Where do we get the numbers in green from, what is the formula;

Sales COGS Gross Profit S&A expenses Income from operations Graphic Design Income Statement $ 69 69 69 69 69 69 69 69 $ $ $ Interest Expense Income before income taxes $ Income taxes Net Income $ $ $ 800,000 670,450 129,550 103,280 26,270 1,600 24,670 4,934 19,736