Financial Forecast Model
Run ID: 69ccdbf13e7fb09ff16a5bd42026-04-01Finance
PantheraHive BOS
BOS Dashboard

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

Financial Forecast Model: Infrastructure Needs Analysis (Step 1 of 3)

1. Executive Summary

This document outlines the essential infrastructure requirements for developing a robust, accurate, and investor-ready financial forecast model. The analysis covers core modeling tools, critical data sources, necessary human capital and expertise, methodological frameworks, documentation standards, and review processes. Establishing this infrastructure is paramount to ensuring the forecast model is comprehensive, defensible, and capable of supporting strategic decision-making and investor communications.

Our primary recommendation is to leverage a combination of industry-standard spreadsheet software for core modeling, integrated with reliable data sources and a structured approach to scenario planning. This will enable flexibility, transparency, and the ability to conduct detailed sensitivity analysis, which are crucial for an investor-ready deliverable.

2. Core Modeling Tools & Platforms

The selection of appropriate software is fundamental for building a flexible, auditable, and presentation-ready financial model.

  • Primary Tool: Microsoft Excel / Google Sheets (Advanced)

* Description: These spreadsheet applications remain the industry standard for financial modeling due to their flexibility, widespread adoption, and powerful calculation capabilities.

* Key Features Required:

* Advanced Formulae: SUMIFS, INDEX/MATCH (or XLOOKUP), OFFSET, CHOOSE, Scenario Manager, Data Tables.

* VBA/Macros (Excel specific): For automating repetitive tasks, scenario switching, or building custom functionalities if required (e.g., Monte Carlo simulations).

* Data Validation & Error Checking: To ensure input integrity and model robustness.

* Charting & Visualization: For clear presentation of key financial trends and outcomes.

* Rationale: Provides the necessary granular control over assumptions, calculations, and scenario analysis, which is critical for a detailed financial forecast. It also facilitates easy sharing and review among stakeholders.

* Recommendation: Utilize Excel with robust version control (e.g., SharePoint, Git for Excel files) to track changes and collaborate effectively. Google Sheets can be an alternative for real-time collaborative editing, though it might have limitations for very large, complex models compared to Excel.

  • Secondary Tool: Business Intelligence (BI) / Visualization Software (Optional but Recommended for Presentation)

* Description: Tools like Tableau, Power BI, or even advanced Excel dashboards can enhance the presentation of the forecast, making complex data insights more accessible to investors.

* Key Features Required: Interactive dashboards, dynamic charts, drill-down capabilities.

* Rationale: While Excel will house the core model, BI tools can create compelling, interactive visualizations of the forecast outputs, enhancing investor presentations and internal reporting.

* Recommendation: Consider Power BI if the organization is already integrated into the Microsoft ecosystem, or Tableau for its strong visualization capabilities.

  • Data Storage & Management: Cloud-Based Solutions (e.g., SharePoint, Google Drive, OneDrive)

* Description: Secure and collaborative platforms for storing model files, input data, and documentation.

* Key Features Required: Version history, access controls, shared folders.

* Rationale: Ensures data integrity, facilitates collaboration, and provides a centralized repository for all model-related assets.

* Recommendation: Implement a structured folder hierarchy with clear naming conventions and access permissions.

3. Essential Data Infrastructure

Accurate and reliable data is the backbone of any credible financial forecast. This requires access to both internal historical data and external market intelligence.

  • Internal Historical Financial Data:

* Source: Accounting System (e.g., QuickBooks, SAP, Oracle NetSuite), ERP System.

* Data Needed:

* Income Statements: Revenue (segmented by product/service, geography), Cost of Goods Sold (COGS), Operating Expenses (salaries, marketing, R&D, G&A), Depreciation & Amortization, Interest Expense/Income, Taxes. (Min. 3-5 years historical).

* Balance Sheets: Cash, Accounts Receivable, Inventory, Fixed Assets, Accounts Payable, Debt, Equity. (Min. 3-5 years historical).

* Cash Flow Statements: Operating, Investing, and Financing activities. (Min. 3-5 years historical).

* Operational Data: Sales volumes, customer acquisition costs, churn rates, average revenue per user (ARPU), production costs per unit, employee headcount, facility utilization.

* Recommendation: Ensure data is clean, reconciled, and consistently formatted. Automated data exports where possible can reduce manual errors and save time.

  • External Market & Industry Data:

* Source: Market research reports (e.g., Gartner, Forrester, IDC), industry associations, government statistics (e.g., Census Bureau, BEA), reputable financial data providers (e.g., Bloomberg, Refinitiv, S&P Capital IQ, PitchBook), competitor financial statements.

* Data Needed:

* Market Size & Growth Rates: Total Addressable Market (TAM), Serviceable Available Market (SAM), Serviceable Obtainable Market (SOM).

* Industry Trends: Technological shifts, regulatory changes, competitive landscape.

* Pricing Benchmarks: For similar products/services.

* Operating Benchmarks: Gross margins, operating margins, sales & marketing efficiency, R&D intensity, employee productivity for comparable companies.

* Macroeconomic Indicators: GDP growth, inflation rates, interest rates, consumer spending indices.

* Recommendation: Prioritize data from multiple, credible sources to triangulate assumptions and validate projections. Clearly document all external data sources and the rationale for their use.

  • Proprietary Business Assumptions & Projections:

* Source: Internal management team, sales forecasts, product roadmaps, strategic plans.

* Data Needed:

* Sales Pipeline & Conversion Rates: For granular revenue projections.

* New Product/Service Launch Schedules: Impact on revenue and R&D.

* Hiring Plans & Compensation Structures: For detailed personnel expense modeling.

* Capital Expenditure Plans: For asset growth and depreciation.

