Spaces:
Sleeping
Sleeping
Create app.py
Browse files
app.py
ADDED
|
@@ -0,0 +1,716 @@
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1 |
+
import streamlit as st
|
| 2 |
+
import requests
|
| 3 |
+
import pandas as pd
|
| 4 |
+
import plotly.graph_objs as go
|
| 5 |
+
from plotly.subplots import make_subplots
|
| 6 |
+
import os
|
| 7 |
+
|
| 8 |
+
# ---------------------------
|
| 9 |
+
# Global API Configuration (hidden)
|
| 10 |
+
# ---------------------------
|
| 11 |
+
API_KEY = os.getenv("FMP_API_KEY")
|
| 12 |
+
BASE_URL = "https://financialmodelingprep.com/api/v3/"
|
| 13 |
+
|
| 14 |
+
# ---------------------------
|
| 15 |
+
# Data Fetching Functions
|
| 16 |
+
# ---------------------------
|
| 17 |
+
def fetch_fmp_data(endpoint, ticker, period="annual", limit=10):
|
| 18 |
+
url = f"{BASE_URL}{endpoint}/{ticker}"
|
| 19 |
+
params = {"period": period, "limit": limit, "apikey": API_KEY}
|
| 20 |
+
r = requests.get(url, params=params)
|
| 21 |
+
if r.status_code == 200:
|
| 22 |
+
return pd.DataFrame(r.json())
|
| 23 |
+
else:
|
| 24 |
+
st.error("Data retrieval error. Check inputs or try again later.")
|
| 25 |
+
return pd.DataFrame()
|
| 26 |
+
|
| 27 |
+
def process_statement_df(df, date_col="date"):
|
| 28 |
+
if df.empty:
|
| 29 |
+
return df
|
| 30 |
+
df[date_col] = pd.to_datetime(df[date_col])
|
| 31 |
+
df.set_index(date_col, inplace=True)
|
| 32 |
+
return df.transpose()
|
| 33 |
+
|
| 34 |
+
def fetch_historical_prices(ticker):
|
| 35 |
+
url = f"{BASE_URL}historical-price-full/{ticker}"
|
| 36 |
+
params = {"serietype": "line", "apikey": API_KEY}
|
| 37 |
+
r = requests.get(url, params=params)
|
| 38 |
+
if r.status_code == 200:
|
| 39 |
+
data = r.json()
|
| 40 |
+
if "historical" in data:
|
| 41 |
+
hist_df = pd.DataFrame(data["historical"])
|
| 42 |
+
hist_df["date"] = pd.to_datetime(hist_df["date"])
|
| 43 |
+
hist_df.sort_values("date", inplace=True)
|
| 44 |
+
return hist_df
|
| 45 |
+
st.error("Unable to fetch historical prices. Try again later.")
|
| 46 |
+
return pd.DataFrame()
|
| 47 |
+
|
| 48 |
+
def get_closing_price_on_or_before(hist_df, date):
|
| 49 |
+
df = hist_df[hist_df["date"] <= date]
|
| 50 |
+
if not df.empty:
|
| 51 |
+
return df.iloc[-1]["close"]
|
| 52 |
+
return None
|
| 53 |
+
|
| 54 |
+
def fetch_all_data(ticker="AAPL", period="annual", limit=10):
|
| 55 |
+
inc = fetch_fmp_data("income-statement", ticker, period, limit)
|
| 56 |
+
bs = fetch_fmp_data("balance-sheet-statement", ticker, period, limit)
|
| 57 |
+
cf = fetch_fmp_data("cash-flow-statement", ticker, period, limit)
|
| 58 |
+
|
| 59 |
+
income_statement = process_statement_df(inc)
|
| 60 |
+
balance_sheet = process_statement_df(bs)
|
| 61 |
+
cash_flow = process_statement_df(cf)
|
| 62 |
+
hist = fetch_historical_prices(ticker)
|
| 63 |
+
|
| 64 |
