,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[1,2,1,9],[2,2,2,8]]}
[]
[null,null,"20XX",{"$nulls":7}," "]
[null,null,"Contoso Income Statement"]
[]
[null,null,"Revenue"]
[]
[{"$nulls":3},"Gross sales"]
[{"$nulls":3},"Less: ","Sales returns and allowances"]
[{"$nulls":4},"Net sales",null,{"$f":"F7-F8","v":0}]
[]
[null,null,"Cost of goods sold"]
[]
[{"$nulls":3},"Beginning inventory"]
[{"$nulls":3},"Add:","Purchases"]
[{"$nulls":4},"Direct labor"]
[{"$nulls":4},"Indirect expenses"]
[{"$nulls":4},"Inventory available",null,{"$f":"SUM(F13:F17)","v":0}]
[]
[{"$nulls":3},"Less:","Ending inventory"]
[{"$nulls":4},"Cost of goods sold",null,{"$f":"G17-F19","v":0}]
[]
[{"$nulls":4},"Gross profit (loss)",null,{"$f":"G9-G20","v":0}]
[]
[null,null,"Expenses"]
[]
[{"$nulls":3},"Rent"]
[{"$nulls":3},"Amortization",null,0]
[{"$nulls":3},"Utilities",null,0]
[{"$nulls":3},"Wages & direct costs",null,0]
[{"$nulls":3},"Commissions",null,0]
[{"$nulls":3},"Supplies",null,0]
[{"$nulls":3},"Marketing",null,0]
[{"$nulls":3},"Logistics",null,0]
[{"$nulls":3},"Repairs and maintenance",null,0]
[{"$nulls":3},"Miscellaneous",null,0]
[{"$nulls":3},"Depreciation",null,0]
[{"$nulls":3},"Interest",null,0]
[{"$nulls":4},"Total expenses",null,{"$f":"SUM(F26:F38)","v":0}]
[]
[{"$nulls":4},"Net operating income",null,{"$f":"G22-G38","v":0}]
[]
[null,null,"Other income"]
[]
[{"$nulls":3},"Gain (loss) on sale of assets"]
[{"$nulls":3},"Interest income"]
[{"$nulls":4},"Total other income",null,{"$f":"SUM(F44:F46)","v":0}]
[]
[{"$nulls":4},"Net income (loss)",null,{"$f":"G40+G46","v":0}]