I need help in this. Please do it correctly and fast It has all the figures, what else is missing?

What are the correct figures for the following 2004 figures? Show your work and label all calculations... a.Cost of revenues b. Gross profit $ c General and Administrative Expenses d. Sales and Marketing Expenses e Operating income/loss $. f. Costs of integrations g.Income (loss) before income tax $ h.Inventories(net of reserve of $ $ Paste Merge & Center $ - % 0.000 .00 0 Conditior Formattin Format Painter Clipboard Font Alignment Number [5 E82 X for =SUM(E77:E81) E F G H 1 A B D SCIAT INC and SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited - in thousands, except per share amounts) 2 3 4 5 2004 2003 2002 2001 $ 201,600 $ 66,194 $ 32,235 $ 16,462 $ 99,275 $ 16,837 $ 8,963 $ 4,525 $ 102,325 $ 49,357 $ 23,272 $ 11,937 5 6 REVENUES 7 Total revenues 8 COST OF REVENUES 9 Total cost of revenues 10 GROSS PROFIT 11 OPERATING EXPENSES 12 Research and development expenses 13 Sales and marketing expenses 14 General and administrative expenses Write-off of acquired in-process 15 research and development costs 16 Restructuring charges Costs of integration of acquired 17 companies Amortization of unearned 18 compensation Amortization of acquired intangible 19 assets $ 24,249 $ 14,664 $ $ 28,626 $ 14,929 $ $ 16,564 $ 6,716 $ 8,504 $ 7,341 $ 3,852 $ 6,118 5,061 2,203 $ 9,681 $ 3,375 $ 1,300 $ 15,908 $ 3,934 $ 256 $ 5,925 $ 8.676 $ 4.710 $ 1.488 $ Paste BI U - Tule 101 MI Merge & Center % 6.0 .UU .000 Formatti Format Painter Clipboard Font Alignment Number [5 E82 for =SUM(E77:E81) F G I A B D E Amortization of acquired intangible 19 assets $ 8,676 $ 4,710 $ 1,488 $ 20 Total operating expenses $ 101,248 $ 54,634 $ 24,816 $ 13,382 21 OPERATING INCOME (LOSS) $ 1,077 $ (5,277) $ (1,544) $ (1,445) 22 Interest and other income, net $ 2,687 $ 807 $ 669 $ 1,336 INCOME (LOSS) FROM CONTINUING 23 OPERATIONS BEFORE INCOME TAXES $ 3,764 $ (4,470) $ (875) $ (109) 24 Income tax expense (benefit) $ 1,581 $ 1,618 $ (90) $ INCOME (LOSS) FROM CONTINUING 25 OPERATIONS 26 Income (loss) from continuing operations $ 2,183 $ (6,088) $ (785) $ (109) Loss from operations of discontinued GDS business (including loss on disposal 27 of $3,506 in 2002) $ $ $ (3,954) 0 28 NET INCOME (LOSS) $ 2,183 $ (6,088) $ (4,739) $ (109) 29 30 Basic income (loss) per common share: Income (loss) from continuing 31 operations $ 0.10 $ (0.54) $ (0.10) 32 Loss from discontinued GDS business $ $ $ (0.51) 33 34 Net income (loss) per share $ 0.10 $ (0.54) $ (0.61) Clipboard Font Alignment E82 fic =SUM(E77:E81) B D E F (0.54) $ $ 0.10 $ (0.61) A 34 Net income (loss) per share 35 Diluted income (loss) per common 36 share: Income (loss) from continuing 37 operations 38 Loss from discontinued GDS business 39 40 Net income (loss) per share $ $ 0.10 $ $ (0.54) $ $ (0.10) (0.51) $ 0.10 $ (0.54) $ (0.61) 41 42 Clipboard Font Alignment 27 Number Styles E82 fic =SUM(E77:E81) D