+
dates = set(income_statement.columns) | set(balance_sheet.columns) | set(cash_flow.columns)
|
| 65 |
+
end_prices = {}
|
| 66 |
+
for d in dates:
|
| 67 |
+
try:
|
| 68 |
+
dt = pd.to_datetime(d)
|
| 69 |
+
except Exception:
|
| 70 |
+
continue
|
| 71 |
+
price = get_closing_price_on_or_before(hist, dt)
|
| 72 |
+
end_prices[d] = price
|
| 73 |
+
|
| 74 |
+
return {
|
| 75 |
+
"income_statement": income_statement,
|
| 76 |
+
"balance_sheet": balance_sheet,
|
| 77 |
+
"cash_flow": cash_flow,
|
| 78 |
+
"end_prices": end_prices
|
| 79 |
+
}
|
| 80 |
+
|
| 81 |
+
# ---------------------------
|
| 82 |
+
# Analysis Functions
|
| 83 |
+
# ---------------------------
|
| 84 |
+
def extract_financial_data_for_column(income_statement, balance_sheet, col_label):
|
| 85 |
+
labels = {
|
| 86 |
+
"Net Income": ["netIncome"],
|
| 87 |
+
"EBT": ["incomeBeforeTax"],
|
| 88 |
+
"EBIT": ["operatingIncome"],
|
| 89 |
+
"Revenue": ["revenue"],
|
| 90 |
+
"Total Assets": ["totalAssets"],
|
| 91 |
+
"Total Equity": ["totalStockholdersEquity", "totalEquity"]
|
| 92 |
+
}
|
| 93 |
+
data = {}
|
| 94 |
+
for key, keys_list in labels.items():
|
| 95 |
+
value = None
|
| 96 |
+
if key in ["Net Income", "EBT", "EBIT", "Revenue"]:
|
| 97 |
+
for k in keys_list:
|
| 98 |
+
if k in income_statement.index and col_label in income_statement.columns:
|
| 99 |
+
value = income_statement.loc[k, col_label]
|
| 100 |
+
break
|
| 101 |
+
else:
|
| 102 |
+
for k in keys_list:
|
| 103 |
+
if k in balance_sheet.index and col_label in balance_sheet.columns:
|
| 104 |
+
value = balance_sheet.loc[k, col_label]
|
| 105 |
+
break
|
| 106 |
+
data[key] = value
|
| 107 |
+
return data
|
| 108 |
+
|
| 109 |
+
def compute_advanced_dupont_roe(fin_data):
|
| 110 |
+
net_income = fin_data.get("Net Income")
|
| 111 |
+
ebt = fin_data.get("EBT")
|
| 112 |
+
ebit = fin_data.get("EBIT")
|
| 113 |
+
revenue = fin_data.get("Revenue")
|
| 114 |
+
total_assets = fin_data.get("Total Assets")
|
| 115 |
+
total_equity = fin_data.get("Total Equity")
|
| 116 |
+
|
| 117 |
+
def safe_div(n, d):
|
| 118 |
+
return n / d if d and d != 0 else None
|
| 119 |
+
|
| 120 |
+
tax_burden = safe_div(net_income, ebt)
|
| 121 |
+
interest_burden = safe_div(ebt, ebit)
|
| 122 |
+
op_margin = safe_div(ebit, revenue)
|
| 123 |
+
asset_turnover = safe_div(revenue, total_assets)
|
| 124 |
+
equity_multiplier = safe_div(total_assets, total_equity)
|
| 125 |
+
|
| 126 |
+
if None in (tax_burden, interest_burden, op_margin, asset_turnover, equity_multiplier):
|
| 127 |
+
dupont_roe = None
|
| 128 |
+
else:
|
| 129 |
+
dupont_roe = tax_burden * interest_burden * op_margin * asset_turnover * equity_multiplier
|
| 130 |
+
|
| 131 |
+
return {
|
| 132 |
+
"Tax Burden": tax_burden,
|
| 133 |
+
"Interest Burden": interest_burden,
|
| 134 |
+
