Need Help turning this income statement into a pro forma income statement

Income Statement
Period Ending:	12/31/2020	12/31/2021	12/31/2022
Total Revenue	$14,145,000	$13,708,000	$12,218,000
Cost of Revenue	$10,033,000	$9,813,000	$8,802,000
Gross Profit	$4,112,000	$3,895,000	$3,416,000
Operating Expenses
Research and Development	--	--	--
Sales, General and Admin.	$3,748,000	$3,977,000	$4,730,000
Non-Recurring Items	$4,000	$12,000	$70,000
Other Operating Items	--	--	--
Operating Income	$360,000	($94,000)	($1,384,000)
Add'l income/expense items	($9,000)	($4,000)	$92,000
Earnings Before Interest and Tax	$351,000	($98,000)	($1,292,000)
Interest Expense	$146,000	$32,000	$27,000
Earnings Before Tax	$205,000	($130,000)	($1,319,000)
Income Tax	$20,000	$1,000	$12,000
Minority Interest	--	--	--
Equity Earnings/Loss Unconsolidated Subsidiary	--	--	--
Net Income-Cont. Operations	$185,000	($131,000)	($1,331,000)
Net Income	$185,000	($131,000)	($1,331,000)

Pro Forma - Income Statement
Period Ending:	2023	2024	2025
Total Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Research and Development
Sales, General and Admin.
Non-Recurring Items
Other Operating Items
Operating Income
Add'l income/expense items
Earnings Before Interest and Tax
Interest Expense
Earnings Before Tax
Income Tax
Minority Interest
Equity Earnings/Loss Unconsolidated Subsidiary
Net Income-Cont. Operations
Net Income