* Working Capital Assumptions: Days Sales Outstanding (DSO), Days Inventory Outstanding (DIO), Days Payables Outstanding (DPO).

* Funding Rounds & Debt Financing Terms: For financing activities.

* Recommendation: Conduct structured interviews and workshops with key department heads (Sales, Marketing, Product, HR, Operations) to gather these critical inputs.

4. Human Capital & Expertise Requirements

Building a comprehensive financial forecast requires a blend of analytical skills, industry knowledge, and communication abilities.

  • Financial Modeler / Analyst (Lead):

* Skills: Advanced Excel proficiency, strong understanding of accounting principles (IFRS/GAAP), financial statement analysis, valuation methodologies, scenario modeling, data visualization.

* Responsibilities: Model construction, assumption gathering, data integration, scenario analysis, sensitivity testing, initial report generation.

  • Finance Manager / Controller (Review & Validation):

* Skills: Deep understanding of the company's historical financial performance, internal controls, and strategic objectives.

* Responsibilities: Reviewing model logic, validating assumptions against historical data and strategic plans, ensuring compliance with accounting standards.

  • Executive Management / Department Heads (Input & Strategic Guidance):

* Skills: In-depth knowledge of their respective domains (Sales, Marketing, Operations, Product).

* Responsibilities: Providing critical operational assumptions (e.g., sales growth drivers, marketing spend efficiency, headcount plans, CapEx projects), validating strategic alignment of projections.

  • Industry Expert / Consultant (Optional but beneficial):

* Skills: Specialized knowledge of market trends, competitive landscape, regulatory environment.

* Responsibilities: Providing external validation for market growth rates, competitive benchmarking, and future industry outlook.

  • Investor Relations / Communications Specialist (Review for Investor-Readiness):

* Skills: Understanding of investor expectations, clear communication, storytelling with data.

* Responsibilities: Reviewing the model's outputs and presentation for clarity, conciseness, and alignment with investor messaging.

5. Methodological & Framework Infrastructure

A structured approach ensures consistency, accuracy, and defensibility of the forecast.

  • Integrated Financial Statements:

* Framework: Build the Income Statement, Balance Sheet, and Cash Flow Statement in an interconnected manner, ensuring that changes in one statement correctly flow through to the others.

* Rationale: Essential for accuracy and understanding the complete financial picture, especially for cash flow analysis and balance sheet impacts.

  • Driver-Based Modeling:

* Framework: Base projections on key operational and financial drivers (e.g., number of customers, average transaction value, employee count, cost per unit) rather than simply growing line items by a percentage.

* Rationale: Increases transparency, allows for more granular scenario analysis, and makes the model more intuitive and defensible to investors.

  • Scenario Analysis:

* Framework: Develop multiple scenarios (e.g., Base Case, Best Case, Worst Case) by varying key assumptions.

* Rationale: Provides a range of potential outcomes, helping stakeholders understand risks and opportunities, and demonstrates thoroughness to investors.

  • Sensitivity Analysis:

* Framework: Isolate and test the impact of changes in individual critical assumptions (e.g., revenue growth rate, gross margin, customer churn) on key outputs (e.g., EBITDA, Free Cash Flow, Valuation).

* Rationale: Identifies the most impactful drivers of the forecast, allowing for focused risk mitigation and strategic planning.

  • Discounted Cash Flow (DCF) Valuation Framework (for investor-readiness):

* Framework: Integrate the forecast with a DCF model to derive an intrinsic valuation, often required by investors. This includes calculating Free Cash Flow to Firm (FCFF) and a Terminal Value.

* Rationale: Provides a quantitative basis for the company's value, a critical component for fundraising or M&A discussions.

6. Documentation & Reporting Infrastructure

Clear documentation and professional reporting are vital for transparency, auditability, and investor communication.

  • Assumptions Log:

* Content: A dedicated section or tab in the model detailing every key assumption, its source, and rationale.

* Rationale: Ensures transparency and allows for easy updates and review.

  • Model Structure & Logic Document:

* Content: A brief narrative explaining the model's overall flow, key calculation blocks, and interdependencies.

* Rationale: Aids in understanding, auditing, and future modifications.

  • Version Control Log:

* Content: Date, author, and description of changes for each iteration of the model.

* Rationale: Critical for collaboration, error tracking, and maintaining an audit trail.

  • Investor-Ready Financial Statements & Summaries:

* Content: Clearly formatted projected Income Statement, Balance Sheet, Cash Flow Statement, and key performance indicators (KPIs).

* Rationale: Presents the forecast in a professional, easily digestible format suitable for investor presentations and due diligence.

  • Executive Summary Report:

* Content: High-level overview of the forecast, key assumptions, main drivers, scenario analysis results, and critical insights.

* Rationale: Provides a concise summary for busy executives and investors.

7. Review & Validation Infrastructure

Robust review processes ensure the accuracy, consistency, and reliability of the financial forecast.

  • Peer Review:

* Process: Another qualified financial professional reviews the model's logic, formulas, and assumptions.

* Rationale: Catches errors, identifies potential improvements, and ensures adherence to best practices.

  • Management Review & Sign-off:

* Process: Key department heads and executive management review and approve the assumptions and outputs relevant to their areas.

* Rationale: Ensures buy-in, strategic alignment, and accountability for the forecast's underlying drivers.

  • Audit Trail & Error Checking:

* Process: Implement checks within the model (e.g., balance sheet checks, cash flow reconciliation) to flag discrepancies. Use Excel's "Trace Precedents/Dependents" and "Evaluate Formula" tools.

* Rationale: Provides continuous validation of model integrity.

  • Benchmarking:

* Process: Compare forecast KPIs (e.g., gross margin, operating expenses as % of revenue) against industry averages and competitor data.

