\begin{tabular}{lrrrrrrr} \hline Digital Evervwhere. Inc. & \multicolumn{7}{l}{ Pro Forma Proiections (in $.000 s) } \\ \hline Income Statement & & & & & & & \\ & 1998 & 1999 & 2000 & 2001 & 2002 & 2003 \\ Net Sales & $8,500 & $15,000 & $35,500 & $46,000 & $52,000 & $60,000 \\ COGS & $3,200 & $5,600 & $14,000 & $18,100 & $20,100 & $24,500 \\ Gross Profit & $5,300 & $9,400 & $21,500 & $27,900 & $31,900 & $35,500 \\ & & & & & & \\ SG\&A & $3,500 & $5,410 & $6,400 & $5,300 & $7,200 & $7,800 \\ R\&D & $1,100 & $2,800 & $4,100 & $5,400 & $6,500 & $7,000 \\ Earnings before Interest and Tax & $700 & $1,190 & $11,000 & $17,200 & $18,200 & $20,700 \\ & & & & & & \\ Income Tax (35\%) & $245 & $417 & $3,850 & $6,020 & $6,370 & $7,245 \\ Net earnings & $455 & $774 & $7,150 & $11,180 & $11,830 & $13,455 \\ \hline \end{tabular} \begin{tabular}{lrrrrrrr} \hline Digital Evervwhere. Inc. & \multicolumn{7}{l}{ Pro Forma Proiections (in $.000 s) } \\ \hline Income Statement & & & & & & & \\ & 1998 & 1999 & 2000 & 2001 & 2002 & 2003 \\ Net Sales & $8,500 & $15,000 & $35,500 & $46,000 & $52,000 & $60,000 \\ COGS & $3,200 & $5,600 & $14,000 & $18,100 & $20,100 & $24,500 \\ Gross Profit & $5,300 & $9,400 & $21,500 & $27,900 & $31,900 & $35,500 \\ & & & & & & \\ SG\&A & $3,500 & $5,410 & $6,400 & $5,300 & $7,200 & $7,800 \\ R\&D & $1,100 & $2,800 & $4,100 & $5,400 & $6,500 & $7,000 \\ Earnings before Interest and Tax & $700 & $1,190 & $11,000 & $17,200 & $18,200 & $20,700 \\ & & & & & & \\ Income Tax (35\%) & $245 & $417 & $3,850 & $6,020 & $6,370 & $7,245 \\ Net earnings & $455 & $774 & $7,150 & $11,180 & $11,830 & $13,455 \\ \hline \end{tabular}