File size: 32,439 Bytes
69b6300
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
import streamlit as st
import requests
import pandas as pd
import plotly.graph_objs as go
from plotly.subplots import make_subplots
import os

# ---------------------------
# Global API Configuration (hidden)
# ---------------------------
API_KEY = os.getenv("FMP_API_KEY")
BASE_URL = "https://financialmodelingprep.com/api/v3/"

# ---------------------------
# Data Fetching Functions
# ---------------------------
def fetch_fmp_data(endpoint, ticker, period="annual", limit=10):
    url = f"{BASE_URL}{endpoint}/{ticker}"
    params = {"period": period, "limit": limit, "apikey": API_KEY}
    r = requests.get(url, params=params)
    if r.status_code == 200:
        return pd.DataFrame(r.json())
    else:
        st.error("Data retrieval error. Check inputs or try again later.")
        return pd.DataFrame()

def process_statement_df(df, date_col="date"):
    if df.empty:
        return df
    df[date_col] = pd.to_datetime(df[date_col])
    df.set_index(date_col, inplace=True)
    return df.transpose()

def fetch_historical_prices(ticker):
    url = f"{BASE_URL}historical-price-full/{ticker}"
    params = {"serietype": "line", "apikey": API_KEY}
    r = requests.get(url, params=params)
    if r.status_code == 200:
        data = r.json()
        if "historical" in data:
            hist_df = pd.DataFrame(data["historical"])
            hist_df["date"] = pd.to_datetime(hist_df["date"])
            hist_df.sort_values("date", inplace=True)
            return hist_df
    st.error("Unable to fetch historical prices. Try again later.")
    return pd.DataFrame()

def get_closing_price_on_or_before(hist_df, date):
    df = hist_df[hist_df["date"] <= date]
    if not df.empty:
        return df.iloc[-1]["close"]
    return None

def fetch_all_data(ticker="AAPL", period="annual", limit=10):
    inc = fetch_fmp_data("income-statement", ticker, period, limit)
    bs = fetch_fmp_data("balance-sheet-statement", ticker, period, limit)
    cf = fetch_fmp_data("cash-flow-statement", ticker, period, limit)

    income_statement = process_statement_df(inc)
    balance_sheet = process_statement_df(bs)
    cash_flow = process_statement_df(cf)
    hist = fetch_historical_prices(ticker)

    dates = set(income_statement.columns) | set(balance_sheet.columns) | set(cash_flow.columns)
    end_prices = {}
    for d in dates:
        try:
            dt = pd.to_datetime(d)
        except Exception:
            continue
        price = get_closing_price_on_or_before(hist, dt)
        end_prices[d] = price

    return {
        "income_statement": income_statement,
        "balance_sheet": balance_sheet,
        "cash_flow": cash_flow,
        "end_prices": end_prices
    }

# ---------------------------
# Analysis Functions
# ---------------------------
def extract_financial_data_for_column(income_statement, balance_sheet, col_label):
    labels = {
        "Net Income": ["netIncome"],
        "EBT": ["incomeBeforeTax"],
        "EBIT": ["operatingIncome"],
        "Revenue": ["revenue"],
        "Total Assets": ["totalAssets"],
        "Total Equity": ["totalStockholdersEquity", "totalEquity"]
    }
    data = {}
    for key, keys_list in labels.items():
        value = None
        if key in ["Net Income", "EBT", "EBIT", "Revenue"]:
            for k in keys_list:
                if k in income_statement.index and col_label in income_statement.columns:
                    value = income_statement.loc[k, col_label]
                    break
        else:
            for k in keys_list:
                if k in balance_sheet.index and col_label in balance_sheet.columns:
                    value = balance_sheet.loc[k, col_label]
                    break
        data[key] = value
    return data

def compute_advanced_dupont_roe(fin_data):
    net_income = fin_data.get("Net Income")
    ebt = fin_data.get("EBT")
    ebit = fin_data.get("EBIT")
    revenue = fin_data.get("Revenue")
    total_assets = fin_data.get("Total Assets")
    total_equity = fin_data.get("Total Equity")
    
    def safe_div(n, d):
        return n / d if d and d != 0 else None

    tax_burden = safe_div(net_income, ebt)
    interest_burden = safe_div(ebt, ebit)
    op_margin = safe_div(ebit, revenue)
    asset_turnover = safe_div(revenue, total_assets)
    equity_multiplier = safe_div(total_assets, total_equity)