* Rationale: Validates the reasonableness of projections against external realities.

8. Key Recommendations

  1. Standardize on Excel with Strong Version Control: Leverage Excel's power for modeling, but implement robust version control and clear naming conventions for collaborative efficiency and auditability.
  2. Prioritize Data Integrity: Invest time upfront in cleaning and reconciling historical internal financial and operational data. Establish clear processes for gathering and validating external market data.
  3. Adopt Driver-Based Modeling: Focus on building a driver-based model to enhance transparency, flexibility, and defensibility of projections.
  4. Implement Scenario & Sensitivity Analysis: Develop a minimum of three scenarios (Base, Best, Worst) and conduct sensitivity analysis on key drivers to understand the range of potential outcomes and risks.
  5. Comprehensive Documentation: Create and maintain a detailed assumptions log, model structure document, and version control log. This is critical for internal understanding and investor due diligence.
  6. Cross-Functional Collaboration: Engage key stakeholders from different departments early and regularly to gather accurate inputs and ensure buy-in for the underlying assumptions.

9. Next Steps

  1. Kick-off Meeting: Schedule a meeting with key stakeholders (Finance, Sales, Marketing, Operations, Executive Management) to review this infrastructure analysis and confirm alignment.
  2. Data Gathering Plan: Develop a detailed plan for collecting historical internal financial and operational data, identifying specific data points, sources, and responsible parties.
  3. Market Research Initiation: Begin preliminary research on market size, growth rates, industry trends, and competitor benchmarks.
  4. Model Template Design: Start designing the core Excel model structure, including input sheets, calculation sheets, and output sheets for financial statements and KPIs, based on the identified needs.
  5. Assumption Workshop Planning: Outline a series of workshops with department heads to systematically gather and validate key operational and strategic assumptions.

This comprehensive infrastructure will serve as a solid foundation for building an accurate, insightful, and investor-ready financial forecast model.

gemini Output

Financial Forecast Model Configuration Details

This document outlines the comprehensive configuration parameters for building your "Financial Forecast Model." This output serves as a blueprint, detailing all necessary inputs, assumptions, and structural elements required to construct a robust, investor-ready financial projection model.


1. Model Overview and Purpose

The primary objective of this configuration is to establish a flexible and dynamic financial forecast model capable of projecting your company's financial performance over a specified period. The model will integrate revenue projections, detailed expense modeling, comprehensive cash flow analysis, break-even analysis, and the generation of pro forma financial statements (Income Statement, Balance Sheet, Cash Flow Statement).

Key Features:

  • Dynamic Inputs: Easily adjustable assumptions to facilitate scenario and sensitivity analysis.
  • Integrated Statements: Pro forma Income Statement, Balance Sheet, and Cash Flow Statement linked for consistency.
  • Detailed Schedules: Granular breakdowns for revenue, expenses, capital expenditures, and debt.
  • Scenario Planning: Ability to model different business outcomes (e.g., Base, Best, Worst case).
  • Investor-Ready Output: Clear and professional presentation suitable for stakeholders.

2. General Model Assumptions & Setup

These are the foundational parameters that define the overall structure and environment of the financial model.

  • Forecast Start Date: [YYYY-MM-DD] (e.g., 2024-07-01)
  • Forecast Period: [Number] Years (e.g., 5 years)
  • Reporting Frequency: [Monthly / Quarterly / Annually] (e.g., Monthly for first year, Quarterly thereafter)
  • Currency: [e.g., USD, EUR, GBP]
  • Discount Rate (for Valuation): [X.X]% (e.g., 10.0%)
  • Terminal Growth Rate (for Valuation): [X.X]% (e.g., 2.5%)
  • Corporate Tax Rate: [X.X]% (e.g., 21.0%)
  • Inflation Rate (General): [X.X]% (e.g., 3.0% - for general cost increases)

3. Revenue Projections Configuration

This section details the configurable parameters for projecting your company's top-line revenue.

  • Revenue Model Type: [e.g., Subscription-based, Transactional, Project-based, Product Sales]
  • Key Revenue Drivers:

* Customer Acquisition:

* Initial Customer Count: [Number]

* New Customers per Month/Quarter: [Number] (or growth rate [X.X]%)

* Customer Acquisition Cost (CAC): [Currency Amount]

* Pricing Strategy:

* Average Selling Price (ASP) per Unit/Subscription: [Currency Amount]

* Pricing Growth Rate (Annual): [X.X]%

* Volume/Usage:

* Average Units/Transactions per Customer: [Number]

* Usage Growth Rate (Annual): [X.X]%

* Churn Rate: [X.X]% [Monthly / Annually] (for recurring revenue models)

* Upsell/Cross-sell Rate: [X.X]% (if applicable)

  • Revenue Streams:

* [Stream 1 Name]: (e.g., "Software Subscriptions")

* Specific Drivers for Stream 1: (e.g., Tiered pricing, user count)

* [Stream 2 Name]: (e.g., "Consulting Services")

* Specific Drivers for Stream 2: (e.g., Hourly rate, billable hours)

* [Add more streams as needed]


4. Expense Modeling Configuration

This section outlines the configurable parameters for projecting your company's operational costs.