"Operating Margin": op_margin,
|
| 135 |
+
"Asset Turnover": asset_turnover,
|
| 136 |
+
"Equity Multiplier": equity_multiplier,
|
| 137 |
+
"Advanced DuPont ROE": dupont_roe
|
| 138 |
+
}
|
| 139 |
+
|
| 140 |
+
def dupont_analysis_over_time(income_statement, balance_sheet):
|
| 141 |
+
results = {}
|
| 142 |
+
for col in income_statement.columns:
|
| 143 |
+
fin_data = extract_financial_data_for_column(income_statement, balance_sheet, col)
|
| 144 |
+
results[col] = compute_advanced_dupont_roe(fin_data)
|
| 145 |
+
return pd.DataFrame(results)
|
| 146 |
+
|
| 147 |
+
def compute_equity_multiplier_details(balance_sheet):
|
| 148 |
+
asset_keys = ["totalAssets"]
|
| 149 |
+
equity_keys = ["totalStockholdersEquity", "totalEquity"]
|
| 150 |
+
liability_keys = ["totalLiabilities"]
|
| 151 |
+
|
| 152 |
+
def find_label(keys_list, df):
|
| 153 |
+
for k in keys_list:
|
| 154 |
+
if k in df.index:
|
| 155 |
+
return k
|
| 156 |
+
return None
|
| 157 |
+
|
| 158 |
+
asset_row = find_label(asset_keys, balance_sheet)
|
| 159 |
+
equity_row = find_label(equity_keys, balance_sheet)
|
| 160 |
+
liability_row = find_label(liability_keys, balance_sheet)
|
| 161 |
+
|
| 162 |
+
cols = balance_sheet.columns.tolist()
|
| 163 |
+
results = {
|
| 164 |
+
"Fiscal Year": [],
|
| 165 |
+
"Total Assets": [],
|
| 166 |
+
"Total Equity": [],
|
| 167 |
+
"Total Liabilities": [],
|
| 168 |
+
"Equity Multiplier": [],
|
| 169 |
+
"Debt to Equity": [],
|
| 170 |
+
"Assets YoY Change": [],
|
| 171 |
+
"Equity YoY Change": [],
|
| 172 |
+
"EM YoY Change": [],
|
| 173 |
+
"Debt/Equity YoY Change": []
|
| 174 |
+
}
|
| 175 |
+
|
| 176 |
+
prev_assets = prev_equity = prev_em = prev_de = None
|
| 177 |
+
|
| 178 |
+
def yoy_change(curr, prev):
|
| 179 |
+
if prev is None or pd.isna(curr) or pd.isna(prev) or prev == 0:
|
| 180 |
+
return None
|
| 181 |
+
return (curr - prev) / abs(prev)
|
| 182 |
+
|
| 183 |
+
for col in cols:
|
| 184 |
+
assets = balance_sheet.loc[asset_row, col] if asset_row and col in balance_sheet.columns else None
|
| 185 |
+
equity = balance_sheet.loc[equity_row, col] if equity_row and col in balance_sheet.columns else None
|
| 186 |
+
if liability_row and col in balance_sheet.columns:
|
| 187 |
+
liabilities = balance_sheet.loc[liability_row, col]
|
| 188 |
+
elif assets and equity:
|
| 189 |
+
liabilities = assets - equity
|
| 190 |
+
else:
|
| 191 |
+
liabilities = None
|
| 192 |
+
|
| 193 |
+
em = assets / equity if equity and equity != 0 else None
|
| 194 |
+
de = liabilities / equity if equity and equity != 0 else None
|
| 195 |
+
|
| 196 |
+
results["Fiscal Year"].append(col)
|
| 197 |
+
results["Total Assets"].append(assets)
|
| 198 |
+
results["Total Equity"].append(equity)
|
| 199 |
+
results["Total Liabilities"].append(liabilities)
|
| 200 |
+
results["Equity Multiplier"].append(em)
