Please fill in and also explain how to find the answers. Which formulas are used, etc.

2020 2021 2022 2023 2024 2025 Income Statement Finished Goods Expense Depreciation Labor Overhead EBIT Interest Income (5% interest rate) Pretax Tax (30%tax rate) Net Income 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 30,000 9,000 21,000 30,000 9,000 21,000 30,000 9,000 21,000 30,000 9,000 21,000 30,000 9,000 21,000 Balance Sheet (change in account) Cash PP&E Debt Equity (150,000) 300,000 150,000 Cash Flow Statement Net Income Depreciation Cash Flow from Operations Capex Cash Flow from Investing Issues (Retirement) Debt Cash Flow from Financing Cash Generated (300,000) (300,000) 150,000 150,000 (150,000) 2020 2021 2022 2023 2024 2025 Income Statement Finished Goods Expense Depreciation Labor Overhead EBIT Interest Income (5% interest rate) Pretax Tax (30%tax rate) Net Income 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 200,000 (60,000) (100,000) (10,000) 30,000 30,000 9,000 21,000 30,000 9,000 21,000 30,000 9,000 21,000 30,000 9,000 21,000 30,000 9,000 21,000 Balance Sheet (change in account) Cash PP&E Debt Equity (150,000) 300,000 150,000 Cash Flow Statement Net Income Depreciation Cash Flow from Operations Capex Cash Flow from Investing Issues (Retirement) Debt Cash Flow from Financing Cash Generated (300,000) (300,000) 150,000 150,000 (150,000)