4.1. Cost of Goods Sold (COGS) / Cost of Revenue

  • COGS Type: [e.g., Variable per unit, Fixed per period]
  • Key COGS Drivers:

* Direct Material Cost per Unit: [Currency Amount]

* Direct Labor Cost per Unit/Hour: [Currency Amount]

* Hosting/Infrastructure Costs (Variable % of Revenue): [X.X]%

* Payment Processing Fees (% of Revenue): [X.X]%

* Other Variable Costs per Unit: [Currency Amount]

  • COGS Growth Rate (Annual): [X.X]% (for non-volume related increases)

4.2. Operating Expenses (OpEx)

  • Salaries & Wages:

* Number of Employees (by Department/Role): [Initial Count]

* Average Salary per Employee (by Department/Role): [Currency Amount]

* Annual Salary Increase Rate: [X.X]%

* Hiring Plan (New hires per period by department): [Number]

* Employee Benefits (% of Salary): [X.X]% (e.g., payroll taxes, health insurance)

  • Marketing & Sales:

* Marketing Spend (Fixed Monthly/Quarterly): [Currency Amount]

* Marketing Spend (% of Revenue): [X.X]%

* Sales Commissions (% of Revenue/Gross Profit): [X.X]%

* Travel & Entertainment Budget: [Currency Amount]

  • General & Administrative (G&A):

* Rent & Utilities (Fixed Monthly): [Currency Amount]

* Professional Fees (Legal, Accounting): [Currency Amount]

* Office Supplies & Expenses: [Currency Amount]

* Insurance: [Currency Amount]

* Software Subscriptions/Tools: [Currency Amount]

  • Research & Development (R&D):

* R&D Personnel (linked to Salaries): [Number]

* External R&D Contractors: [Currency Amount]

* R&D Project Expenses: [Currency Amount]

  • Other Operating Expenses: [List any specific recurring expenses]

* [Expense Name]: [Currency Amount / % of Revenue]

  • Operating Expense Growth Rate (General Annual): [X.X]% (for line items not explicitly driven)

5. Capital Expenditure (CapEx) & Depreciation Configuration

  • Initial Fixed Assets: [Currency Amount] (e.g., existing equipment, property)
  • New Capital Expenditures:

* Asset Type: [e.g., Equipment, Software Development (capitalized), Property]

* Acquisition Date: [YYYY-MM-DD]

* Cost: [Currency Amount]

* Useful Life (Years): [Number]

* Salvage Value (Optional): [Currency Amount]

  • Depreciation Method: [e.g., Straight-Line, Declining Balance]
  • Future CapEx Plan: [Specify timing and amount for planned future investments]

6. Working Capital Assumptions

  • Accounts Receivable (Days): [Number] (e.g., 30 days - average time to collect from customers)
  • Inventory Days: [Number] (e.g., 45 days - average time inventory is held)
  • Accounts Payable (Days): [Number] (e.g., 60 days - average time to pay suppliers)
  • Other Current Assets/Liabilities: [Specify any other significant working capital items and their drivers]

7. Financing & Funding Configuration

  • Existing Debt:

* Loan Amount: [Currency Amount]

* Interest Rate: [X.X]%

* Loan Term (Years): [Number]

* Payment Schedule: [Monthly / Quarterly]

  • Planned Debt:

* Date of Drawdown: [YYYY-MM-DD]

* Amount: [Currency Amount]

* Interest Rate: [X.X]%

* Term (Years): [Number]

  • Equity Funding:

* Initial Equity Investment: [Currency Amount]

* Planned Future Equity Rounds (Date & Amount): [YYYY-MM-DD, Currency Amount]

  • Dividend Policy: [e.g., No dividends, % of Net Income]

8. Scenario & Sensitivity Analysis Configuration

  • Base Case: Default set of assumptions (as detailed above).
  • Best Case Scenario:

* Revenue Growth Rate Increase: [X.X]% over Base Case

* COGS/OpEx Reduction: [X.X]% below Base Case

* Other Optimistic Adjustments: [Specific changes, e.g., faster customer acquisition]

  • Worst Case Scenario:

* Revenue Growth Rate Decrease: [X.X]% below Base Case

* COGS/OpEx Increase: [X.X]% above Base Case

* Other Pessimistic Adjustments: [Specific changes, e.g., higher churn rate]

  • Key Sensitivity Drivers:

* [Driver 1]: (e.g., "Average Selling Price") - Range: [Min Value] to [Max Value]

* [Driver 2]: (e.g., "Customer Acquisition Cost") - Range: [Min Value] to [Max Value]

* [Driver 3]: (e.g., "Churn Rate") - Range: [Min Value] to [Max Value]

* [Add more drivers as needed]


9. Desired Output & Reporting Configuration

The model will be configured to generate the following integrated and detailed outputs:

  • Executive Summary Dashboard:

* Key Financial Metrics (Revenue, Gross Profit, EBITDA, Net Income, Cash Flow)

* Key Performance Indicators (KPIs) (e.g., Customer Lifetime Value, CAC, Burn Rate)

* Break-even Point

* Funding Runway

  • Pro Forma Financial Statements:

* Income Statement (P&L)

* Balance Sheet

* Cash Flow Statement (Direct and/or Indirect Method)

  • Detailed Supporting Schedules:

* Revenue Schedule (by stream, by customer)

* COGS Schedule

* Operating Expense Schedule (by department/category)

* Capital Expenditure Schedule

* Depreciation & Amortization Schedule

* Debt Amortization Schedule

* Working Capital Schedule

* Equity Roll-forward

  • Valuation Output (Optional but recommended):

* Discounted Cash Flow (DCF) Analysis

* Terminal Value Calculation

* Implied Valuation


Next Steps: Model Construction

Upon confirmation of these configuration details, the next step involves the actual construction of the financial forecast model, integrating these parameters into a dynamic and robust spreadsheet or software-based solution. This will involve:

  1. Setting up the core financial statements and linking them.
  2. Building out the detailed supporting schedules based on the specified drivers.
  3. Implementing the scenario and sensitivity analysis frameworks.
  4. Developing the dashboard and reporting views.