|
| 201 |
+
results["Debt to Equity"].append(de)
|
| 202 |
+
|
| 203 |
+
results["Assets YoY Change"].append(yoy_change(assets, prev_assets))
|
| 204 |
+
results["Equity YoY Change"].append(yoy_change(equity, prev_equity))
|
| 205 |
+
results["EM YoY Change"].append(yoy_change(em, prev_em))
|
| 206 |
+
results["Debt/Equity YoY Change"].append(yoy_change(de, prev_de))
|
| 207 |
+
|
| 208 |
+
prev_assets, prev_equity, prev_em, prev_de = assets, equity, em, de
|
| 209 |
+
|
| 210 |
+
return pd.DataFrame(results)
|
| 211 |
+
|
| 212 |
+
def compute_additional_metrics(income_statement, em_df):
|
| 213 |
+
df = em_df.copy()
|
| 214 |
+
df["Net Income"] = None
|
| 215 |
+
df["Interest Coverage Ratio"] = None
|
| 216 |
+
df["ROE"] = None
|
| 217 |
+
|
| 218 |
+
for idx, row in df.iterrows():
|
| 219 |
+
fy = row["Fiscal Year"]
|
| 220 |
+
net_income = None
|
| 221 |
+
if "netIncome" in income_statement.index and fy in income_statement.columns:
|
| 222 |
+
net_income = income_statement.loc["netIncome", fy]
|
| 223 |
+
|
| 224 |
+
ebit = None
|
| 225 |
+
if "operatingIncome" in income_statement.index and fy in income_statement.columns:
|
| 226 |
+
ebit = income_statement.loc["operatingIncome", fy]
|
| 227 |
+
|
| 228 |
+
interest_exp = None
|
| 229 |
+
if "interestExpense" in income_statement.index and fy in income_statement.columns:
|
| 230 |
+
interest_exp = income_statement.loc["interestExpense", fy]
|
| 231 |
+
|
| 232 |
+
icr = None
|
| 233 |
+
if ebit and interest_exp and interest_exp != 0:
|
| 234 |
+
icr = ebit / interest_exp
|
| 235 |
+
|
| 236 |
+
roe = None
|
| 237 |
+
if net_income and row["Total Equity"] and row["Total Equity"] != 0:
|
| 238 |
+
roe = net_income / row["Total Equity"]
|
| 239 |
+
|
| 240 |
+
df.at[idx, "Net Income"] = net_income
|
| 241 |
+
df.at[idx, "Interest Coverage Ratio"] = icr
|
| 242 |
+
df.at[idx, "ROE"] = roe
|
| 243 |
+
|
| 244 |
+
return df
|
| 245 |
+
|
| 246 |
+
def add_cash_flow_info(cash_flow_df, ext_df):
|
| 247 |
+
df = ext_df.copy()
|
| 248 |
+
df["Operating Cash Flow"] = None
|
| 249 |
+
df["CapEx"] = None
|
| 250 |
+
|
| 251 |
+
ocf_key = None
|
| 252 |
+
for key in ["totalCashFromOperatingActivities", "operatingCashFlow", "cashFlowFromOperatingActivities"]:
|
| 253 |
+
if key in cash_flow_df.index:
|
| 254 |
+
ocf_key = key
|
| 255 |
+
break
|
| 256 |
+
|
| 257 |
+
capex_key = None
|
| 258 |
+
for key in ["capitalExpenditure", "capitalExpenditures", "capex", "investingCapEx"]:
|
| 259 |
+
if key in cash_flow_df.index:
|
| 260 |
+
capex_key = key
|
| 261 |
+
break
|
| 262 |
+
|
| 263 |
+
for idx, row in df.iterrows():
|
| 264 |
+
fy = row["Fiscal Year"]
|
| 265 |
+
|
| 266 |
+
ocf = None
|
| 267 |
+
if ocf_key and fy in cash_flow_df.columns:
|
| 268 |
+
ocf = cash_flow_df.loc[ocf_key, fy]
|
| 269 |
+
|
| 270 |
+
