Company analysis and forecast

Main questions:
1. Please adjust and forecast the year1-year5 income statement first (doc: Acct623), and analyze the financial highlights of the historical five years. (Here you will condense even more than you did on the xsht).

2. Analysis the residual income for five years (screenshot the Excel that you do in the word), and provide results, and express an overall impression or opinion about what you saw.