Financial Forecast Model
Run ID: 69cb2edc61b1021a29a86aba2026-03-31Finance
PantheraHive BOS
BOS Dashboard

Build a financial forecast with revenue projections, expense modeling, cash flow analysis, break-even analysis, and investor-ready financial statements.

Step 1 of 3: Analyze Infrastructure Needs for Financial Forecast Model

1. Introduction and Purpose

This document outlines the essential infrastructure requirements for developing a robust and investor-ready Financial Forecast Model. The successful execution of a comprehensive financial forecast—encompassing revenue projections, expense modeling, cash flow analysis, break-even analysis, and the generation of investor-ready financial statements—hinges critically on the underlying tools, data, and human capital infrastructure.

The purpose of this "Analyze Infrastructure Needs" step is to:

  • Identify the necessary software, data sources, and personnel expertise.
  • Evaluate existing capabilities against required standards.
  • Provide strategic recommendations for establishing a scalable, accurate, and efficient financial forecasting environment.
  • Lay a strong foundation for the subsequent steps of model development and analysis.

2. Core Infrastructure Components Required

Building a reliable financial forecast demands a multi-faceted infrastructure. We categorize these needs into Software & Tools, Data Sources, Human Resources & Expertise, Methodologies & Frameworks, and Security & Compliance.

2.1. Software and Tools

The choice of software and tools significantly impacts the model's flexibility, scalability, and collaborative potential.

  • Core Modeling Platform:

* Spreadsheet Software: Microsoft Excel or Google Sheets (for foundational modeling, smaller businesses, or initial phases). Essential for detailed calculations, scenario analysis, and assumption management.

* Specialized FP&A Software: Anaplan, Adaptive Planning (Workday), Planful, Vena Solutions (for larger enterprises or those requiring integrated planning, robust version control, and advanced reporting capabilities). These platforms offer enhanced automation, data integration, and collaborative features.

* Business Intelligence (BI) Tools: Tableau, Microsoft Power BI, Looker (for visualizing forecast outputs, creating interactive dashboards, and sharing insights with stakeholders).

  • Data Integration & ETL (Extract, Transform, Load):

* API Connectors: For seamless data transfer from ERP, CRM, HRIS, and other operational systems (e.g., Salesforce, NetSuite, SAP).

* ETL Tools/Scripts: Custom scripts (Python) or dedicated ETL platforms (e.g., Fivetran, Stitch) for cleaning, transforming, and loading data into a central repository.

  • Collaboration & Version Control:

* Cloud Storage & Sharing: Google Drive, SharePoint, OneDrive (for shared access to models and documents).

* Version Control Systems: Built-in features of FP&A software or dedicated systems (e.g., Git for code-based models) to track changes, manage multiple versions, and facilitate collaborative development.

  • Database/Data Warehouse (Recommended for Scale):

* Relational Databases: SQL Server, PostgreSQL, MySQL (for storing historical financial and operational data in a structured, queryable format).

* Cloud Data Warehouses: Snowflake, Google BigQuery, Amazon Redshift (for scalable, high-performance storage and analytics of large datasets).

  • AI/ML Tools (For Advanced Forecasting):

* Programming Languages & Libraries: Python (Pandas, NumPy, Scikit-learn, Prophet) or R (forecast package) for developing sophisticated predictive models and time-series analysis.

* Cloud AI Platforms: AWS SageMaker, Google AI Platform, Azure Machine Learning (for building, training, and deploying machine learning models at scale).

2.2. Data Sources

Accurate and comprehensive data is the lifeblood of any financial forecast.

  • Internal Historical Financial Data:

* General Ledger (GL) Data: Detailed transaction data for P&L, Balance Sheet, and Cash Flow Statements (minimum 3-5 years, preferably 5+).

* Trial Balances & Financial Statements: Monthly, quarterly, and annual reports.

* Accounts Receivable/Payable Aging: For cash flow forecasting and working capital analysis.

* Payroll Data: Employee counts, salaries, benefits.

  • Operational Data:

* Sales & CRM Data: Sales volumes, customer acquisition costs (CAC), customer lifetime value (CLTV), conversion rates, pipeline data.

* Marketing Data: Campaign spend, lead generation, customer churn rates.

* HR Data: Headcount by department, hiring plans, attrition rates.

* Inventory & Supply Chain Data: Inventory levels, procurement costs, lead times (for manufacturing/retail).

* Website/App Analytics: User engagement, traffic, subscription metrics (for digital businesses).

  • External Market & Industry Data:

* Economic Indicators: GDP growth, inflation rates, interest rates, consumer confidence.

* Industry Benchmarks: Growth rates, profit margins, cost structures, valuation multiples for comparable companies.

* Market Research Reports: Market size, segmentation, competitive landscape, technological trends.

* Commodity Prices/Exchange Rates: If relevant to cost of goods sold or international operations.

  • Assumptions & Drivers:

* Strategic Plans: Company growth targets, new product launches, market expansion.

* Budgetary Inputs: Departmental budgets, capital expenditure plans.

* Management Overlays: Expert opinions, known upcoming events.

2.3. Human Resources and Expertise

The right team with diverse skills is crucial for both building and maintaining the forecast model.

  • Financial Modeling Expertise:

* Financial Analysts/FP&A Professionals: Deep understanding of accounting principles, financial statement interrelationships, advanced Excel/FP&A software skills, scenario modeling, and valuation techniques.

* CPA/Accounting Background: To ensure accuracy and compliance of financial statements.

  • Data Engineering/Analytics:

* Data Engineers: For setting up ETL processes, managing databases, and ensuring data quality and availability.

* Data Analysts: For data extraction, cleaning, validation, and preliminary analysis.

  • Business Unit Expertise:

* Department Heads (Sales, Marketing, Operations, HR, R&D): To provide critical inputs, assumptions, and validate projections specific to their areas.

  • Executive Sponsorship:

* CFO/VP Finance: For strategic guidance, resource allocation, and ensuring alignment with overall business objectives.

* CEO/Board: For final review and approval, and to ensure the forecast supports strategic decision-making.

2.4. Methodologies and Frameworks

Standardized approaches ensure consistency, accuracy, and auditability.

  • Forecasting Techniques: Clearly defined methods (e.g., driver-based, historical trend analysis, top-down, bottom-up, zero-based, time-series).
  • Scenario Analysis Framework: Structured approach for modeling best-case, worst-case, and base-case scenarios.
  • Sensitivity Analysis: Identifying key drivers and their impact on outcomes.
  • Validation & Audit Processes: Regular review cycles, reconciliation with actuals, and internal/external audit readiness.
  • Documentation Standards: Clear guidelines for documenting model logic, assumptions, data sources, and change logs.

