$20192020202120222023$

Total revenue $959,000879,000965,000980,000$

Gross profit $959,000879,000965,000980,000$

Operating expense

Selling general and administrative $93,00086,00089,000101,000$

Total operating expenses $713,000723,000656,000754,000$

Operating income or loss $246,000156,000309,000226,000$

Interest expense $185,000153,000142,000199,000$

Total other income$/$expenses net $6,0006,0003,000$

Income before tax $73,00072,000106,00031,000$

Income tax expense $21,00025,00042,0006,000$

Income from continuing operations $52,00047,00064,00025,000$

Net income $52,00047,00064,00025,000$

Net income available to common shareholders $52,00047,00064,00025,000$

Basic EPS $0\mathrm{.}120\mathrm{.}110\mathrm{.}120\mathrm{.}06$

Dilutes EPS $0\mathrm{.}100\mathrm{.}080\mathrm{.}110\mathrm{.}04$

Basic average shares $444,000446,000448,000443,000$

Diluated average shares $520,000446,000448,000555,556$

Operating Revenue $-$ Growth Rate $-0\mathrm{.}0834202290\mathrm{.}0978384530\mathrm{.}015544041$

Total Operating expendture $0\mathrm{.}7434827950\mathrm{.}8225255970\mathrm{.}6797927460\mathrm{.}769387755$

Depreciatyion$/$PPE $-1\mathrm{.}145882819-1\mathrm{.}164926931-1\mathrm{.}202089269-1\mathrm{.}167863555$

Amortisation$/$PPE

Income tax expense $0\mathrm{.}2876712330\mathrm{.}3472222220\mathrm{.}3962264150\mathrm{.}193548387$

How do I forecast this for the next $5$ years?