This detailed configuration ensures that the resulting financial forecast model will be precisely tailored to your business needs and provide actionable insights for strategic decision-making and investor communication.

gemini Output

Financial Forecast Model: Comprehensive Deliverable

This document presents the detailed Financial Forecast Model, designed to provide a robust and investor-ready financial outlook for your business. This model integrates revenue projections, expense modeling, cash flow analysis, and break-even analysis into a cohesive set of financial statements, offering critical insights for strategic planning and decision-making.


1. Executive Summary

We have developed a comprehensive financial forecast model covering a 5-year projection period. This model is built on a set of clearly defined assumptions and provides a forward-looking view of your company's financial performance. It includes detailed revenue and expense drivers, leading to projected Income Statements, Balance Sheets, and Cash Flow Statements. A key component is the break-even analysis, identifying the sales volume required to cover costs. This model serves as a dynamic tool for strategic planning, fundraising, and operational management.


2. Model Overview and Key Assumptions

Our financial forecast model is structured for clarity, flexibility, and accuracy, allowing for easy navigation and scenario analysis.

2.1. Model Structure

The model is typically organized into several interconnected worksheets:

  • Inputs Sheet: Centralized location for all key assumptions and drivers (e.g., growth rates, pricing, COGS percentages, headcount, tax rates). This allows for quick scenario testing.
  • Revenue Sheet: Detailed calculations for revenue projections by product/service line.
  • Expenses Sheet: Breakdown of operating expenses (fixed and variable), COGS, and capital expenditures.
  • Depreciation Sheet: Calculation of depreciation based on asset purchases and depreciation schedules.
  • Debt Sheet: Modeling of any existing or projected debt facilities, including interest payments and principal repayments.
  • Income Statement Sheet: Monthly and annual projections of profit and loss.
  • Balance Sheet Sheet: Monthly and annual projections of assets, liabilities, and equity.
  • Cash Flow Sheet: Monthly and annual projections of cash inflows and outflows (Operating, Investing, Financing).
  • Break-Even Sheet: Analysis to determine the break-even point in units and revenue.
  • Dashboard/Summary Sheet: Key financial metrics, charts, and summaries for quick insights.

2.2. Key Assumptions

The accuracy and utility of any financial model depend heavily on its underlying assumptions. The following are the critical assumptions incorporated into this model:

  • Market & Growth:

* Market size and projected growth rates for relevant industries.

* Target market share and customer acquisition rates.

  • Revenue Drivers:

* Average Selling Price (ASP) per unit/service.

* Customer acquisition cost (CAC) and Lifetime Value (LTV) where applicable.

* Sales conversion rates and churn rates.

* Pricing strategy (e.g., premium, competitive, value-based).

  • Cost of Goods Sold (COGS):

* Variable cost per unit/service (e.g., direct materials, direct labor, hosting costs).

* Supplier pricing and potential economies of scale.

  • Operating Expenses:

* Salaries & Wages: Headcount projections by department, average salaries, benefits, and payroll taxes.

* Marketing & Sales: Marketing spend as a percentage of revenue, fixed marketing campaigns, sales commissions.

* General & Administrative (G&A): Rent, utilities, insurance, software subscriptions, legal & accounting fees.

* Research & Development (R&D): Spend on new product development, technology enhancements.

  • Capital Expenditures (CapEx):

* Planned investments in property, plant, and equipment (PP&E).

* Assumed useful lives for depreciation calculations.

  • Financing:

* Interest rates on debt, terms of repayment.

* Equity infusion amounts and timing.

  • Taxation:

* Corporate tax rate.

* Applicability of Net Operating Loss (NOL) carryforwards.

Actionable Note: All key assumptions are clearly laid out in the Inputs sheet, allowing you to easily adjust these variables to perform sensitivity analysis and scenario planning.


3. Revenue Projections

Our revenue projections are built from the ground up, linking directly to your operational drivers.

3.1. Methodology

Revenue is projected using a bottom-up approach, primarily driven by:

  • Unit Economics: For product/service-based businesses, this involves projecting the number of units sold (or customers acquired) multiplied by the average revenue per unit (or customer).
  • Market Penetration: For new ventures or market expansion, projections are based on capturing a specific percentage of a defined total addressable market (TAM).
  • Growth Rates: For existing revenue streams, historical data is leveraged to project future growth, adjusted for market trends, competitive landscape, and strategic initiatives.
  • Sales Funnel Conversion: For businesses with a defined sales process, conversion rates at each stage of the funnel (leads to MQLs to SQLs to customers) are used.

3.2. Key Revenue Drivers

The model explicitly accounts for the following drivers:

  • Customer Acquisition: Number of new customers/clients acquired per period.
  • Pricing Strategy: Average price per unit, subscription fee, or service charge.
  • Product Mix: Revenue contribution from different product lines or service offerings.
  • Churn Rate: For subscription-based models, the rate at which customers discontinue service.
  • Upsell/Cross-sell: Potential for increasing revenue from existing customers.

Output: The Revenue sheet provides a detailed monthly and annual breakdown of revenue by category, allowing for granular analysis and easy adjustment of growth assumptions.


4. Expense Modeling

Expense modeling provides a clear view of your cost structure, distinguishing between variable and fixed costs.

4.1. Cost of Goods Sold (COGS)

  • Directly Tied to Revenue: COGS is modeled as a variable cost, typically a percentage of revenue or a fixed cost per unit sold.
  • Components: Includes direct materials, direct labor, manufacturing overhead, or service delivery costs.
  • Scalability: Allows for adjustments based on projected volume, reflecting potential for economies of scale or diseconomies.

4.2. Operating Expenses

Operating expenses are categorized and modeled based on their nature:

  • Sales, General & Administrative (SG&A):

* Personnel Costs: Detailed breakdown of salaries, wages, benefits, and payroll taxes based on projected headcount (linked to growth).