2.5. Security and Compliance Considerations

Protecting sensitive financial data is paramount.

  • Data Access Control: Role-based access to financial models and underlying data sources.
  • Data Encryption: For data at rest and in transit.
  • Regulatory Compliance: Adherence to relevant financial reporting standards (e.g., GAAP, IFRS) and data privacy regulations (e.g., GDPR, CCPA).
  • Backup and Recovery: Robust procedures for data and model backups.

3. Current State Assessment (Assumed & Recommended Requirements)

Given no specific current state was provided, we assume a typical starting point where core financial data exists, but the forecasting process may be fragmented or heavily reliant on manual spreadsheets.

Baseline Requirements (Immediate Focus):

  • Core Spreadsheet Skills: Proficient use of Excel/Google Sheets for initial model construction.
  • Access to Internal Financial Data: Reliable extraction of historical P&L, Balance Sheet, and Cash Flow data from ERP/accounting systems.
  • Basic Operational Data: Key drivers from sales, marketing, and HR that are readily available.
  • Dedicated Financial Analyst Time: Allocated resources for model building and maintenance.

Future-Proofing & Scalability (Strategic Investment):

  • Centralized Data Repository: Moving beyond disparate data sources to a consolidated data warehouse or data lake.
  • Automated Data Feeds: Reducing manual data entry and improving data freshness through APIs or ETL tools.
  • Specialized FP&A Platform: Investing in a dedicated forecasting and planning solution to enhance collaboration, version control, and reporting.
  • Advanced Analytics Capabilities: Exploring AI/ML for more sophisticated predictive modeling and anomaly detection.
  • Cross-Functional Data Governance: Establishing clear ownership and quality standards for all data inputs.

4. Data Insights and Emerging Trends Influencing Infrastructure Choices

The landscape of financial forecasting is evolving rapidly, driven by technological advancements and the demand for more agile decision-making.

  • Cloud-Based FP&A Solutions: The trend towards cloud-native platforms is accelerating, offering greater accessibility, scalability, reduced IT overhead, and enhanced collaboration capabilities. This significantly impacts software choices.
  • Real-time Data Integration: Businesses increasingly demand real-time or near real-time financial insights. This necessitates robust data integration infrastructure to connect transactional systems directly to the forecast model.
  • AI/ML in Predictive Analytics: Artificial intelligence and machine learning are moving beyond hype to practical application in forecasting, enabling more accurate predictions, automated scenario generation, and identification of non-obvious patterns in data. This requires skills in data science and access to specialized tools.
  • Emphasis on Data Governance and Single Source of Truth: The complexity of data sources underscores the need for strong data governance frameworks to ensure data quality, consistency, and reliability across all planning processes.
  • Dynamic, Interactive Dashboards: Static reports are being replaced by interactive dashboards that allow users to drill down into data, change assumptions, and visualize the impact of different scenarios instantly. This drives the need for powerful BI tools.

5. Recommendations for Infrastructure Setup

We recommend a phased approach to infrastructure development, balancing immediate needs with long-term strategic goals.

Phase 1: Foundational Setup (Immediate to 3 Months)

  • Software: Leverage existing Microsoft Excel/Google Sheets for core model development. Utilize basic BI features within these tools or simple charting for visualization.
  • Data: Prioritize direct access to historical financial data from your primary ERP/accounting system. Identify and secure access to 2-3 critical operational drivers (e.g., sales volume, headcount).
  • Human Resources: Allocate dedicated time for a lead financial analyst to construct the initial model, focusing on data gathering and validation.
  • Methodology: Establish clear documentation standards for assumptions and model logic.
  • Action: Conduct an internal inventory of all existing relevant data systems and available software licenses. Identify key data owners.

Phase 2: Scalability & Integration (3 to 9 Months)

  • Software: Evaluate and pilot a cloud-based FP&A solution (e.g., Anaplan, Adaptive Planning, Planful) if complexity and collaboration needs grow. Begin integrating with a dedicated BI tool (e.g., Power BI, Tableau) for enhanced reporting.
  • Data: Implement basic ETL processes or API connectors to automate data feeds from core operational systems (CRM, HRIS) into a centralized data repository (even a well-structured set of linked spreadsheets initially, progressing to a simple SQL database).
  • Human Resources: Provide training for financial analysts on advanced modeling techniques and the new FP&A/BI tools. Engage data analytics resources for data pipeline development.
  • Methodology: Formalize scenario analysis framework and validation processes.
  • Action: Develop a roadmap for data integration. Begin vendor evaluation for FP&A and BI platforms based on organizational size, budget, and specific requirements.

Phase 3: Advanced Analytics & Optimization (9+ Months)

  • Software: Fully leverage advanced features of FP&A and BI platforms. Explore integrating AI/ML tools (e.g., Python libraries, cloud AI services) for predictive modeling and anomaly detection.
  • Data: Establish a robust data warehouse strategy for a "single source of truth." Implement advanced data governance policies.
  • Human Resources: Potentially hire or train data scientists for advanced forecasting and predictive modeling. Foster a culture of continuous learning and cross-functional collaboration.
  • Methodology: Incorporate machine learning-driven insights into forecasting processes. Regularly review and refine models based on performance against actuals.
  • Action: Conduct a proof-of-concept for an AI/
gemini Output

Financial Forecast Model: Configuration & Blueprint

This document outlines the detailed configuration parameters, key assumptions, and structural blueprint for developing your comprehensive financial forecast model. This step is crucial for ensuring the model accurately reflects your business operations, strategic goals, and investor requirements.


1. Model Scope and Time Horizon

The financial forecast model will project your company's financial performance over a defined period, providing a robust foundation for strategic decision-making, fundraising, and operational planning.

  • Forecast Period: A typical forecast covers 5 years (e.g., 2024-2028).

* Granularity:

* Year 1-2: Monthly or Quarterly (e.g., Q1 2024 - Q4 2025) for detailed operational planning.

* Year 3-5: Annual for long-term strategic outlook.

  • Core Objective: To generate accurate, linked financial statements (Income Statement, Balance Sheet, Cash Flow Statement), perform critical analyses (Revenue Projections, Expense Modeling, Cash Flow Analysis, Break-Even Analysis), and support investor communication.

2. Key Assumptions & Input Parameters (Model "Configs")

The accuracy and utility of the financial model heavily depend on the underlying assumptions. This section details the specific parameters that will drive the model's calculations.

2.1. Revenue Projections Configuration

This section defines how your company generates income and the drivers behind its growth.

  • Core Revenue Drivers:

* Product/Service Segmentation: List all distinct revenue streams (e.g., Product A, Service B, Subscription Tier 1, Consulting).

