Please help me create the 2023 pro forma financial statements (Statement of Cash Flows, Balance Sheet, Income Statement) for The Boston Beer Company assuming the trends will continue for 2023.

The Boston Beer Company Projected Comprehensive Income Statement Sheet for the year ended December 31, 2023 (in Thousands)
	2023 (Projected)	2022	2021
Revenue		$ 2,222,667	$ 2,196,650
Less excise taxes		132,333	139,028
Net revenue		2,090,334	2,057,622
Cost of goods sold		1,228,348	1,259,830
Gross profit		861,986	797,792
Operating expenses:
Advertising, promotional, and selling expenses		578,400	606,994
General and administrative expenses		157,534	133,624
Contract termination costs and other		5,379	30,678
Impairment of intangible asset		27,100	-
Impairment of brewery assets		2,782	18,499
Total operating expenses		771,195	789,795
Operating income		90,791	7,997
Other income (expense):
Interest income (expense), net		2,561	(110)
Other (expense) income, net		(1,916)	(978)
Total other income (expense), net		645	(1,088)
Income before income tax provision (benefit)		91,436	6,909
Income tax provision (benefit)		24,173	(7,644)
Net income		$ 67,263	$ 14,553
Net income per common share - basic		$ 5.46	$ 1.19
Net income per common share - diluted		$ 5.44	$ 1.17
Weighted-average number of common shares - basic		12,317	12,280
Weighted-average number of common shares - diluted		12,345	12,436
Net income		$ 67,263	$ 14,553
Other comprehensive (loss) income:
Foreign currency translation adjustment		(269)	(32)
Defined benefit plans liability adjustment		253	90
Total other comprehensive (loss) income, net of tax		16	58
Comprehensive income		$ 67,247	$ 14,611
The Boston Beer Company Projected Comprehensive Balance Sheet for the year ended December 31, 2023 (in Thousands)
	2023 (Projected)	2022	2021
Assets
Current Assets:
Cash and cash equivalents		$ 180,560	$ 26,853
Restricted cash		-	39,468
Accounts receivable		56,672	55,022
Inventories		148,450	149,118
Prepaid expenses and other current assets		27,461	21,462
Income tax receivable		10,126	53,418
Total current assets		423,269	345,341
Property, plant, and equipment, net		667,909	664,815
Operating right-of-use assets		43,768	52,774
Goodwill		112,529	112,529
Intangible assets		76,324	103,677
Third-party production prepayments		61,339	88,294
Other assets		35,635	19,354
Total assets		$ 1,420,773	$ 1,386,784
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable		$ 84,248	$ 85,920
Accrued expenses and other current liabilities		111,153	161,552
Current operating lease liabilities		8,866	7,634
Total current liabilities		204,267	255,106
Deferred income taxes, net		96,592	87,495
Non-current operating lease liabilities		45,274	53,849
Other liabilities		6,091	6,925
Total liabilities		352,224	403,375
Commitments and Contingencies(See Note N)
Stockholders' Equity:
Class A Common Stock, $0.01par value; 22,700,000shares authorized; 10,238,009		102	102
and 10,183,801issued and outstanding as of December 31, 2022 and
December 25, 2021, respectively
Class B Common Stock, $0.01par value; 4,200,000shares authorized; 2,068,000		21	21
issued and outstanding at December 31, 2022 and December 25, 2021
Additional paid-in capital		629,515	611,622
Accumulated other comprehensive loss		(210)	(194)
Retained earnings		439,121	371,858
Total stockholders' equity		1,068,549	983,409
Total liabilities and stockholders' equity		$ 1,420,773	$ 1,386,784
The Boston Beer Company Consolidated Statement of Cash Flows for the year ended December 31, 2023 (in Millions)
	2023 (Projected)	2022	2021
Cash flows provided by operating activities:
Net income		$ 67,263	$ 14,553
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		81,356	72,096
Impairment of intangible asset		27,100	-
Impairment of brewery assets		2,782	18,499
Gain on sale of property, plant, and equipment		(237)	(217)
Change in right-of-use assets		7,972	8,018
Other non-cash expense (income)		326	(182)
Stock-based compensation expense		13,988	18,615
Deferred income taxes		9,097	(5,225)
Changes in operating assets and liabilities:
Accounts receivable		(2,042)	23,071
Inventories		131	(21,224)
Prepaid expenses, income tax receivable, and other current assets		38,652	(49,073)
Third-party production prepayments		26,955	(16,635)
Other assets		(14,031)	(5,699)
Accounts payable		(2,219)	(27,361)
Accrued expenses and other current liabilities		(50,358)	38,894
Change in operating lease liabilities		(6,516)	(8,229)
Other liabilities		(274)	(3,604)
Net cash provided by operating activities		199,945	56,297
Cash flows used in investing activities:
Purchases of property, plant, and equipment		(90,582)	(147,919)
Proceeds from sale of property, plant, and equipment		2,076	1,157
Other investing activities		-	145
Net cash used in investing activities		(88,506)	(146,617)
Cash flows provided by (used in) financing activities:
Proceeds from exercise of stock options and sale of investment shares		7,946	10,465
Net cash paid on note payable and finance leases		(1,672)	(1,570)
Cash borrowed on line of credit		30,000	-
Cash paid on line of credit		(30,000)	-
Payment of tax withholding on stock-based payment awards and investment shares		(3,474)	(15,536)
Net cash provided by (used in) financing activities		2,800	(6,641)
Change in cash and cash equivalents		114,239	(96,961)
Cash and cash equivalents and restricted cash at beginning of period		66,321	163,282
Cash and cash equivalents and restricted cash at end of period		$ 180,560	$ 66,321
Supplemental disclosure of cash flow information:
Income taxes paid		$ 16,980	$ 53,889
Income taxes refunded		$ 45,124	$ 12,668
Cash paid for amounts included in measurement of lease liabilities
Operating cash flows for operating leases		$ 8,510	$ 10,495
Operating cash flows for finance leases		$ 71	$ 121
Financing cash flows for finance leases		$ 1,598	$ 1,499
Right-of-use-assets obtained in exchange for operating lease obligations		$ (827)	$ 2,309
Right-of-use-assets obtained in exchange for finance lease obligations		$ -	$ 472
Change in purchase of property, plant and equipment in accounts payable and accrued expenses		$ 1,045	$ 15,824
Supplemental disclosure of cash, cash equivalents and restricted cash	2023 (Projected)	2022	2021
Cash and cash equivalents		$ 180,560	$ 26,853
Restricted cash		-	39,468
Total cash, cash equivalents and restricted cash shown in the statements of cash flows	$ -	$ 180,560	$ 66,321

I do not need every row calculated just the totals for each sections.