    if None in (tax_burden, interest_burden, op_margin, asset_turnover, equity_multiplier):
        dupont_roe = None
    else:
        dupont_roe = tax_burden * interest_burden * op_margin * asset_turnover * equity_multiplier

    return {
        "Tax Burden": tax_burden,
        "Interest Burden": interest_burden,
        "Operating Margin": op_margin,
        "Asset Turnover": asset_turnover,
        "Equity Multiplier": equity_multiplier,
        "Advanced DuPont ROE": dupont_roe
    }

def dupont_analysis_over_time(income_statement, balance_sheet):
    results = {}
    for col in income_statement.columns:
        fin_data = extract_financial_data_for_column(income_statement, balance_sheet, col)
        results[col] = compute_advanced_dupont_roe(fin_data)
    return pd.DataFrame(results)

def compute_equity_multiplier_details(balance_sheet):
    asset_keys = ["totalAssets"]
    equity_keys = ["totalStockholdersEquity", "totalEquity"]
    liability_keys = ["totalLiabilities"]

    def find_label(keys_list, df):
        for k in keys_list:
            if k in df.index:
                return k
        return None

    asset_row = find_label(asset_keys, balance_sheet)
    equity_row = find_label(equity_keys, balance_sheet)
    liability_row = find_label(liability_keys, balance_sheet)

    cols = balance_sheet.columns.tolist()
    results = {
        "Fiscal Year": [],
        "Total Assets": [],
        "Total Equity": [],
        "Total Liabilities": [],
        "Equity Multiplier": [],
        "Debt to Equity": [],
        "Assets YoY Change": [],
        "Equity YoY Change": [],
        "EM YoY Change": [],
        "Debt/Equity YoY Change": []
    }

    prev_assets = prev_equity = prev_em = prev_de = None

    def yoy_change(curr, prev):
        if prev is None or pd.isna(curr) or pd.isna(prev) or prev == 0:
            return None
        return (curr - prev) / abs(prev)

    for col in cols:
        assets = balance_sheet.loc[asset_row, col] if asset_row and col in balance_sheet.columns else None
        equity = balance_sheet.loc[equity_row, col] if equity_row and col in balance_sheet.columns else None
        if liability_row and col in balance_sheet.columns:
            liabilities = balance_sheet.loc[liability_row, col]
        elif assets and equity:
            liabilities = assets - equity
        else:
            liabilities = None

        em = assets / equity if equity and equity != 0 else None
        de = liabilities / equity if equity and equity != 0 else None

        results["Fiscal Year"].append(col)
        results["Total Assets"].append(assets)
        results["Total Equity"].append(equity)
        results["Total Liabilities"].append(liabilities)
        results["Equity Multiplier"].append(em)
        results["Debt to Equity"].append(de)

        results["Assets YoY Change"].append(yoy_change(assets, prev_assets))
        results["Equity YoY Change"].append(yoy_change(equity, prev_equity))
        results["EM YoY Change"].append(yoy_change(em, prev_em))
        results["Debt/Equity YoY Change"].append(yoy_change(de, prev_de))

        prev_assets, prev_equity, prev_em, prev_de = assets, equity, em, de

    return pd.DataFrame(results)

def compute_additional_metrics(income_statement, em_df):
    df = em_df.copy()
    df["Net Income"] = None
    df["Interest Coverage Ratio"] = None
    df["ROE"] = None

    for idx, row in df.iterrows():
        fy = row["Fiscal Year"]
        net_income = None
        if "netIncome" in income_statement.index and fy in income_statement.columns:
            net_income = income_statement.loc["netIncome", fy]

        ebit = None
        if "operatingIncome" in income_statement.index and fy in income_statement.columns:
            ebit = income_statement.loc["operatingIncome", fy]

        interest_exp = None
        if "interestExpense" in income_statement.index and fy in income_statement.columns:
            interest_exp = income_statement.loc["interestExpense", fy]

        icr = None
        if ebit and interest_exp and interest_exp != 0:
            icr = ebit / interest_exp

        roe = None
        if net_income and row["Total Equity"] and row["Total Equity"] != 0:
            roe = net_income / row["Total Equity"]

        df.at[idx, "Net Income"] = net_income
        df.at[idx, "Interest Coverage Ratio"] = icr
        df.at[idx, "ROE"] = roe

    return df

def add_cash_flow_info(cash_flow_df, ext_df):
    df = ext_df.copy()
    df["Operating Cash Flow"] = None
    df["CapEx"] = None