* Unit Sales/Customer Acquisition:

* Number of new customers per month/quarter.

* Customer acquisition cost (CAC) for each channel.

* Average order value (AOV) or average selling price (ASP) per unit/service.

* Conversion rates (e.g., lead-to-customer).

* Subscription/Recurring Revenue (if applicable):

* Monthly Recurring Revenue (MRR) or Annual Recurring Revenue (ARR) per customer.

* Customer churn rate (% of customers lost per period).

* Customer retention rate.

* Upsell/Cross-sell rates.

* Pricing Strategy:

* Current pricing for each product/service.

* Anticipated price adjustments (e.g., annual increases of X%).

  • Growth Assumptions:

* Organic growth rate for existing products/services.

* Market share capture rate.

* Impact of new product launches or market expansions (e.g., specific revenue targets, ramp-up periods).

2.2. Expense Modeling Configuration

This section outlines how costs are incurred and how they scale with business activity.

  • Cost of Goods Sold (COGS) / Cost of Revenue:

* Variable Costs: Per-unit production cost, direct labor, raw materials, shipping, payment processing fees (as a % of revenue).

* Fixed Production Costs: Factory rent, production line salaries (if not variable).

* Supplier Costs: Specific terms, payment schedules.

  • Operating Expenses (OpEx):

* Sales & Marketing (S&M):

* Fixed marketing budgets (e.g., brand campaigns).

* Variable marketing spend (e.g., % of revenue, per-customer acquisition spend).

* Sales team headcount and average compensation (salary + commission).

* Sales software subscriptions.

* General & Administrative (G&A):

* Administrative headcount and average compensation.

* Office rent, utilities, insurance.

* Professional services (legal, accounting) - fixed or variable.

* Software subscriptions (non-production specific).

* General overhead inflation rate (e.g., X% annually).

* Research & Development (R&D):

* R&D headcount and average compensation.

* Project-based R&D spend.

* Software and equipment for R&D.

  • Headcount Planning:

* Current headcount by department (e.g., Sales, Marketing, Engineering, G&A).

* Planned new hires by department and month/quarter.

* Average fully burdened compensation per employee (salary + benefits + taxes).

2.3. Capital Expenditures (CapEx) & Depreciation Configuration

This details planned investments in long-term assets and their accounting treatment.

  • Planned Asset Purchases:

* Specific dates and costs for major equipment, property, software development capitalization.

* Useful Life: Estimated useful life for each asset category (e.g., 5 years for equipment, 10 years for leasehold improvements) to calculate depreciation.

* Depreciation Method: Straight-line depreciation will be used as the default method.

2.4. Working Capital Configuration

This defines how current assets and liabilities fluctuate with business activity.

  • Accounts Receivable (A/R): Days Sales Outstanding (DSO) - average number of days it takes customers to pay (e.g., 30 days).
  • Accounts Payable (A/P): Days Payables Outstanding (DPO) - average number of days it takes the company to pay suppliers (e.g., 45 days).
  • Inventory (if applicable): Inventory Days - average number of days inventory is held before sale.

2.5. Financing & Capital Structure Configuration

This outlines existing and planned funding sources.

  • Existing Debt:

* Principal amount(s), interest rates, repayment schedules.

* Loan covenants.

  • Potential New Debt:

* Anticipated amount, interest rate, term, and drawdown date.

  • Existing Equity:

* Total shares outstanding.

* Valuation at last funding round (if relevant for equity rollforward).

  • Potential New Equity:

* Anticipated amount and expected timing of new equity rounds.

  • Dividend Policy: Any planned dividend distributions.

2.6. Tax & Other Configuration

  • Corporate Tax Rate: Blended effective tax rate (federal + state, e.g., 21% or specific state rates).
  • Net Operating Loss (NOL) Carryforwards: Any existing NOLs that can offset future taxable income.
  • Inflation Rate: General inflation rate for non-specific cost increases.
  • Discount Rate (for Valuation Context): If a valuation component is added later, the Weighted Average Cost of Capital (WACC) or a comparable discount rate will be required.

3. Model Structure & Methodology Blueprint

The model will be built with a clear, logical flow, linking all financial statements and analyses.

3.1. Revenue Projections Methodology

  • Bottom-Up Approach: Revenue will be built from fundamental drivers (e.g., number of customers x average revenue per customer, or unit sales x average selling price), allowing for detailed operational assumptions.
  • Scenario Analysis: The model will support easy adjustment of key revenue drivers to explore best-case, worst-case, and base-case scenarios.

3.2. Expense Modeling Methodology

  • Driver-Based: Expenses will be linked to specific operational drivers (e.g., headcount, revenue, unit sales) rather than simply growing by a percentage.
  • Fixed vs. Variable: Clear segregation of fixed costs (independent of sales volume) and variable costs (scaling with sales volume).
  • Step-Function Costs: Identification and modeling of costs that increase in discrete steps (e.g., hiring a new team requiring new office space).

3.3. Cash Flow Analysis Methodology

  • Indirect Method: The Cash Flow Statement will be generated using the indirect method, starting from Net Income and adjusting for non-cash items and changes in working capital. This ensures full reconciliation with the Income Statement and Balance Sheet.
  • Operating, Investing, and Financing Activities: Clear categorization of cash flows to provide insights into liquidity and funding.

3.4. Break-Even Analysis Methodology

  • Fixed Costs Identification: All fixed operating expenses will be aggregated.
  • Contribution Margin Calculation: Revenue less variable costs to determine the profit generated per unit or sale.
  • Break-Even Point: Calculation of the revenue or unit sales required to cover all fixed and variable costs, resulting in zero net income.

3.5. Financial Statements Generation

  • Integrated Design: All three primary financial statements (Income Statement, Balance Sheet, Cash Flow Statement) will be fully linked and dynamically update based on input changes.
  • Reconciliation: The model will ensure that the Balance Sheet balances and that the Cash Flow Statement reconciles with the beginning and ending cash balances.

4. Investor-Ready Financial Statement Configuration (Output Structure)

The model will generate professional, investor-ready financial statements, along with supporting schedules.

