hello, could you please answer this question so that I will be able to learn how to do it? Thank you!

Laiho Industries's 2020 and 2021 balance sheets (in thousands of dollars) are shown.

Laiho Industries: Balance Sheets as of December 31 (thousands of dollars)
	2021			2020
Cash	$	104,458		$	87,950
Accounts receivable		104,876			87,325
Inventories		37,441			34,247
Total current assets	$	246,775		$	209,522
Net fixed assets		67,702			42,669
Total assets	$	314,477		$	252,191
Accounts payable	$	32,246		$	24,060
Accruals		33,220			24,455
Notes payable		17,308			14,318
Total current liabilities	$	82,774		$	62,833
Long-term debt		80,132			65,832
Total liabilities	$	162,906		$	128,665
Common stock		95,500			88,000
Retained earnings		56,071			35,526
Total common equity	$	151,571		$	123,526
Total liabilities and equity	$	314,477		$	252,191

The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Enter your answers in thousands. For example, an answer of $1 thousand should be entered as 1, not 1,000. Round your answers to the nearest whole number. Use a minus sign to enter negative values, if any.

Download spreadsheet Financial Statements, Cash Flow, and Taxes-68ec72.xlsx

Sales for 2021 were $456,150,000, and EBITDA was 16% of sales. Furthermore, depreciation and amortization were 19% of net fixed assets, interest was $8,191,000, the corporate tax rate was 25%, and Laiho pays 47.25% of its net income as dividends. Given this information, construct the firm's 2021 income statement.

Laiho Industries: Income Statement for Year Ending December 31, 2021 (thousands of dollars)
	2021
Sales	$
Operating costs excluding depreciation and amortization	-
EBITDA	$
Depreciation and amortization	-
EBIT	$
Interest	-
EBT	$
Taxes (25%)	-
Net income	$
Common dividends	$
Addition to retained earnings