projected financial statement for the next three years (balance sheet)

i need projected income for the next three years

A36 fx E B Jan. 01, 2022 C D Jan 02, 2021 Ian 01, 2020 $ 312,189 109,530 318,864 29,584 770,167 119,044 54,971 54,293 95,314 2,575 1,096,364 $ 253,283 65,417 140,111 17,686 476,497 78,075 34,090 54,293 92,078 2,034 737,067 5127 467 85,866 138,782 15,279 367,414 77,379 34,963 54,293 91,467 886 627452 1 CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands 2 Current assets 3 Cash 4 Accounts receivable, net 5 Inventory 6 Prepaid expenses and other current assets 7 Total current assets 8 Property and equipment, net 9 Operating lease right-of-use assets 10 Goodwill 11 Intangible assets, net 12 Other assets 13 Total assets 14 Current liabilities 15 Accounts payable 16 Accrued expenses and other current liabilities 17 Taxes payable 18 Accrued payroll and related costs 19 Operating lease liabilities 20 Current maturities of long-term debt 21 Total current liabilities 22 Total long term debt, net 23 Operating lease liabilities, non current 24 Other liabilities 25 Total liabilities 26 Commitments and contingencies (Note 13) 27 Stockholders' Equity Common stock, par value $0.01,600,000 shares authorized, 87,727 and 87,128 shares 28 outstanding at January 1, 2022 and January 2, 2021, respectively 29 Preferred stock, par value $10,30,000 shares authorized, no shares issued or outstanding 30 Additional paid-in capital 31 Retained earnings (accumulated deficit) 32 Accumulated other comprehensive income (loss) 33 Total stockholders' equity 34 Total liabilities and stockholders' equity 35 36 37 38 191,319 132,309 14,514 30,844 10,167 24,560 403,713 95,741 55,940 23,147 578,541 123621 89,068 18,316 25,810 8,247 22,697 287,759 111,017 36,546 13,327 448,649 41,447 42,003 12,687 8,002 8,086 18,941 131 166 270,846 38,589 17,822 458,423 877 871 0 337,735 178,858 353 517,823 $ 1,096,364 0 321,678 (33,744) (387) 288.418 $ 787,067 870 0 315,405 -147,583 337 169,029 $627,452 39 B11 B D E 12 Months Ended Jan 02, 2021 Jan. 01, 2022 Dec. 28, 2019 $ 212,602 $ 155,803 $ 50,434 1 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME- USD ($) $ in 2 Thousands 3 Net Income (Loss) Attributable to Parent(Abstract] 4 Net Income 5 Other comprehensive Income (loss) 6. Foreign currency translation adjustments 7 Total comprehensive Income 8 9 740 $ 219,342 (391) $ 155,410 98 $50,532 A36 fx E B Jan. 01, 2022 C D Jan 02, 2021 Ian 01, 2020 $ 312,189 109,530 318,864 29,584 770,167 119,044 54,971 54,293 95,314 2,575 1,096,364 $ 253,283 65,417 140,111 17,686 476,497 78,075 34,090 54,293 92,078 2,034 737,067 5127 467 85,866 138,782 15,279 367,414 77,379 34,963 54,293 91,467 886 627452 1 CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands 2 Current assets 3 Cash 4 Accounts receivable, net 5 Inventory 6 Prepaid expenses and other current assets 7 Total current assets 8 Property and equipment, net 9 Operating lease right-of-use assets 10 Goodwill 11 Intangible assets, net 12 Other assets 13 Total assets 14 Current liabilities 15 Accounts payable 16 Accrued expenses and other current liabilities 17 Taxes payable 18 Accrued payroll and related costs 19 Operating lease liabilities 20 Current maturities of long-term debt 21 Total current liabilities 22 Total long term debt, net 23 Operating lease liabilities, non current 24 Other liabilities 25 Total liabilities 26 Commitments and contingencies (Note 13) 27 Stockholders' Equity Common stock, par value $0.01,600,000 shares authorized, 87,727 and 87,128 shares 28 outstanding at January 1, 2022 and January 2, 2021, respectively 29 Preferred stock, par value $10,30,000 shares authorized, no shares issued or outstanding 30 Additional paid-in capital 31 Retained earnings (accumulated deficit) 32 Accumulated other comprehensive income (loss) 33 Total stockholders' equity 34 Total liabilities and stockholders' equity 35 36 37 38 191,319 132,309 14,514 30,844 10,167 24,560 403,713 95,741 55,940 23,147 578,541 123621 89,068 18,316 25,810 8,247 22,697 287,759 111,017 36,546 13,327 448,649 41,447 42,003 12,687 8,002 8,086 18,941 131 166 270,846 38,589 17,822 458,423 877 871 0 337,735 178,858 353 517,823 $ 1,096,364 0 321,678 (33,744) (387) 288.418 $ 787,067 870 0 315,405 -147,583 337 169,029 $627,452 39 B11 B D E 12 Months Ended Jan 02, 2021 Jan. 01, 2022 Dec. 28, 2019 $ 212,602 $ 155,803 $ 50,434 1 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME- USD ($) $ in 2 Thousands 3 Net Income (Loss) Attributable to Parent(Abstract] 4 Net Income 5 Other comprehensive Income (loss) 6. Foreign currency translation adjustments 7 Total comprehensive Income 8 9 740 $ 219,342 (391) $ 155,410 98 $50,532