need help in finance report calculation.

need help in finance report,

I already have report with all the below financial results, I just need the calculation steps to be done on the original data that is  from the report references.

In another word, I have the report and I need to show that I the one who work in the calculations.

The report include:

• Organization overview
• Financial statements analysis
• Analysis of cash flow
• Stock performance analysis
• Cost of capital or required return on investment
• Value of the organization: book value, common stock value
• Discussion of appropriate organizational development options with the inclusion of general risk and return scenarios from a management perspective

Note: the report will be send after the handshake