E F G H J A B 44 SCIAT INC and SUBSIDIARIES 45 CONSOLIDATED STATEMENTS BALANCE SHEETS 46 (Unaudited - in thousands, except per share amounts) 47 48 December 31, 49 2004 2003 2002 2001 50 ASSETS 51 Current assets: 52 Cash and cash equivalents $ 74,901 $ 24,451 $ 3,399 $ 14,819 53 Short-term investments $ 93,310 $ 92,280 $ 28,763 $ 15,865 Accounts receivable, net of allowance for doubtful accounts of $2,264, $940, $244, and $150 in 2004, 2003, 2002, and 54 2001, respectively $ 56,224 $ 13,191 $ 4,534 $ 3,225 Inventories, net of reserve of $726, $1,275, $958, and $482 in 2004, 2003, 55 2002, and 2001, respectively $ 18,168 $ 3,123 $ 1,008 $ 1,260 56 Prepaid expenses and other current asse $ 3,252 $ 1,405 $ 1,002 $ 850 57 Other current assets $ 10,944 $ $ 93 $ 784 58 Total Current Assets $ 256,808 $ 134,459 $ 38,808 $ 36,812 59 Property and equipment, net $ 18,313 $ 3,809 $ 1,246 $ 969 Computer software development costs, Format Painter ili = Merge & Center .00 0 Formattin Clipboard Font Alignment Number [5 E82 for =SUM(E77:E81) F G H B D E 56 Prepaid expenses and other current asse $ 3,252 $ 1,405 $ 1,002 $ 850 57 Other current assets $ 10,944 $ $ 93 $ 784 58 Total Current Assets $ 256,808 $ 134,459 $ 38,808 $ 36,812 59 Property and equipment, net $ 18,313 $ 3,809 $ 1,246 $ 969 Computer software development costs, net of accumulated amortization of $2,619, $1,696, $1,513, and $3,113 in 60 2004, 2003, 2002, and 2001, respectively $ 2,349 $ 1,982 $ 479 $ 727 61 Goodwill $ 305,311 $ 42,407 $ 12,826 Other intangible assets, net of accumulated amortization of $28,223 in 62 2004 and $8,483 in 2003 $ 139,192 $ 23,599 $ 595 63 Other assets $ 2,005 $ 1,900 $ 1,374 $ 1,378 64 TOTAL ASSETS $ 723,978 $ 208,156 $ 55,328 $ 39,886 65 Formatting lat Clipboard Font [5 Alignment [5 Number Styles E82 fic =SUM(E77:E81) E F G H A B C D E 55 56 LIABILITIES AND STOCKHOLDERS' EQUITY 57 Current liabilities: 58 Accounts payable $ 11,615 $ 3,799 $ 1,456 $ 988 59 Accrued compensation and related costs $ 13,046 $ 3,770 $ 2,162 $ 713 70 Advance payments and deferred revenue $ 11,319 $ 4,791 $ 1,393 $ 1,918 21 Other accrued expenses $ 7,060 $ 1,774 $ 1,424 $ 577 2 Other current liabilities $ 11,109 $ 8,695 $ 377 $ 222 73 Total current liabilities $ 54,149 $ 22,829 $ 6,812 $ 4,418 24 Other liabilities $ 57,243 $ 6,330 $ 129 75 Total liabilities $ 111,392 $ 29,159 $ 6,941 $ 4,418 76 STOCKHOLDERS' EQUITY Common stock, $.01 par value per share, authorized 50,000 shares, issued and outstanding shares of 24,401 in 2004 and 27 13,286 in 2003 $ 244 $ 133 $ 79 $ 80 28 Additional paid-in capital $ 633,882 $ 199,783 $ 65,665 $ 52,400 29 Unearned compensation $ (6,719) 80 Accumulated other comprehensive incon $ 9,309 $ 5,394 $ 2,859 $ (1,526) 31 Accumulated deficit $ (24,130) $ (26,313) $ (20,225) $ (15,486) 32 Total stockholders' equity $ 612,586 $ 178,997 $ 48,378 $ 35,468 33 Total liabilities and stockholders' equity $ 723,978 $ 208,156 $ 55,319 $ 39,886