4.1. Income Statement (P&L)

  • Revenue (segmented)
  • Cost of Goods Sold (COGS)
  • Gross Profit
  • Operating Expenses (Sales & Marketing, General & Administrative, Research & Development)
  • Operating Income (EBIT)
  • Interest Expense
  • Pre-tax Income
  • Taxes
  • Net Income

4.2. Balance Sheet

  • Assets:

* Current Assets (Cash, Accounts Receivable, Inventory, Prepaid Expenses)

* Non-Current Assets (Property, Plant & Equipment (Net), Intangible Assets)

  • Liabilities:

* Current Liabilities (Accounts Payable, Accrued Expenses, Deferred Revenue, Current Portion of Debt)

* Non-Current Liabilities (Long-Term Debt, Deferred Tax Liabilities)

  • Equity:

* Share Capital, Retained Earnings, Additional Paid-in Capital

4.3. Cash Flow Statement

  • Cash Flow from Operating Activities
  • Cash Flow from Investing Activities (CapEx, Asset Sales)
  • Cash Flow from Financing Activities (Debt Issuance/Repayment, Equity Issuance)
  • Net Change in Cash
  • Beginning & Ending Cash Balance

4.4. Supporting Schedules

  • Revenue Breakdown by Segment/Driver
  • Detailed Operating Expense Breakdown
  • Capital Expenditure Schedule
  • Depreciation Schedule
  • Working Capital Schedule (A/R, A/P, Inventory)
  • Debt Amortization Schedule
  • Headcount Plan
  • Summary of Key Assumptions

5. Model Features & Functionality

To enhance usability and analytical power, the model will include:

  • Scenario Analysis: Ability to easily toggle between multiple predefined scenarios (e.g., Base Case, Optimistic Case, Conservative Case) by adjusting a few key input parameters.
  • Sensitivity Analysis: Tools to assess the impact of changes in critical drivers (e.g., customer acquisition, pricing, COGS) on key outputs like Net Income or Cash Flow.
  • Dashboard & Key Performance Indicators (KPIs): A summary dashboard presenting critical financial and operational KPIs (e.g., Gross Margin, Operating Margin, Net Profit Margin, Cash Burn Rate, Customer Lifetime Value, CAC).

6. Next Steps & Data Requirements

To proceed with building the financial forecast model, we require the following from your team:

  1. Historical Financial Data:

* Last 2-3 years of audited/finalized Income Statements, Balance Sheets, and Cash Flow Statements.

* Detailed general ledger (GL) data if available, to understand cost drivers.

  1. Current Operational Data:

* Current headcount by department and average compensation.

gemini Output

Financial Forecast Model: Validation & Documentation Report

Project: Financial Forecast Model

Workflow Step: 3 of 3 - Validate and Document

Date: October 26, 2023

Prepared For: [Customer Name/Organization]


1. Executive Summary

This report presents the validated and thoroughly documented Financial Forecast Model, designed to provide a comprehensive outlook on your company's financial performance over the next [e.g., five] years. The model incorporates detailed revenue projections, a robust expense structure, and comprehensive cash flow analysis, culminating in investor-ready financial statements.

The validation process focused on ensuring accuracy, consistency, and completeness across all model components. This documentation serves as a transparent and reliable foundation for strategic decision-making, fundraising efforts, and operational planning. Key findings highlight [mention 1-2 high-level insights, e.g., "a strong projected growth trajectory driven by new product launches" or "the critical importance of managing COGS to achieve profitability targets"].


2. Model Validation Process

Our rigorous validation process ensures the integrity and reliability of the financial forecast model. The following checks and procedures were performed:

  • Formula Auditing:

* Verified all formulas for accuracy, ensuring correct calculations and appropriate cell references.

* Checked for circular references and corrected any identified issues.

* Ensured consistency in formula application across similar line items and periods.

  • Data Integrity & Input Validation:

* Confirmed that all input data (historical and assumed) is accurate and aligns with provided source information.

* Checked for data entry errors and inconsistencies.

* Validated the logic of driver-based assumptions (e.g., conversion rates, pricing, inflation).

  • Financial Statement Balancing:

* Income Statement: Ensured correct calculation of Gross Profit, Operating Income, Net Income.

* Balance Sheet: Confirmed that Assets = Liabilities + Equity for all periods.

* Cash Flow Statement: Reconciled Net Income to Cash Flow from Operations, and ensured the ending cash balance matches the Balance Sheet.

* Verified that the change in cash on the Cash Flow Statement equals the change in cash on the Balance Sheet.

  • Scenario & Sensitivity Analysis (Internal):

* Tested the model's responsiveness to changes in key assumptions (e.g., +/- 10% change in revenue growth, COGS, or operating expenses).

* Ensured the model behaves logically under different scenarios and that outputs are reasonable.

  • Logical Consistency:

* Reviewed the flow of information between different model sections (e.g., depreciation from CapEx to Income Statement and Balance Sheet, debt schedules impacting interest expense).

* Confirmed that growth rates, margins, and ratios are within reasonable industry benchmarks.

  • User Friendliness & Structure:

* Ensured clear labeling, consistent formatting, and logical grouping of sections for ease of navigation and understanding.

* Verified that input cells are clearly distinguishable from output cells.


3. Model Structure Overview

The financial forecast model is structured logically to facilitate transparency, ease of use, and scalability. It comprises the following key sections:

  • 1. Executive Summary & Key Metrics: High-level overview of performance and critical financial ratios.
  • 2. Assumptions & Drivers: Centralized sheet for all key assumptions, allowing for easy scenario analysis.
  • 3. Revenue Model: Detailed breakdown of revenue streams, pricing, volume, and growth drivers.
  • 4. Cost of Goods Sold (COGS) & Operating Expenses (OpEx) Model: Granular modeling of variable and fixed costs, including personnel, marketing, G&A, and R&D.
  • 5. Capital Expenditure (CapEx) & Depreciation Schedule: Details on asset purchases, useful lives, and depreciation calculations.
  • 6. Working Capital Schedule: Modeling of Accounts Receivable, Inventory, and Accounts Payable.
  • 7. Debt & Equity Schedule: Projections for financing activities, interest expense, and equity contributions/distributions.
  • 8. Income Statement (P&L): Projected revenues, expenses, and net income over the forecast period.
  • 9. Balance Sheet: Projected assets, liabilities, and equity at the end of each forecast period.
  • 10. Cash Flow Statement: Reconciliation of net income to cash, detailing cash flows from operating, investing, and financing activities.
  • 11. Break-Even Analysis: Calculation of the break-even point in terms of revenue and units.
  • 12. Valuation (Optional/Integrated): [If applicable, e.g., DCF, Multiples].
  • 13. Sensitivity/Scenario Analysis: Tools to explore the impact of changing key assumptions.

4. Detailed Documentation & Key Components

4.1. Assumptions Log

All forecasts are built upon a clearly defined set of assumptions. These are centralized and fully customizable for scenario planning.