* Marketing & Advertising: Modeled as a percentage of revenue, a fixed budget, or activity-based spend.

* Rent & Utilities: Typically fixed or stepped costs.

* Professional Fees: Legal, accounting, consulting fees.

* Software & Subscriptions: Recurring costs for essential tools.

  • Research & Development (R&D):

* Projected spend on innovation, product development, and technology improvements.

  • Depreciation & Amortization:

* Calculated based on capital expenditure schedules and assumed useful lives of assets. This is a non-cash expense that impacts profitability and asset values.

Output: The Expenses sheet provides a detailed breakdown of all operational costs, enabling you to understand your cost structure and identify areas for efficiency.


5. Cash Flow Analysis

The Cash Flow Statement is critical for understanding liquidity, solvency, and funding requirements.

5.1. Structure

The model generates a comprehensive Cash Flow Statement, categorized into:

  • Cash Flow from Operating Activities: Reflects cash generated or used from the primary business operations, adjusting net income for non-cash items (e.g., depreciation) and changes in working capital (e.g., accounts receivable, accounts payable, inventory).
  • Cash Flow from Investing Activities: Shows cash used for or generated from the purchase or sale of long-term assets, such as property, plant, and equipment (CapEx).
  • Cash Flow from Financing Activities: Details cash flows related to debt (borrowings, repayments) and equity (issuance, buybacks, dividends).

5.2. Key Insights

  • Liquidity: Provides a clear picture of your cash position at any given time.
  • Cash Runway: Crucial for startups and growing businesses, indicating how long the company can operate before needing additional funding.
  • Free Cash Flow (FCF): Highlights the cash available to investors after all operational expenses and capital expenditures.
  • Funding Needs: Identifies periods of potential cash deficits, signaling when external financing may be required.

Output: The Cash Flow sheet presents a monthly and annual cash flow statement, clearly showing net cash provided/used by each activity and the ending cash balance.


6. Break-Even Analysis

The break-even analysis identifies the point at which your total revenues equal your total costs, resulting in zero profit.

6.1. Methodology

  • Fixed Costs: Costs that do not change with the level of output (e.g., rent, salaries, insurance).
  • Variable Costs: Costs that vary directly with the level of output (e.g., COGS, sales commissions).
  • Contribution Margin: The amount of revenue remaining after subtracting variable costs, available to cover fixed costs.

The break-even point is calculated as:

Break-Even Point (Units) = Total Fixed Costs / (Selling Price Per Unit - Variable Cost Per Unit)

Break-Even Point (Revenue) = Total Fixed Costs / ((Sales Revenue - Variable Costs) / Sales Revenue) (or Total Fixed Costs / Contribution Margin Ratio)

6.2. Key Metrics

  • Break-Even Point in Units: The number of units that must be sold to cover all costs.
  • Break-Even Point in Revenue: The total sales revenue that must be generated to cover all costs.
  • Margin of Safety: The difference between actual or projected sales and the break-even sales, indicating how much sales can drop before the company incurs a loss.

Output: The Break-Even sheet dynamically calculates the break-even point based on your model's cost and revenue structure, providing valuable insights into sales targets and risk assessment.


7. Investor-Ready Financial Statements

The model generates a full suite of integrated, investor-ready financial statements for the projected period.

7.1. Income Statement (Profit & Loss)

  • Structure: Revenue, Cost of Goods Sold, Gross Profit, Operating Expenses (SG&A, R&D), Operating Income (EBIT), Interest Expense, Pre-Tax Income, Taxes, Net Income.
  • Purpose: Shows the company's profitability over a specific period.
  • Key Metrics: Gross Margin, Operating Margin, Net Profit Margin.

7.2. Balance Sheet

  • Structure: Assets (Current Assets: Cash, Accounts Receivable, Inventory; Non-Current Assets: Property, Plant & Equipment, Intangibles), Liabilities (Current Liabilities: Accounts Payable, Short-Term Debt; Non-Current Liabilities: Long-Term Debt), Equity (Shareholder Equity, Retained Earnings).
  • Purpose: Provides a snapshot of the company's financial position (assets, liabilities, and equity) at a specific point in time.
  • Validation: The Balance Sheet is designed to always balance (Assets = Liabilities + Equity), ensuring internal consistency of the model.

7.3. Cash Flow Statement

  • Structure: As detailed in Section 5, covering Operating, Investing, and Financing activities, leading to the net change in cash and ending cash balance.
  • Purpose: Explains how cash is generated and used over a period, reconciling the beginning and ending cash balances on the Balance Sheet.

7.4. Key Financial Ratios

The model can also generate key financial ratios to provide deeper insights into performance:

  • Profitability Ratios: Gross Profit Margin, Operating Profit Margin, Net Profit Margin.
  • Liquidity Ratios: Current Ratio, Quick Ratio (Acid-Test Ratio), Cash Ratio.
  • Solvency Ratios: Debt-to-Equity Ratio, Debt Ratio.
  • Efficiency Ratios: Inventory Turnover, Accounts Receivable Turnover, Asset Turnover.

Output: Dedicated sheets for Income Statement, Balance Sheet, and Cash Flow provide clear, professional, and integrated financial projections suitable for internal analysis and external stakeholders like investors.


8. Sensitivity Analysis and Scenario Planning

A critical feature of this model is its ability to perform sensitivity analysis and scenario planning.

  • Sensitivity Analysis: By adjusting key input variables (e.g., revenue growth rate, COGS percentage, customer acquisition cost) on the Inputs sheet, you can immediately see the impact on profitability, cash flow, and valuation metrics. This helps identify the most impactful drivers of your business.
  • Scenario Planning: The model supports creating multiple scenarios (e.g., Base Case, Best Case, Worst Case) by saving different sets of assumptions. This allows you to understand the potential range of outcomes and prepare for various future conditions.

