Devlop a pro$-$forma$/$projected financial statement for income, balance, cash flow for a company with the following:

$2023$: $ in millions

Gross profit margin: $12\mathrm{.}26\%$

Operating profit margin: $2\mathrm{.}6\%$

Net income: $6,292$

Total revenue: $237,710$

Operating expenses: COGS: $212,586$

Operating income: $8,114$

Interest: $125$

Income taxes paid, net: $2,234$

Current total assets: $35,879$

Other assets: $33,115$

Total assets: $68,994$

Current liabilities: $33,583$

Long$-$term liabilities: $10,353$

Total liabilities: $43,936$

Total stockholders equity: $25,058$

Net return on total assets: $9\mathrm{.}12\%$

EPS: $14\mathrm{.}16$

$2022$: $ in thousands

Gross profit margin: $12\mathrm{.}15\%$

Operating profit margin: $3\mathrm{.}43\%$

Net income: $5,915$

Total revenue: $222,730$

Operating expenses: COGS: $199,382$

Operating income: $7,793$

Interest: $145$

Income taxes paid, net: $1,940$

Current total assets: $32,696$

Other assets: $31,470$

Total assets: $64,166$

Current liabilities: $31,998$

Long$-$term liabilities: $11,521$

Total tiabilities: $43,519$

Total stockholders equity: $20642$

Net return on total assets: $9\mathrm{.}33\%$

EPS: $13\mathrm{.}14$