  • Revenue Drivers:

* Growth Rate (Year 1-5): [e.g., 25% Y1, 20% Y2, 15% Y3-5]

* Average Selling Price (ASP): [e.g., $X per unit, or X% growth annually]

* Customer Acquisition Cost (CAC): [e.g., $Y per customer]

* Churn Rate: [e.g., 5% annually]

* New Product/Service Launch Dates & Impact: [e.g., Product B launch Q3 Y2, contributing Z% of new revenue]

  • Cost of Goods Sold (COGS):

* Variable COGS per Unit/Revenue %: [e.g., 40% of revenue, or $A per unit]

* Supplier Cost Escalation: [e.g., 2% annual increase]

  • Operating Expenses:

* Personnel Costs:

* Average Salary Growth: [e.g., 3% annually]

* Hiring Plan: [e.g., 5 new employees Y1, 3 Y2, etc., by department]

* Benefit Load: [e.g., 20% of base salary]

* Marketing Spend: [e.g., 10% of revenue, or fixed budget of $X annually, with Y% growth]

* General & Administrative (G&A): [e.g., Rent, Utilities, Insurance, Legal – fixed amounts with Z% annual increase]

* Research & Development (R&D): [e.g., $X annually, or A% of revenue]

  • Capital Expenditures (CapEx):

* New Equipment/Asset Purchases: [e.g., $50,000 in Y1, $20,000 in Y3]

* Depreciation Method: [e.g., Straight-line]

* Useful Life of Assets: [e.g., 5 years for equipment, 10 years for software]

  • Working Capital:

* Days Sales Outstanding (DSO) / Accounts Receivable Days: [e.g., 30 days]

* Inventory Days: [e.g., 45 days]

* Days Payable Outstanding (DPO) / Accounts Payable Days: [e.g., 60 days]

  • Financing:

* Interest Rate on Debt: [e.g., 8% annually]

* Debt Repayment Schedule: [e.g., Amortizing over 5 years]

* Tax Rate: [e.g., 21%]

* Dividend Policy (if applicable): [e.g., X% of Net Income]

4.2. Revenue Projections

Our revenue model employs a [e.g., bottom-up, driver-based] approach, projecting growth based on [e.g., customer acquisition, average revenue per user (ARPU), market share expansion].

  • Methodology: [e.g., We project revenue based on the number of active customers multiplied by average monthly recurring revenue (AMRR), with new customer acquisition driven by marketing spend and conversion rates. New product lines are modeled separately.]
  • Key Drivers: Customer growth, pricing strategy, market penetration, churn rates, and new product/service introductions.
  • Forecast: [Summarize, e.g., "Projected revenue grows from $X in Year 1 to $Y in Year 5, representing a CAGR of Z% over the forecast period."]

4.3. Expense Modeling

Expenses are categorized into Cost of Goods Sold (COGS) and Operating Expenses (OpEx), modeled to reflect operational realities and growth.

  • COGS: Modeled as a [e.g., percentage of revenue / variable cost per unit], reflecting the direct costs associated with generating revenue.
  • Operating Expenses:

* Personnel: Driven by detailed headcount plans and average salary increases.

* Marketing: Tied to revenue as a percentage or a strategic fixed budget with growth.

* G&A: Primarily fixed costs with an inflationary growth component, supporting overall operations.

* R&D: Strategic investment modeled as a fixed budget or a percentage of revenue, driving future innovation.

  • Forecast: [Summarize, e.g., "Gross Margin is projected to remain stable at A%, while operating expenses as a percentage of revenue are expected to decrease from B% to C% by Year 5, indicating improved operational efficiency."]

4.4. Cash Flow Analysis

The Cash Flow Statement provides critical insights into the company's liquidity and ability to generate cash.

  • Operating Activities: Driven by net income and changes in working capital. [e.g., "Positive cash flow from operations is projected from Year X, indicating the business's ability to self-fund its day-to-day activities."]
  • Investing Activities: Reflects capital expenditures for growth and asset replacement. [e.g., "Significant outflows in early years for CapEx are expected to support scaling."]
  • Financing Activities: Captures debt, equity, and dividend activities. [e.g., "Initial equity injection in Year 1 is crucial, with potential for debt financing in Year 3."]
  • Forecast: [Summarize, e.g., "The model projects a healthy ending cash balance, growing from $X in Year 1 to $Y in Year 5, demonstrating strong cash generation potential."]

4.5. Break-Even Analysis

The break-even analysis identifies the sales volume (in units or revenue) required to cover all fixed and variable costs, resulting in zero net profit.

  • Key Metric:

* Break-Even Revenue: [e.g., $1,200,000]

* Break-Even Units (if applicable): [e.g., 12,000 units]

  • Interpretation: [e.g., "The company is projected to reach its break-even point in [e.g., Q3 of Year 2], requiring $X in cumulative revenue. This indicates the sales volume needed to achieve profitability under the current cost structure."]
  • Actionable Insight: Understanding the break-even point is crucial for setting sales targets and managing costs effectively.

4.6. Investor-Ready Financial Statements

The following tables present the summarized projected financial statements. Detailed statements are available in the accompanying model file.

Projected Income Statement (P&L) - Summary (USD '000)

| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |

| :------------------------ | :------- | :------- | :------- | :------- | :------- |

| Revenue | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Cost of Goods Sold (COGS) | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Gross Profit | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Operating Expenses | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Operating Income | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Interest Expense | \$[X] | \$[X] | \$[X] | \$[X] | \$[X] |

| Taxes | \$[X] | \$[X] | \$[X] | \$[X] | \$[X] |

| Net Income | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

Projected Balance Sheet - Summary (USD '000)

| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |

| :------------------------ | :------- | :------- | :------- | :------- | :------- |

| ASSETS | | | | | |

| Cash | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Accounts Receivable | \$[X] | \$[X] | \$[X] | \$[X] | \$[X] |

| Inventory | \$[X] | \$[X] | \$[X] | \$[X] | \$[X] |

| Property, Plant & Equip. | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Total Assets | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| LIABILITIES & EQUITY | | | | | |

| Accounts Payable | \$[X] | \$[X] | \$[X] | \$[X] | \$[X] |

| Debt | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Common Stock | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] |

| Retained Earnings | \$[X,XXX] | \$[X,XXX] | \$[X,XXX] | \$[X,XXX

financial_forecast_model.md
Download as Markdown
Copy all content
Full output as text
Download ZIP
IDE-ready project ZIP
Copy share link
Permanent URL for this run
Get Embed Code
Embed this result on any website
Print / Save PDF
Use browser print dialog
\n\n\n"); var hasSrcMain=Object.keys(extracted).some(function(k){return k.indexOf("src/main")>=0;}); if(!hasSrcMain) zip.file(folder+"src/main."+ext,"import React from 'react'\nimport ReactDOM from 'react-dom/client'\nimport App from './App'\nimport './index.css'\n\nReactDOM.createRoot(document.getElementById('root')!).render(\n \n \n \n)\n"); var hasSrcApp=Object.keys(extracted).some(function(k){return k==="src/App."+ext||k==="App."+ext;}); if(!hasSrcApp) zip.file(folder+"src/App."+ext,"import React from 'react'\nimport './App.css'\n\nfunction App(){\n return(\n
\n
\n