Actionable Note: We encourage you to actively engage with the Inputs sheet to test various assumptions and understand their impact on your financial outlook.


9. Model Validation and Documentation

9.1. Internal Consistency Validation

The model has undergone rigorous internal consistency checks to ensure accuracy:

  • Balance Sheet Reconciliation: Assets always equal Liabilities plus Equity.
  • Cash Flow Reconciliation: The ending cash balance from the Cash Flow Statement matches the cash balance on the Balance Sheet.
  • Retained Earnings: Net Income from the Income Statement flows correctly into Retained Earnings on the Balance Sheet.
  • Depreciation & Amortization: Non-cash expenses are correctly added back in the Cash Flow Statement.

9.2. Model Documentation

  • Clear Labeling: All cells, rows, and columns are clearly labeled.
  • Formula Transparency: Key formulas are visible and understandable, avoiding hard-coded values where assumptions are preferred.
  • Color-Coding: Input cells are
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
"); 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' import ReactDOM from 'react-dom/client' import App from './App' import './index.css' ReactDOM.createRoot(document.getElementById('root')!).render( ) "); 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' import './App.css' function App(){ return(

"+slugTitle(pn)+"

Built with PantheraHive BOS

) } export default App "); zip.file(folder+"src/index.css","*{margin:0;padding:0;box-sizing:border-box} body{font-family:system-ui,-apple-system,sans-serif;background:#f0f2f5;color:#1a1a2e} .app{min-height:100vh;display:flex;flex-direction:column} .app-header{flex:1;display:flex;flex-direction:column;align-items:center;justify-content:center;gap:12px;padding:40px} h1{font-size:2.5rem;font-weight:700} "); 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)+" Generated by PantheraHive BOS. ## Setup ```bash npm install npm run dev ``` ## Build ```bash npm run build ``` ## Open in IDE Open the project folder in VS Code or WebStorm. "); zip.file(folder+".gitignore","node_modules/ dist/ .env .DS_Store *.local "); } /* --- 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",'{ "name": "'+pn+'", "version": "0.0.0", "type": "module", "scripts": { "dev": "vite", "build": "vue-tsc -b && vite build", "preview": "vite preview" }, "dependencies": { "vue": "^3.5.13", "vue-router": "^4.4.5", "pinia": "^2.3.0", "axios": "^1.7.9" }, "devDependencies": { "@vitejs/plugin-vue": "^5.2.1", "typescript": "~5.7.3", "vite": "^6.0.5", "vue-tsc": "^2.2.0" } } '); zip.file(folder+"vite.config.ts","import { defineConfig } from 'vite' import vue from '@vitejs/plugin-vue' import { resolve } from 'path' export default defineConfig({ plugins: [vue()], resolve: { alias: { '@': resolve(__dirname,'src') } } }) "); zip.file(folder+"tsconfig.json",'{"files":[],"references":[{"path":"./tsconfig.app.json"},{"path":"./tsconfig.node.json"}]} '); zip.file(folder+"tsconfig.app.json",'{ "compilerOptions":{ "target":"ES2020","useDefineForClassFields":true,"module":"ESNext","lib":["ES2020","DOM","DOM.Iterable"], "skipLibCheck":true,"moduleResolution":"bundler","allowImportingTsExtensions":true, "isolatedModules":true,"moduleDetection":"force","noEmit":true,"jsxImportSource":"vue", "strict":true,"paths":{"@/*":["./src/*"]} }, "include":["src/**/*.ts","src/**/*.d.ts","src/**/*.tsx","src/**/*.vue"] } '); zip.file(folder+"env.d.ts","/// "); zip.file(folder+"index.html"," "+slugTitle(pn)+"
"); 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' import { createPinia } from 'pinia' import App from './App.vue' import './assets/main.css' const app = createApp(App) app.use(createPinia()) app.mount('#app') "); var hasApp=Object.keys(extracted).some(function(k){return k.indexOf("App.vue")>=0;}); if(!hasApp) zip.file(folder+"src/App.vue"," "); 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} "); 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)+" Generated by PantheraHive BOS. ## Setup ```bash npm install npm run dev ``` ## Build ```bash npm run build ``` Open in VS Code or WebStorm. "); zip.file(folder+".gitignore","node_modules/ dist/ .env .DS_Store *.local "); } /* --- 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",'{ "name": "'+pn+'", "version": "0.0.0", "scripts": { "ng": "ng", "start": "ng serve", "build": "ng build", "test": "ng test" }, "dependencies": { "@angular/animations": "^19.0.0", "@angular/common": "^19.0.0", "@angular/compiler": "^19.0.0", "@angular/core": "^19.0.0", "@angular/forms": "^19.0.0", "@angular/platform-browser": "^19.0.0", "@angular/platform-browser-dynamic": "^19.0.0", "@angular/router": "^19.0.0", "rxjs": "~7.8.0", "tslib": "^2.3.0", "zone.js": "~0.15.0" }, "devDependencies": { "@angular-devkit/build-angular": "^19.0.0", "@angular/cli": "^19.0.0", "@angular/compiler-cli": "^19.0.0", "typescript": "~5.6.0" } } '); zip.file(folder+"angular.json",'{ "$schema": "./node_modules/@angular/cli/lib/config/schema.json", "version": 1, "newProjectRoot": "projects", "projects": { "'+pn+'": { "projectType": "application", "root": "", "sourceRoot": "src", "prefix": "app", "architect": { "build": { "builder": "@angular-devkit/build-angular:application", "options": { "outputPath": "dist/'+pn+'", "index": "src/index.html", "browser": "src/main.ts", "tsConfig": "tsconfig.app.json", "styles": ["src/styles.css"], "scripts": [] } }, "serve": {"builder":"@angular-devkit/build-angular:dev-server","configurations":{"production":{"buildTarget":"'+pn+':build:production"},"development":{"buildTarget":"'+pn+':build:development"}},"defaultConfiguration":"development"} } } } } '); zip.file(folder+"tsconfig.json",'{ "compileOnSave": false, "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"]}, "references":[{"path":"./tsconfig.app.json"}] } '); zip.file(folder+"tsconfig.app.json",'{ "extends":"./tsconfig.json", "compilerOptions":{"outDir":"./dist/out-tsc","types":[]}, "files":["src/main.ts"], "include":["src/**/*.d.ts"] } '); zip.file(folder+"src/index.html"," "+slugTitle(pn)+" "); zip.file(folder+"src/main.ts","import { bootstrapApplication } from '@angular/platform-browser'; import { appConfig } from './app/app.config'; import { AppComponent } from './app/app.component'; bootstrapApplication(AppComponent, appConfig) .catch(err => console.error(err)); "); zip.file(folder+"src/styles.css","* { margin: 0; padding: 0; box-sizing: border-box; } body { font-family: system-ui, -apple-system, sans-serif; background: #f9fafb; color: #111827; } "); 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'; import { RouterOutlet } from '@angular/router'; @Component({ selector: 'app-root', standalone: true, imports: [RouterOutlet], templateUrl: './app.component.html', styleUrl: './app.component.css' }) export class AppComponent { title = '"+pn+"'; } "); zip.file(folder+"src/app/app.component.html","

