Can you please make a simplified pro forma income statement and balance sheet using this data. Please compute EFN as well... Thanks!!!

Breakdown TTM > Total Revenue 270,334,000 Cost of Revenue 116,435,000 Gross Profit 153,899,000 > Operating Expense 71,528,000 Operating Income 82,371,000 > Net Non Operating Int... 1,215,000 > Other Income Expense 4,799,000 Pretax Income 88,385,000 Tax Provision 13,846,000 > Net Income Common ... 74,539,000 Diluted NI Available to C... 74,539,000 Basic EPS Diluted EPS Basic Average Shares Diluted Average Shares Total Operating Income ... 82,371,000 Total Expenses 187,963,000 Net Income from Contin... 74,539,000 Normalized Income 69,769,044 Interest Income 1,568,000 Interest Expense 353,000 Net Interest Income 1,215,000 EBIT 88,738,000 EBITDA 102,208,000 Reconciled Cost of Reve... 116,435,000 Reconciled Depreciation 13,470,000 Net Income from Contin... 74,539,000 Total Unusual Items Excl... 5,656,000 Total Unusual Items 5,656,000 Normalized EBITDA 96,552,000 Tax Rate for Calcs 0 Tax Effect of Unusual Ite... 886,044 Breakdown 12/31/2021 > Total Assets 359,268,000 > Total Liabilities Net Minority In... 107,633,000 > Total Equity Gross Minority Int... 251,635,000 Total Capitalization 264,479,000 Common Stock Equity 251,635,000 Capital Lease Obligations 15,551,000 Net Tangible Assets 227,262,000 Working Capital 123,889,000 Invested Capital 264,479,000 Tangible Book Value 227,262,000 Total Debt 28,395,000 Share Issued 662,121 Ordinary Shares Number 662,121 Breakdown TTM > Total Revenue 270,334,000 Cost of Revenue 116,435,000 Gross Profit 153,899,000 > Operating Expense 71,528,000 Operating Income 82,371,000 > Net Non Operating Int... 1,215,000 > Other Income Expense 4,799,000 Pretax Income 88,385,000 Tax Provision 13,846,000 > Net Income Common ... 74,539,000 Diluted NI Available to C... 74,539,000 Basic EPS Diluted EPS Basic Average Shares Diluted Average Shares Total Operating Income ... 82,371,000 Total Expenses 187,963,000 Net Income from Contin... 74,539,000 Normalized Income 69,769,044 Interest Income 1,568,000 Interest Expense 353,000 Net Interest Income 1,215,000 EBIT 88,738,000 EBITDA 102,208,000 Reconciled Cost of Reve... 116,435,000 Reconciled Depreciation 13,470,000 Net Income from Contin... 74,539,000 Total Unusual Items Excl... 5,656,000 Total Unusual Items 5,656,000 Normalized EBITDA 96,552,000 Tax Rate for Calcs 0 Tax Effect of Unusual Ite... 886,044 Breakdown 12/31/2021 > Total Assets 359,268,000 > Total Liabilities Net Minority In... 107,633,000 > Total Equity Gross Minority Int... 251,635,000 Total Capitalization 264,479,000 Common Stock Equity 251,635,000 Capital Lease Obligations 15,551,000 Net Tangible Assets 227,262,000 Working Capital 123,889,000 Invested Capital 264,479,000 Tangible Book Value 227,262,000 Total Debt 28,395,000 Share Issued 662,121 Ordinary Shares Number 662,121