    ocf_key = None
    for key in ["totalCashFromOperatingActivities", "operatingCashFlow", "cashFlowFromOperatingActivities"]:
        if key in cash_flow_df.index:
            ocf_key = key
            break

    capex_key = None
    for key in ["capitalExpenditure", "capitalExpenditures", "capex", "investingCapEx"]:
        if key in cash_flow_df.index:
            capex_key = key
            break

    for idx, row in df.iterrows():
        fy = row["Fiscal Year"]

        ocf = None
        if ocf_key and fy in cash_flow_df.columns:
            ocf = cash_flow_df.loc[ocf_key, fy]

        capex = None
        if capex_key and fy in cash_flow_df.columns:
            capex = cash_flow_df.loc[capex_key, fy]

        df.at[idx, "Operating Cash Flow"] = ocf
        df.at[idx, "CapEx"] = capex

    return df

# ---------------------------
# Plotting Functions
# ---------------------------
def plot_dupont_results(dupont_df):
    df = dupont_df.transpose()
    df.index = pd.to_datetime(df.index)
    df.sort_index(inplace=True)
    dates = df.index.strftime('%Y-%m-%d')
    components = ["Tax Burden", "Interest Burden", "Operating Margin", "Asset Turnover", "Equity Multiplier"]
    
    fig = make_subplots(specs=[[{"secondary_y": True}]])
    for comp in components:
        fig.add_trace(go.Bar(x=dates, y=df[comp], name=comp), secondary_y=False)

    fig.add_trace(
        go.Scatter(
            x=dates,
            y=df["Advanced DuPont ROE"],
            mode="lines+markers",
            name="Advanced DuPont ROE"
        ),
        secondary_y=True
    )
    fig.update_layout(
        title="DuPont Components Over Time",
        xaxis_title="Fiscal Period",
        barmode="group"
    )
    fig.update_yaxes(title_text="Advanced DuPont ROE", secondary_y=True)
    st.plotly_chart(fig, use_container_width=True)

def plot_leverage_metrics_plotly(em_df, end_prices):
    em_df["Date"] = pd.to_datetime(em_df["Fiscal Year"])
    em_df.sort_values("Date", inplace=True)
    dates = em_df["Date"].dt.strftime('%Y-%m-%d')

    trace_assets = go.Scatter(x=dates, y=em_df["Total Assets"], mode='lines+markers', name="Total Assets")
    trace_equity = go.Scatter(x=dates, y=em_df["Total Equity"], mode='lines+markers', name="Total Equity")
    trace_em = go.Scatter(x=dates, y=em_df["Equity Multiplier"], mode='lines+markers', name="Equity Multiplier", yaxis="y2")
    trace_de = go.Scatter(x=dates, y=em_df["Debt to Equity"], mode='lines+markers', name="Debt to Equity", yaxis="y2")

    stock_prices = [end_prices.get(fy, None) for fy in em_df["Fiscal Year"]]
    trace_sp = go.Scatter(x=dates, y=stock_prices, mode='lines+markers', name="Stock Price", yaxis="y3")

    fig = make_subplots(specs=[[{"secondary_y": True}]])
    fig.add_trace(trace_assets)
    fig.add_trace(trace_equity)
    fig.add_trace(trace_em, secondary_y=True)
    fig.add_trace(trace_de, secondary_y=True)
    fig.add_trace(trace_sp)

    fig.update_layout(
        title="Leverage & Stock Price",
        xaxis_title="Fiscal Year"
    )
    fig.update_yaxes(title_text="Assets & Equity", secondary_y=False)
    fig.update_yaxes(title_text="Leverage Ratios", secondary_y=True)
    fig.update_layout(
        yaxis3=dict(
            title="Stock Price (USD)",
            overlaying="y",
            side="right",
            position=0.95
        )
    )
    fig.data[-1].update(yaxis="y3")
    st.plotly_chart(fig, use_container_width=True)

def plot_combined_metrics_plotly(ext_df, end_prices):
    ext_df["Date"] = pd.to_datetime(ext_df["Fiscal Year"])
    ext_df.sort_values("Date", inplace=True)
    dates = ext_df["Date"].dt.strftime('%Y-%m-%d')

    trace_net = go.Bar(x=dates, y=ext_df["Net Income"], name="Net Income")
    trace_ocf = go.Bar(x=dates, y=ext_df["Operating Cash Flow"], name="Op. Cash Flow")
    trace_capex = go.Bar(x=dates, y=ext_df["CapEx"], name="CapEx")

