please provide a spreadsheet for the following information:

and a modest profit margin of $10\%.$ It has a strong balance sheet with a debt$-$to$-$equity ratio of $0\mathrm{.}2$ and plans to go public in the next $2-3$ years to raise capital for expansion. The company is eyeing an IPO to fuel its growth, including R&D and market expansion efforts.

$2.$ Stock Analysis:

Potential Stock Investments:

$1.$ Agri$-$Enviro Tech Solutions $($AETS$)$

$-$ Historical Returns: $($AETS$)$ has demonstrated steady growth with an average annual return of $9\%$ over the last five years.

$-$ Future Return Estimate: Using a historical return$-$based approach, the future return estimate stands at $8\mathrm{.}5\%,$ considering the increasing market competition and the company's slower innovation pace.

$-$ Risk Assessment: The standard deviation is $12\%,$ indicating moderate risk. The probability range shows a $68\%$ chance that returns will fall between $-3\mathrm{.}5\%$ and $20\mathrm{.}5\%.$

$-$ Market Efficiency Influence: The Fama$-$French three$-$factor model suggests AETS benefits from high exposure to small$-$cap stocks, although it may underperform during market downturns. CAPM suggests a beta of $1\mathrm{.}2,$ meaning it is slightly more volatile than the broader market.

$-$ Behavioral Finance Impact: AETS is not highly influenced by retail trading or meme stocks but shifts in market sentiment could impact its pricing.

$2.$ Greener Dirt Technologies $($GFT$)$

$-$ Historical Returns: GFT has averaged annual returns of $13\%,$ driven by innovation in precision farming technology.

$-$ Future Return Estimate: The company's cutting$-$edge technology and strong market position lead to a projected future return of $12\%.$

$-$ Risk Assessment: GFT shows higher volatility with a standard deviation of $20\%.$ Returns have a $68\%$ probability of falling between $-8\%$ and $33\%.$

$-$ Market Efficiency Influence: CAPM indicates a high beta of $1\mathrm{.}7,$ reflecting greater volatility than the market. The Fama$-$French model supports this by highlighting high exposure to market and size risks.

$-$ Behavioral Finance Impact: GFT has been susceptible to retail speculation, especially during market hype around tech innovation, which could impact short$-$term pricing.

$3.$ EcoFarms Agriculture Systems $($EFAS$)$

$-$ Historical Returns: EFAS has provided more conservative returns with an average of $7\%$ over five years, primarily due to its focus on sustainable farming infrastructure.

$-$ Future Return Estimate: Expected returns are projected to be around $6\mathrm{.}5\%,$ considering the slow but steady growth in sustainable agriculture.

$-$ Risk Assessment: EFS has a low standard deviation of $10\%,$ indicating lower risk. The $68\%$ probability range suggests returns between $-3\mathrm{.}5\%$ and $17\mathrm{.}5\%.$

$-$ Market Efficiency Influence: CAPM shows a low beta of $0\mathrm{.}8,$ meaning the stock is less volatile and may provide stability during downturns.

$-$ Behavioral Finance Impact: EFS is less likely to be affected by speculative retail trading or meme stock phenomena.

Selected Stock for In$-$depth Analysis: Greener Dirt Technologies $($GDT$)$

$-$ Financial Statements Review:

$-$ Balance Sheet: GDT has a solid asset base with low debt, high liquidity, and an excellent capacity for innovation investment.

Income Statement: Its net income growth rate is $15\%,$ driven by rising demand for precision agriculture.

$-$ Stockholders' Equity: Steady growth in retained earnings indicates confidence in long$-$term profitability.

$-$ Cash Flow Statement: Positive operating cash flows, with a portion allocated toward R&D$.$

$-$ Financial Ratios:

$-$ Profit Margin: $20\%$

$-$ Return on Equity $($ROE$)$: $18\%$

$-$ Current Ratio: $3\mathrm{.}0,$ highlighting strong liquidity

Conclusion: GDT appears to be a solid investment, benefiting from growth in precision farming and innovation in agriculture technology.

$3.$ Option Analysis:

Options for Consideration:

$1.$ Call Option on Greener Dirt Technologies $($GDT$)$

$-$ Evaluation: Using the Black$-$Scholes model, a $6-$month call option on GFT with a strike price of $$50$ is $$6,$ given its volatility and current market price.

Risk and Benefit: A call option allows investors to profit from a potential rise in GDT$$s stock price, with risk limited to the option premium.

$2.$ Put Option on EcoFarms Agriculture Systems $($EFAS$)$

$-$ Evaluation: The binomial option pricing model estimates the price of a $6-$month put option with a strike price of $$40$ at $$3\mathrm{.}5.$

Risk and Benefit: This put option could provide a hedge against market downturns by insuring against a drop in EFAS stock price.

$4.$ Bond Analysis:

Expansion Financing via Bond Issuance:

Issuance Strategy: Insta Dirt Detector plans to issue $5-$year bonds with a $5\%$ coupon rate to raise $$50$ million for expansion.

$-$ Bond Market Dynamics: With interest rates forecasted to rise, Insta Dirt Detector must consider the impact of future rate hikes on bond prices. A higher interest rate environment would make new bonds more attractive but could also lowe