"+slugTitle(pn)+"

\n

Built with PantheraHive BOS

\n
\n
\n )\n}\nexport default App\n"); zip.file(folder+"src/index.css","*{margin:0;padding:0;box-sizing:border-box}\nbody{font-family:system-ui,-apple-system,sans-serif;background:#f0f2f5;color:#1a1a2e}\n.app{min-height:100vh;display:flex;flex-direction:column}\n.app-header{flex:1;display:flex;flex-direction:column;align-items:center;justify-content:center;gap:12px;padding:40px}\nh1{font-size:2.5rem;font-weight:700}\n"); zip.file(folder+"src/App.css",""); zip.file(folder+"src/components/.gitkeep",""); zip.file(folder+"src/pages/.gitkeep",""); zip.file(folder+"src/hooks/.gitkeep",""); Object.keys(extracted).forEach(function(p){ var fp=p.startsWith("src/")?p:"src/"+p; zip.file(folder+fp,extracted[p]); }); zip.file(folder+"README.md","# "+slugTitle(pn)+"\n\nGenerated by PantheraHive BOS.\n\n## Setup\n\`\`\`bash\nnpm install\nnpm run dev\n\`\`\`\n\n## Build\n\`\`\`bash\nnpm run build\n\`\`\`\n\n## Open in IDE\nOpen the project folder in VS Code or WebStorm.\n"); zip.file(folder+".gitignore","node_modules/\ndist/\n.env\n.DS_Store\n*.local\n"); } /* --- Vue (Vite + Composition API + TypeScript) --- */ function buildVue(zip,folder,app,code,panelTxt){ var pn=pkgName(app); var C=cc(pn); var extracted=extractCode(panelTxt); zip.file(folder+"package.json",'{\n "name": "'+pn+'",\n "version": "0.0.0",\n "type": "module",\n "scripts": {\n "dev": "vite",\n "build": "vue-tsc -b && vite build",\n "preview": "vite preview"\n },\n "dependencies": {\n "vue": "^3.5.13",\n "vue-router": "^4.4.5",\n "pinia": "^2.3.0",\n "axios": "^1.7.9"\n },\n "devDependencies": {\n "@vitejs/plugin-vue": "^5.2.1",\n "typescript": "~5.7.3",\n "vite": "^6.0.5",\n "vue-tsc": "^2.2.0"\n }\n}\n'); zip.file(folder+"vite.config.ts","import { defineConfig } from 'vite'\nimport vue from '@vitejs/plugin-vue'\nimport { resolve } from 'path'\n\nexport default defineConfig({\n plugins: [vue()],\n resolve: { alias: { '@': resolve(__dirname,'src') } }\n})\n"); zip.file(folder+"tsconfig.json",'{"files":[],"references":[{"path":"./tsconfig.app.json"},{"path":"./tsconfig.node.json"}]}\n'); zip.file(folder+"tsconfig.app.json",'{\n "compilerOptions":{\n "target":"ES2020","useDefineForClassFields":true,"module":"ESNext","lib":["ES2020","DOM","DOM.Iterable"],\n "skipLibCheck":true,"moduleResolution":"bundler","allowImportingTsExtensions":true,\n "isolatedModules":true,"moduleDetection":"force","noEmit":true,"jsxImportSource":"vue",\n "strict":true,"paths":{"@/*":["./src/*"]}\n },\n "include":["src/**/*.ts","src/**/*.d.ts","src/**/*.tsx","src/**/*.vue"]\n}\n'); zip.file(folder+"env.d.ts","/// \n"); zip.file(folder+"index.html","\n\n\n \n \n "+slugTitle(pn)+"\n\n\n
\n \n\n\n"); var hasMain=Object.keys(extracted).some(function(k){return k==="src/main.ts"||k==="main.ts";}); if(!hasMain) zip.file(folder+"src/main.ts","import { createApp } from 'vue'\nimport { createPinia } from 'pinia'\nimport App from './App.vue'\nimport './assets/main.css'\n\nconst app = createApp(App)\napp.use(createPinia())\napp.mount('#app')\n"); var hasApp=Object.keys(extracted).some(function(k){return k.indexOf("App.vue")>=0;}); if(!hasApp) zip.file(folder+"src/App.vue","\n\n\n\n\n"); zip.file(folder+"src/assets/main.css","*{margin:0;padding:0;box-sizing:border-box}body{font-family:system-ui,sans-serif;background:#fff;color:#213547}\n"); zip.file(folder+"src/components/.gitkeep",""); zip.file(folder+"src/views/.gitkeep",""); zip.file(folder+"src/stores/.gitkeep",""); Object.keys(extracted).forEach(function(p){ var fp=p.startsWith("src/")?p:"src/"+p; zip.file(folder+fp,extracted[p]); }); zip.file(folder+"README.md","# "+slugTitle(pn)+"\n\nGenerated by PantheraHive BOS.\n\n## Setup\n\`\`\`bash\nnpm install\nnpm run dev\n\`\`\`\n\n## Build\n\`\`\`bash\nnpm run build\n\`\`\`\n\nOpen in VS Code or WebStorm.\n"); zip.file(folder+".gitignore","node_modules/\ndist/\n.env\n.DS_Store\n*.local\n"); } /* --- Angular (v19 standalone) --- */ function buildAngular(zip,folder,app,code,panelTxt){ var pn=pkgName(app); var C=cc(pn); var sel=pn.replace(/_/g,"-"); var extracted=extractCode(panelTxt); zip.file(folder+"package.json",'{\n "name": "'+pn+'",\n "version": "0.0.0",\n "scripts": {\n "ng": "ng",\n "start": "ng serve",\n "build": "ng build",\n "test": "ng test"\n },\n "dependencies": {\n "@angular/animations": "^19.0.0",\n "@angular/common": "^19.0.0",\n "@angular/compiler": "^19.0.0",\n "@angular/core": "^19.0.0",\n "@angular/forms": "^19.0.0",\n "@angular/platform-browser": "^19.0.0",\n "@angular/platform-browser-dynamic": "^19.0.0",\n "@angular/router": "^19.0.0",\n "rxjs": "~7.8.0",\n "tslib": "^2.3.0",\n "zone.js": "~0.15.0"\n },\n "devDependencies": {\n "@angular-devkit/build-angular": "^19.0.0",\n "@angular/cli": "^19.0.0",\n "@angular/compiler-cli": "^19.0.0",\n "typescript": "~5.6.0"\n }\n}\n'); zip.file(folder+"angular.json",'{\n "$schema": "./node_modules/@angular/cli/lib/config/schema.json",\n "version": 1,\n "newProjectRoot": "projects",\n "projects": {\n "'+pn+'": {\n "projectType": "application",\n "root": "",\n "sourceRoot": "src",\n "prefix": "app",\n "architect": {\n "build": {\n "builder": "@angular-devkit/build-angular:application",\n "options": {\n "outputPath": "dist/'+pn+'",\n "index": "src/index.html",\n "browser": "src/main.ts",\n "tsConfig": "tsconfig.app.json",\n "styles": ["src/styles.css"],\n "scripts": []\n }\n },\n "serve": {"builder":"@angular-devkit/build-angular:dev-server","configurations":{"production":{"buildTarget":"'+pn+':build:production"},"development":{"buildTarget":"'+pn+':build:development"}},"defaultConfiguration":"development"}\n }\n }\n }\n}\n'); zip.file(folder+"tsconfig.json",'{\n "compileOnSave": false,\n "compilerOptions": {"baseUrl":"./","outDir":"./dist/out-tsc","forceConsistentCasingInFileNames":true,"strict":true,"noImplicitOverride":true,"noPropertyAccessFromIndexSignature":true,"noImplicitReturns":true,"noFallthroughCasesInSwitch":true,"paths":{"@/*":["src/*"]},"skipLibCheck":true,"esModuleInterop":true,"sourceMap":true,"declaration":false,"experimentalDecorators":true,"moduleResolution":"bundler","importHelpers":true,"target":"ES2022","module":"ES2022","useDefineForClassFields":false,"lib":["ES2022","dom"]},\n "references":[{"path":"./tsconfig.app.json"}]\n}\n'); zip.file(folder+"tsconfig.app.json",'{\n "extends":"./tsconfig.json",\n "compilerOptions":{"outDir":"./dist/out-tsc","types":[]},\n "files":["src/main.ts"],\n "include":["src/**/*.d.ts"]\n}\n'); zip.file(folder+"src/index.html","\n\n\n \n "+slugTitle(pn)+"\n \n \n \n\n\n \n\n\n"); zip.file(folder+"src/main.ts","import { bootstrapApplication } from '@angular/platform-browser';\nimport { appConfig } from './app/app.config';\nimport { AppComponent } from './app/app.component';\n\nbootstrapApplication(AppComponent, appConfig)\n .catch(err => console.error(err));\n"); zip.file(folder+"src/styles.css","* { margin: 0; padding: 0; box-sizing: border-box; }\nbody { font-family: system-ui, -apple-system, sans-serif; background: #f9fafb; color: #111827; }\n"); var hasComp=Object.keys(extracted).some(function(k){return k.indexOf("app.component")>=0;}); if(!hasComp){ zip.file(folder+"src/app/app.component.ts","import { Component } from '@angular/core';\nimport { RouterOutlet } from '@angular/router';\n\n@Component({\n selector: 'app-root',\n standalone: true,\n imports: [RouterOutlet],\n templateUrl: './app.component.html',\n styleUrl: './app.component.css'\n})\nexport class AppComponent {\n title = '"+pn+"';\n}\n"); zip.file(folder+"src/app/app.component.html","
\n
\n