    trace_roe = go.Scatter(x=dates, y=ext_df["ROE"], mode='lines+markers', name="ROE", yaxis="y2")
    trace_icr = go.Scatter(x=dates, y=ext_df["Interest Coverage Ratio"], mode='lines+markers', name="ICR", yaxis="y2")

    stock_prices = [end_prices.get(fy, None) for fy in ext_df["Fiscal Year"]]
    trace_sp = go.Scatter(x=dates, y=stock_prices, mode='lines+markers', name="Stock Price", yaxis="y3")

    fig = make_subplots(specs=[[{"secondary_y": True}]])
    fig.add_trace(trace_net, secondary_y=False)
    fig.add_trace(trace_ocf, secondary_y=False)
    fig.add_trace(trace_capex, secondary_y=False)
    fig.add_trace(trace_roe, secondary_y=True)
    fig.add_trace(trace_icr, secondary_y=True)
    fig.add_trace(trace_sp)

    fig.update_layout(
        title="Net Income, Cash Flow & ROE",
        xaxis_title="Fiscal Year",
        barmode="group"
    )
    fig.update_yaxes(title_text="Values (USD)", secondary_y=False)
    fig.update_yaxes(title_text="Ratios", secondary_y=True)
    fig.update_layout(
        yaxis3=dict(
            title="Stock Price (USD)",
            overlaying="y",
            side="right",
            position=0.95
        )
    )
    fig.data[-1].update(yaxis="y3")
    st.plotly_chart(fig, use_container_width=True)

# ---------------------------
# Streamlit App Layout & Sidebar
# ---------------------------
st.set_page_config(layout="wide", page_title="ROE Decomposition Dashboard")

st.title("ROE Decomposition")
st.markdown("""
This application deconstructs return on equity using an advanced DuPont analysis approach.
It examines how profitability, leverage, and operational efficiency contribute to ROE over time.
""")

with st.expander("Advanced DuPont Analysis Explanation", expanded=False):
    st.markdown("The Advanced DuPont Analysis breaks down ROE into multiple components:")
    st.latex(r"\text{ROE} = \text{Tax Burden} \times \text{Interest Burden} \times \text{Operating Margin} \times \text{Asset Turnover} \times \text{Equity Multiplier}")
    st.markdown("Where:")
    st.latex(r"\text{Tax Burden} = \frac{\text{Net Income}}{\text{EBT}}")
    st.latex(r"\text{Interest Burden} = \frac{\text{EBT}}{\text{EBIT}}")
    st.latex(r"\text{Operating Margin} = \frac{\text{EBIT}}{\text{Revenue}}")
    st.latex(r"\text{Asset Turnover} = \frac{\text{Revenue}}{\text{Total Assets}}")
    st.latex(r"\text{Equity Multiplier} = \frac{\text{Total Assets}}{\text{Total Equity}}")
    st.markdown("This breakdown allows analysts to pinpoint whether changes in ROE are driven by tax factors, operating performance, asset efficiency, or financial leverage.")

#st.sidebar.header("User Inputs")

with st.sidebar.expander("Data Options", expanded=True):
    ticker = st.text_input(
        "Ticker Symbol",
        value="AAPL",
        help="Example: AAPL, TSLA, GOOG, etc."
    )
    period_type = st.selectbox(
        "Select Data Period",
        options=["annual", "quarter"],
        help="Choose annual or quarterly data."
    )
    limit_periods = st.number_input(
        "Number of Periods",
        min_value=1,
        max_value=20,
        value=10,
        help="Number of consecutive periods to analyze."
    )

run_analysis = st.sidebar.button("Run Analysis", help="Fetch data and generate charts.")

