Please provide detailed step by step instructions on how to calculate WACC based on this Bal. Sheet using the most recent data.

Report Date	12/31/2021		12/31/2020
Currency	USD		USD
Consolidated	Yes		Yes
Scale	Thousands		Thousands
Cash & cash equivalents	36,220,000		42,122,000
Marketable securities	59,829,000		42,274,000
Inventories	32,640,000		23,795,000
Accounts receivable, net & other current assets, gross	33,991,000		25,642,000
Less: Allowance for doubtful accounts receivable	1,100,000		1,100,000
Accounts receivable, net & other current assets, net	32,891,000		24,542,000
Total current assets	161,580,000		132,733,000
Land & buildings	81,104,000		57,324,000
Equipment	128,683,000		97,224,000
Equipment & internal-use software	-		-
Other assets	4,118,000		3,772,000
Construction in progress	24,895,000		15,228,000
Gross property & equipment	238,800,000		173,548,000
Less accumulated depreciation	-		-
Less accumulated depreciation & amortization	78,519,000		60,434,000
Property & equipment, net	160,281,000		113,114,000
Operating leases	56,082,000		37,553,000
Goodwill	15,371,000		15,017,000
Other assets	27,235,000		22,778,000
Total assets	420,549,000		321,195,000
Accounts payable	78,664,000		72,539,000
Accrued expenses & other current liabilities	51,775,000		44,138,000
Unearned revenue	11,827,000		9,708,000
Total current liabilities	142,266,000		126,385,000
Long-term lease liabilities	67,651,000		52,573,000
Notes	49,750,000		32,250,000
Credit Facility	803,000		338,000
Other long-term debt	-		586,000
Total long-term debt	50,553,000		33,174,000
Unamortized discount and issuance costs, net	(318,000)		(203,000)
Less current portion of long-term debt	1,491,000		1,155,000
Long-term debt	48,744,000		31,816,000
Long-term capital lease obligations	-		-
Long-term financing lease obligations	-		-
Construction liability	-		-
Tax contingencies	-		-
Long-term deferred tax liabilities	-		-
Other long-term liabilities	-		-
Other long-term liabilities	23,643,000		17,017,000
Common stock	5,000		5,000
Treasury stock, at cost	1,837,000		1,837,000
Additional paid-in capital	55,538,000		42,865,000
Foreign currency translation adjustments, net of tax	-		-
Unrealized gains (loss) on available-for-sale securities, net of tax	-		-
Accumulated other comprehensive income (loss)	(1,376,000)		(180,000)
Retained earnings (accumulated deficit)	85,915,000		52,551,000
Total stockholders' equity (deficit)	138,245,000		93,404,000