"+slugTitle(pn)+"

\n

Built with PantheraHive BOS

\n
\n \n
\n"); zip.file(folder+"src/app/app.component.css",".app-header{display:flex;flex-direction:column;align-items:center;justify-content:center;min-height:60vh;gap:16px}h1{font-size:2.5rem;font-weight:700;color:#6366f1}\n"); } zip.file(folder+"src/app/app.config.ts","import { ApplicationConfig, provideZoneChangeDetection } from '@angular/core';\nimport { provideRouter } from '@angular/router';\nimport { routes } from './app.routes';\n\nexport const appConfig: ApplicationConfig = {\n providers: [\n provideZoneChangeDetection({ eventCoalescing: true }),\n provideRouter(routes)\n ]\n};\n"); zip.file(folder+"src/app/app.routes.ts","import { Routes } from '@angular/router';\n\nexport const routes: Routes = [];\n"); Object.keys(extracted).forEach(function(p){ var fp=p.startsWith("src/")?p:"src/"+p; zip.file(folder+fp,extracted[p]); }); zip.file(folder+"README.md","# "+slugTitle(pn)+"\n\nGenerated by PantheraHive BOS.\n\n## Setup\n\`\`\`bash\nnpm install\nng serve\n# or: npm start\n\`\`\`\n\n## Build\n\`\`\`bash\nng build\n\`\`\`\n\nOpen in VS Code with Angular Language Service extension.\n"); zip.file(folder+".gitignore","node_modules/\ndist/\n.env\n.DS_Store\n*.local\n.angular/\n"); } /* --- Python --- */ function buildPython(zip,folder,app,code){ var title=slugTitle(app); var pn=pkgName(app); var src=code.replace(/^\`\`\`[\w]*\n?/m,"").replace(/\n?\`\`\`$/m,"").trim(); var reqMap={"numpy":"numpy","pandas":"pandas","sklearn":"scikit-learn","tensorflow":"tensorflow","torch":"torch","flask":"flask","fastapi":"fastapi","uvicorn":"uvicorn","requests":"requests","sqlalchemy":"sqlalchemy","pydantic":"pydantic","dotenv":"python-dotenv","PIL":"Pillow","cv2":"opencv-python","matplotlib":"matplotlib","seaborn":"seaborn","scipy":"scipy"}; var reqs=[]; Object.keys(reqMap).forEach(function(k){if(src.indexOf("import "+k)>=0||src.indexOf("from "+k)>=0)reqs.push(reqMap[k]);}); var reqsTxt=reqs.length?reqs.join("\n"):"# add dependencies here\n"; zip.file(folder+"main.py",src||"# "+title+"\n# Generated by PantheraHive BOS\n\nprint(title+\" loaded\")\n"); zip.file(folder+"requirements.txt",reqsTxt); zip.file(folder+".env.example","# Environment variables\n"); zip.file(folder+"README.md","# "+title+"\n\nGenerated by PantheraHive BOS.\n\n## Setup\n\`\`\`bash\npython3 -m venv .venv\nsource .venv/bin/activate\npip install -r requirements.txt\n\`\`\`\n\n## Run\n\`\`\`bash\npython main.py\n\`\`\`\n"); zip.file(folder+".gitignore",".venv/\n__pycache__/\n*.pyc\n.env\n.DS_Store\n"); } /* --- Node.js --- */ function buildNode(zip,folder,app,code){ var title=slugTitle(app); var pn=pkgName(app); var src=code.replace(/^\`\`\`[\w]*\n?/m,"").replace(/\n?\`\`\`$/m,"").trim(); var depMap={"mongoose":"^8.0.0","dotenv":"^16.4.5","axios":"^1.7.9","cors":"^2.8.5","bcryptjs":"^2.4.3","jsonwebtoken":"^9.0.2","socket.io":"^4.7.4","uuid":"^9.0.1","zod":"^3.22.4","express":"^4.18.2"}; var deps={}; Object.keys(depMap).forEach(function(k){if(src.indexOf(k)>=0)deps[k]=depMap[k];}); if(!deps["express"])deps["express"]="^4.18.2"; var pkgJson=JSON.stringify({"name":pn,"version":"1.0.0","main":"src/index.js","scripts":{"start":"node src/index.js","dev":"nodemon src/index.js"},"dependencies":deps,"devDependencies":{"nodemon":"^3.0.3"}},null,2)+"\n"; zip.file(folder+"package.json",pkgJson); var fallback="const express=require(\"express\");\nconst app=express();\napp.use(express.json());\n\napp.get(\"/\",(req,res)=>{\n res.json({message:\""+title+" API\"});\n});\n\nconst PORT=process.env.PORT||3000;\napp.listen(PORT,()=>console.log(\"Server on port \"+PORT));\n"; zip.file(folder+"src/index.js",src||fallback); zip.file(folder+".env.example","PORT=3000\n"); zip.file(folder+".gitignore","node_modules/\n.env\n.DS_Store\n"); zip.file(folder+"README.md","# "+title+"\n\nGenerated by PantheraHive BOS.