if run_analysis:
    with st.spinner("Fetching and processing data..."):
        data = fetch_all_data(ticker=ticker, period=period_type, limit=limit_periods)
        inc_stmt = data["income_statement"]
        bs = data["balance_sheet"]
        cf = data["cash_flow"]
        prices = data["end_prices"]

    if inc_stmt.empty or bs.empty or cf.empty:
        st.error("One or more data sets are empty. Check inputs and try again.")
    else:
        # DuPont Analysis
        st.subheader("Advanced DuPont Analysis")
        st.markdown("Breaks down ROE into tax, interest, margin, turnover, and leverage factors.")
        dupont_df = dupont_analysis_over_time(inc_stmt, bs)
        plot_dupont_results(dupont_df)

        with st.expander("Dynamic Interpretation: DuPont Analysis", expanded=False):
            try:
                # Sort periods and extract the latest period's data
                sorted_periods = sorted(dupont_df.columns)
                latest_period = sorted_periods[-1]
                latest_data = dupont_df[latest_period]
                advanced_roe = latest_data.get("Advanced DuPont ROE", None)
                
                st.markdown(f"**Latest Period:** {latest_period}")
                if advanced_roe is not None:
                    st.markdown(f"**Advanced DuPont ROE:** {advanced_roe:.2f}")
                else:
                    st.markdown("**Advanced DuPont ROE:** Data unavailable.")
                
                # Year-over-year change
                if len(sorted_periods) > 1:
                    prev_period = sorted_periods[-2]
                    prev_roe = dupont_df[prev_period].get("Advanced DuPont ROE", None)
                    if prev_roe and prev_roe != 0 and advanced_roe is not None:
                        yoy_change = (advanced_roe - prev_roe) / abs(prev_roe)
                        st.markdown(f"**Year-over-Year ROE Change:** {(yoy_change * 100):.2f}%")
                    else:
                        st.markdown("Year-over-year comparison unavailable due to missing data.")
                
                st.markdown("##### Key Drivers for the Latest Period:")
                
                # Tax Burden interpretation
                tb = latest_data.get("Tax Burden", None)
                if tb is not None:
                    st.markdown(f"- **Tax Burden:** {tb:.2f}")
                    if tb < 0.8:
                        st.markdown("  - A lower tax burden means the firm retains a larger share of its pre-tax income, supporting profitability.")
                    else:
                        st.markdown("  - A higher tax burden indicates significant tax expense, which may erode net profit.")
                else:
                    st.markdown("- **Tax Burden:** Data unavailable.")
                
                # Interest Burden interpretation
                ib = latest_data.get("Interest Burden", None)
                if ib is not None:
                    st.markdown(f"- **Interest Burden:** {ib:.2f}")
                    if ib >= 0.9:
                        st.markdown("  - An interest burden near 1 shows that interest expenses have minimal impact on pre-tax income.")
                    else:
                        st.markdown("  - A lower interest burden suggests that interest expenses significantly reduce pre-tax income.")
                else:
                    st.markdown("- **Interest Burden:** Data unavailable.")
                
                # Operating Margin interpretation
                opm = latest_data.get("Operating Margin", None)
                if opm is not None:
                    st.markdown(f"- **Operating Margin:** {opm:.2f}")
                    if opm > 0.15:
                        st.markdown("  - A strong operating margin reflects efficient core operations.")
                    else:
                        st.markdown("  - A low operating margin could signal operational inefficiencies.")
                else:
                    st.markdown("- **Operating Margin:** Data unavailable.")
                
                # Asset Turnover interpretation
                at = latest_data.get("Asset Turnover", None)
                if at is not None:
                    st.markdown(f"- **Asset Turnover:** {at:.2f}")
                    if at > 1:
                        st.markdown("  - Higher asset turnover indicates efficient utilization of assets to generate revenue.")
                    else:
                        st.markdown("  - Lower asset turnover may point to underutilized assets.")
                else:
                    st.markdown("- **Asset Turnover:** Data unavailable.")
                
                # Equity Multiplier interpretation
                em = latest_data.get("Equity Multiplier", None)
                if em is not None:
                    st.markdown(f"- **Equity Multiplier:** {em:.2f}")
                    if em > 2:
                        st.markdown("  - A high equity multiplier suggests that the company is leveraging debt to boost ROE.")
                    else:
                        st.markdown("  - A low equity multiplier indicates a more conservative financing structure.")
                else:
                    st.markdown("- **Equity Multiplier:** Data unavailable.")
                
                # Overall conclusion based on ROE
                if advanced_roe is not None:
                    st.markdown("##### Overall Conclusion:")
                    if advanced_roe < 0.05:
                        st.markdown("The overall ROE is relatively low. This may be driven by high tax/interest burdens or operational inefficiencies.")
                    elif advanced_roe < 0.15:
                        st.markdown("The ROE is moderate. There are areas of strength, yet there remains room for improvement in efficiency or leveraging assets.")
                    else:
                        st.markdown("The ROE is strong, indicating robust operational efficiency and effective use of leverage.")
            except Exception as e:
                st.error("Dynamic interpretation unavailable for DuPont analysis.")