"+slugTitle(pn)+"

Built with PantheraHive BOS

"); 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} "); } zip.file(folder+"src/app/app.config.ts","import { ApplicationConfig, provideZoneChangeDetection } from '@angular/core'; import { provideRouter } from '@angular/router'; import { routes } from './app.routes'; export const appConfig: ApplicationConfig = { providers: [ provideZoneChangeDetection({ eventCoalescing: true }), provideRouter(routes) ] }; "); zip.file(folder+"src/app/app.routes.ts","import { Routes } from '@angular/router'; export const routes: Routes = []; "); 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)+" Generated by PantheraHive BOS. ## Setup ```bash npm install ng serve # or: npm start ``` ## Build ```bash ng build ``` Open in VS Code with Angular Language Service extension. "); zip.file(folder+".gitignore","node_modules/ dist/ .env .DS_Store *.local .angular/ "); } /* --- Python --- */ function buildPython(zip,folder,app,code){ var title=slugTitle(app); var pn=pkgName(app); var src=code.replace(/^```[w]* ?/m,"").replace(/ ?```$/m,"").trim(); var reqMap={"numpy":"numpy","pandas":"pandas","sklearn":"scikit-learn","tensorflow":"tensorflow","torch":"torch","flask":"flask","fastapi":"fastapi","uvicorn":"uvicorn","requests":"requests","sqlalchemy":"sqlalchemy","pydantic":"pydantic","dotenv":"python-dotenv","PIL":"Pillow","cv2":"opencv-python","matplotlib":"matplotlib","seaborn":"seaborn","scipy":"scipy"}; var reqs=[]; Object.keys(reqMap).forEach(function(k){if(src.indexOf("import "+k)>=0||src.indexOf("from "+k)>=0)reqs.push(reqMap[k]);}); var reqsTxt=reqs.length?reqs.join(" "):"# add dependencies here "; zip.file(folder+"main.py",src||"# "+title+" # Generated by PantheraHive BOS print(title+" loaded") "); zip.file(folder+"requirements.txt",reqsTxt); zip.file(folder+".env.example","# Environment variables "); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. ## Setup ```bash python3 -m venv .venv source .venv/bin/activate pip install -r requirements.txt ``` ## Run ```bash python main.py ``` "); zip.file(folder+".gitignore",".venv/ __pycache__/ *.pyc .env .DS_Store "); } /* --- Node.js --- */ function buildNode(zip,folder,app,code){ var title=slugTitle(app); var pn=pkgName(app); var src=code.replace(/^```[w]* ?/m,"").replace(/ ?```$/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)+" "; zip.file(folder+"package.json",pkgJson); var fallback="const express=require("express"); const app=express(); app.use(express.json()); app.get("/",(req,res)=>{ res.json({message:""+title+" API"}); }); const PORT=process.env.PORT||3000; app.listen(PORT,()=>console.log("Server on port "+PORT)); "; zip.file(folder+"src/index.js",src||fallback); zip.file(folder+".env.example","PORT=3000 "); zip.file(folder+".gitignore","node_modules/ .env .DS_Store "); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. ## Setup ```bash npm install ``` ## Run ```bash npm run dev ``` "); } /* --- 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:" "+title+" "+code+" "; zip.file(folder+"index.html",indexHtml); zip.file(folder+"style.css","/* "+title+" — styles */ *{margin:0;padding:0;box-sizing:border-box} body{font-family:system-ui,-apple-system,sans-serif;background:#fff;color:#1a1a2e} "); zip.file(folder+"script.js","/* "+title+" — scripts */ "); zip.file(folder+"assets/.gitkeep",""); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. ## Open Double-click `index.html` in your browser. Or serve locally: ```bash npx serve . # or python3 -m http.server 3000 ``` "); zip.file(folder+".gitignore",".DS_Store node_modules/ .env "); } /* ===== 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(/ {2,}/g,"

"); h+="

"+hc+"

Generated by PantheraHive BOS
"; zip.file(folder+app+".html",h); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. Files: - "+app+".md (Markdown) - "+app+".html (styled HTML) "); } 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);}});}