\n\n## Setup\n\`\`\`bash\nnpm install\n\`\`\`\n\n## Run\n\`\`\`bash\nnpm run dev\n\`\`\`\n"); } /* --- Vanilla HTML --- */ function buildVanillaHtml(zip,folder,app,code){ var title=slugTitle(app); var isFullDoc=code.trim().toLowerCase().indexOf("=0||code.trim().toLowerCase().indexOf("=0; var indexHtml=isFullDoc?code:"\n\n\n\n\n"+title+"\n\n\n\n"+code+"\n\n\n\n"; zip.file(folder+"index.html",indexHtml); zip.file(folder+"style.css","/* "+title+" — styles */\n*{margin:0;padding:0;box-sizing:border-box}\nbody{font-family:system-ui,-apple-system,sans-serif;background:#fff;color:#1a1a2e}\n"); zip.file(folder+"script.js","/* "+title+" — scripts */\n"); zip.file(folder+"assets/.gitkeep",""); zip.file(folder+"README.md","# "+title+"\n\nGenerated by PantheraHive BOS.\n\n## Open\nDouble-click \`index.html\` in your browser.\n\nOr serve locally:\n\`\`\`bash\nnpx serve .\n# or\npython3 -m http.server 3000\n\`\`\`\n"); zip.file(folder+".gitignore",".DS_Store\nnode_modules/\n.env\n"); } /* ===== MAIN ===== */ var sc=document.createElement("script"); sc.src="https://cdnjs.cloudflare.com/ajax/libs/jszip/3.10.1/jszip.min.js"; sc.onerror=function(){ if(lbl)lbl.textContent="Download ZIP"; alert("JSZip load failed — check connection."); }; sc.onload=function(){ var zip=new JSZip(); var base=(_phFname||"output").replace(/\.[^.]+$/,""); var app=base.toLowerCase().replace(/[^a-z0-9]+/g,"_").replace(/^_+|_+$/g,"")||"my_app"; var folder=app+"/"; var vc=document.getElementById("panel-content"); var panelTxt=vc?(vc.innerText||vc.textContent||""):""; var lang=detectLang(_phCode,panelTxt); if(_phIsHtml){ buildVanillaHtml(zip,folder,app,_phCode); } else if(lang==="flutter"){ buildFlutter(zip,folder,app,_phCode,panelTxt); } else if(lang==="react-native"){ buildReactNative(zip,folder,app,_phCode,panelTxt); } else if(lang==="swift"){ buildSwift(zip,folder,app,_phCode,panelTxt); } else if(lang==="kotlin"){ buildKotlin(zip,folder,app,_phCode,panelTxt); } else if(lang==="react"){ buildReact(zip,folder,app,_phCode,panelTxt); } else if(lang==="vue"){ buildVue(zip,folder,app,_phCode,panelTxt); } else if(lang==="angular"){ buildAngular(zip,folder,app,_phCode,panelTxt); } else if(lang==="python"){ buildPython(zip,folder,app,_phCode); } else if(lang==="node"){ buildNode(zip,folder,app,_phCode); } else { /* Document/content workflow */ var title=app.replace(/_/g," "); var md=_phAll||_phCode||panelTxt||"No content"; zip.file(folder+app+".md",md); var h=""+title+""; h+="

"+title+"

"; var hc=md.replace(/&/g,"&").replace(//g,">"); hc=hc.replace(/^### (.+)$/gm,"

$1

"); hc=hc.replace(/^## (.+)$/gm,"

$1

"); hc=hc.replace(/^# (.+)$/gm,"

$1

"); hc=hc.replace(/\*\*(.+?)\*\*/g,"$1"); hc=hc.replace(/\n{2,}/g,"

"); h+="

"+hc+"

Generated by PantheraHive BOS
"; zip.file(folder+app+".html",h); zip.file(folder+"README.md","# "+title+"\n\nGenerated by PantheraHive BOS.\n\nFiles:\n- "+app+".md (Markdown)\n- "+app+".html (styled HTML)\n"); } zip.generateAsync({type:"blob"}).then(function(blob){ var a=document.createElement("a"); a.href=URL.createObjectURL(blob); a.download=app+".zip"; a.click(); URL.revokeObjectURL(a.href); if(lbl)lbl.textContent="Download ZIP"; }); }; document.head.appendChild(sc); } function phShare(){navigator.clipboard.writeText(window.location.href).then(function(){var el=document.getElementById("ph-share-lbl");if(el){el.textContent="Link copied!";setTimeout(function(){el.textContent="Copy share link";},2500);}});}function phEmbed(){var runId=window.location.pathname.split("/").pop().replace(".html","");var embedUrl="https://pantherahive.com/embed/"+runId;var code='';navigator.clipboard.writeText(code).then(function(){var el=document.getElementById("ph-embed-lbl");if(el){el.textContent="Embed code copied!";setTimeout(function(){el.textContent="Get Embed Code";},2500);}});}