        # Leverage & Equity Analysis
        st.subheader("Leverage & Equity Analysis")
        st.markdown("Shows how leverage metrics and equity levels change. Also links each period's stock price.")
        em_df = compute_equity_multiplier_details(bs)
        plot_leverage_metrics_plotly(em_df, prices)

        with st.expander("Dynamic Interpretation: Leverage & Equity", expanded=False):
            try:
                # Sort fiscal years and extract the latest period's data
                sorted_fy = sorted(em_df["Fiscal Year"])
                latest_fy = sorted_fy[-1]
                latest_row = em_df[em_df["Fiscal Year"] == latest_fy].iloc[0]
                de = latest_row.get("Debt to Equity", None)
                em_ratio = latest_row.get("Equity Multiplier", None)

                st.markdown(f"**Latest Period:** {latest_fy}")
                if de is not None:
                    st.markdown(f"**Debt to Equity:** {de:.2f}")
                else:
                    st.markdown("**Debt to Equity:** Data unavailable.")
                if em_ratio is not None:
                    st.markdown(f"**Equity Multiplier:** {em_ratio:.2f}")
                else:
                    st.markdown("**Equity Multiplier:** Data unavailable.")

                # Calculate Year-over-Year changes if available
                if len(sorted_fy) > 1:
                    prev_fy = sorted_fy[-2]
                    prev_row = em_df[em_df["Fiscal Year"] == prev_fy].iloc[0]
                    prev_de = prev_row.get("Debt to Equity", None)
                    prev_em = prev_row.get("Equity Multiplier", None)
                    if prev_de and de is not None and prev_de != 0:
                        yoy_de_change = (de - prev_de) / abs(prev_de)
                        st.markdown(f"**YoY Debt to Equity Change:** {(yoy_de_change * 100):.2f}%")
                    else:
                        st.markdown("YoY Debt to Equity change unavailable.")
                    if prev_em and em_ratio is not None and prev_em != 0:
                        yoy_em_change = (em_ratio - prev_em) / abs(prev_em)
                        st.markdown(f"**YoY Equity Multiplier Change:** {(yoy_em_change * 100):.2f}%")
                    else:
                        st.markdown("YoY Equity Multiplier change unavailable.")

                st.markdown("##### Detailed Interpretation:")
                # Detailed interpretation for Debt-to-Equity
                if de is not None:
                    if de < 1:
                        st.markdown("- **Low Debt to Equity:** The firm relies more on equity financing. This typically indicates lower financial risk and a conservative capital structure.")
                    elif 1 <= de < 2:
                        st.markdown("- **Moderate Debt to Equity:** The company maintains a balanced mix of debt and equity financing. This level may optimize returns while keeping risk manageable.")
                    else:
                        st.markdown("- **High Debt to Equity:** A high ratio suggests significant reliance on debt, which can amplify returns but also increases financial risk, especially in volatile market conditions.")
                else:
                    st.markdown("- **Debt to Equity data is missing.**")

                # Detailed interpretation for Equity Multiplier
                if em_ratio is not None:
                    if em_ratio < 1.5:
                        st.markdown("- **Low Equity Multiplier:** Indicates limited use of debt in financing assets, reflecting a conservative approach.")
                    elif 1.5 <= em_ratio < 2.5:
                        st.markdown("- **Moderate Equity Multiplier:** Suggests a balanced approach to leveraging, combining both debt and equity to finance assets.")
                    else:
                        st.markdown("- **High Equity Multiplier:** Indicates aggressive use of debt financing. While this can enhance ROE, it also raises the firm's exposure to interest rate fluctuations and market downturns.")
                else:
                    st.markdown("- **Equity Multiplier data is missing.**")
            except Exception:
                st.error("Dynamic interpretation unavailable for leverage & equity.")


        # Combined Cash Flow and Profitability Metrics
        st.subheader("Combined Cash Flow & ROE")
        st.markdown("Shows net income, operating cash flow, CapEx, and return metrics together.")
        ext_df = compute_equity_multiplier_details(bs)
        ext_df = compute_additional_metrics(inc_stmt, ext_df)
        ext_df = add_cash_flow_info(cf, ext_df)
        plot_combined_metrics_plotly(ext_df, prices)

        with st.expander("Dynamic Interpretation: Combined Metrics", expanded=False):
            try:
                # Get sorted fiscal years and pick the latest period
                sorted_fy = sorted(ext_df["Fiscal Year"])
                latest_fy = sorted_fy[-1]
                latest_row = ext_df[ext_df["Fiscal Year"] == latest_fy].iloc[0]

                # Extract key metrics for the latest period
                net_income = latest_row.get("Net Income", None)
                op_cf = latest_row.get("Operating Cash Flow", None)
                capex = latest_row.get("CapEx", None)
                roe = latest_row.get("ROE", None)

                st.markdown(f"**Latest Period:** {latest_fy}")
                if net_income is not None:
                    st.markdown(f"- **Net Income:** {net_income:.2f}")
                else:
                    st.markdown("- **Net Income:** Data unavailable")
                if op_cf is not None:
                    st.markdown(f"- **Operating Cash Flow:** {op_cf:.2f}")
                else:
                    st.markdown("- **Operating Cash Flow:** Data unavailable")
                if capex is not None:
                    st.markdown(f"- **CapEx:** {capex:.2f}")
                else:
                    st.markdown("- **CapEx:** Data unavailable")
                if roe is not None:
                    st.markdown(f"- **ROE:** {roe:.2f}  _(Higher ROE typically indicates better efficiency in generating returns)_")
                else:
                    st.markdown("- **ROE:** Data unavailable")
                
                st.markdown("##### Detailed Analysis:")
                
                # Compare Operating Cash Flow to Net Income
                if net_income is not None and op_cf is not None:
                    if op_cf < net_income:
                        st.markdown(
                            "• **Operating Cash Flow is lower than Net Income.** This may indicate that non-cash items are inflating net income or that the company has challenges converting profits into cash. It might warrant a closer look at working capital management."
                        )
                    else:
                        st.markdown(
                            "• **Operating Cash Flow exceeds Net Income.** This suggests strong cash conversion from operations, which is a positive indicator of liquidity and operational efficiency."
                        )
                else:
                    st.markdown("• **Operating Cash Flow vs. Net Income:** Insufficient data for comparison.")
                
                # Evaluate CapEx relative to Net Income
                if capex is not None and net_income is not None:
                    capex_ratio = capex / net_income if net_income != 0 else None
                    if capex_ratio is not None:
                        st.markdown(f"• **CapEx to Net Income Ratio:** {capex_ratio:.2f}")
                        if capex_ratio > 1:
                            st.markdown(
                                "  - **High CapEx:** The company is investing heavily in fixed assets. While this can drive future growth, it may suppress short-term profitability."
                                "  - **High CapEx:** The company is investing heavily in fixed assets. While this can drive future growth, it may suppress short-term profitability."
                            )
                        else:
                            st.markdown(
                                "  - **Moderate CapEx:** Investment levels appear balanced relative to net income, which may support sustainable growth without overly impacting current profits."
                            )
                    else:
                        st.markdown("• **CapEx Analysis:** Unable to compute ratio due to zero or missing net income.")
                else:
                    st.markdown("• **CapEx Analysis:** Insufficient data for evaluation.")

                # Year-over-Year comparison for Net Income
                if len(sorted_fy) > 1 and net_income is not None:
                    prev_fy = sorted_fy[-2]
                    prev_row = ext_df[ext_df["Fiscal Year"] == prev_fy].iloc[0]
                    prev_net = prev_row.get("Net Income", None)
                    if prev_net is not None and prev_net != 0:
                        net_yoy = (net_income - prev_net) / abs(prev_net)
                        st.markdown(f"• **Year-over-Year Net Income Change:** {(net_yoy * 100):.2f}%")
                        if net_yoy > 0:
                            st.markdown("  - Net income has increased compared to the previous period, indicating potential growth or improved efficiency.")
                        else:
                            st.markdown("  - Net income has declined compared to the previous period, which may signal operational challenges or increased expenses.")
                    else:
                        st.markdown("• **Year-over-Year Net Income Change:** Data unavailable for previous period.")
                else:
                    st.markdown("• **Year-over-Year Comparison:** Not enough periods to compute change.")

            except Exception as e:
                st.error("Dynamic interpretation unavailable for combined metrics.")




else:
    st.info("Set your inputs and click Run Analysis.")
hide_streamlit_style = """
<style>
#MainMenu {visibility: hidden;}
footer {visibility: hidden;}
</style>
"""
st.markdown(hide_streamlit_style, unsafe_allow_html=True)