capex = None
|
| 271 |
+
if capex_key and fy in cash_flow_df.columns:
|
| 272 |
+
capex = cash_flow_df.loc[capex_key, fy]
|
| 273 |
+
|
| 274 |
+
df.at[idx, "Operating Cash Flow"] = ocf
|
| 275 |
+
df.at[idx, "CapEx"] = capex
|
| 276 |
+
|
| 277 |
+
return df
|
| 278 |
+
|
| 279 |
+
# ---------------------------
|
| 280 |
+
# Plotting Functions
|
| 281 |
+
# ---------------------------
|
| 282 |
+
def plot_dupont_results(dupont_df):
|
| 283 |
+
df = dupont_df.transpose()
|
| 284 |
+
df.index = pd.to_datetime(df.index)
|
| 285 |
+
df.sort_index(inplace=True)
|
| 286 |
+
dates = df.index.strftime('%Y-%m-%d')
|
| 287 |
+
components = ["Tax Burden", "Interest Burden", "Operating Margin", "Asset Turnover", "Equity Multiplier"]
|
| 288 |
+
|
| 289 |
+
fig = make_subplots(specs=[[{"secondary_y": True}]])
|
| 290 |
+
for comp in components:
|
| 291 |
+
fig.add_trace(go.Bar(x=dates, y=df[comp], name=comp), secondary_y=False)
|
| 292 |
+
|
| 293 |
+
fig.add_trace(
|
| 294 |
+
go.Scatter(
|
| 295 |
+
x=dates,
|
| 296 |
+
y=df["Advanced DuPont ROE"],
|
| 297 |
+
mode="lines+markers",
|
| 298 |
+
name="Advanced DuPont ROE"
|
| 299 |
+
),
|
| 300 |
+
secondary_y=True
|
| 301 |
+
)
|
| 302 |
+
fig.update_layout(
|
| 303 |
+
title="DuPont Components Over Time",
|
| 304 |
+
xaxis_title="Fiscal Period",
|
| 305 |
+
barmode="group"
|
| 306 |
+
)
|
| 307 |
+
fig.update_yaxes(title_text="Advanced DuPont ROE", secondary_y=True)
|
| 308 |
+
st.plotly_chart(fig, use_container_width=True)
|
| 309 |
+
|
| 310 |
+
def plot_leverage_metrics_plotly(em_df, end_prices):
|
| 311 |
+
em_df["Date"] = pd.to_datetime(em_df["Fiscal Year"])
|
| 312 |
+
em_df.sort_values("Date", inplace=True)
|
| 313 |
+
dates = em_df["Date"].dt.strftime('%Y-%m-%d')
|
| 314 |
+
|
| 315 |
+
trace_assets = go.Scatter(x=dates, y=em_df["Total Assets"], mode='lines+markers', name="Total Assets")
|
| 316 |
+
trace_equity = go.Scatter(x=dates, y=em_df["Total Equity"], mode='lines+markers', name="Total Equity")
|
| 317 |
+
trace_em = go.Scatter(x=dates, y=em_df["Equity Multiplier"], mode='lines+markers', name="Equity Multiplier", yaxis="y2")
|
| 318 |
+
trace_de = go.Scatter(x=dates, y=em_df["Debt to Equity"], mode='lines+markers', name="Debt to Equity", yaxis="y2")
|
| 319 |
+
|
| 320 |
+
stock_prices = [end_prices.get(fy, None) for fy in em_df["Fiscal Year"]]
|
| 321 |
+
trace_sp = go.Scatter(x=dates, y=stock_prices, mode='lines+markers', name="Stock Price", yaxis="y3")
|
| 322 |
+
|
| 323 |
+
fig = make_subplots(specs=[[{"secondary_y": True}]])
|
| 324 |
+
fig.add_trace(trace_assets)
|
| 325 |
+
fig.add_trace(trace_equity)
|
| 326 |
+
fig.add_trace(trace_em, secondary_y=True)
|
| 327 |
+
fig.add_trace(trace_de, secondary_y=True)
|
| 328 |
+
fig.add_trace(trace_sp)
|
| 329 |
+
|
| 330 |
+
fig.update_layout(
|
| 331 |
+
title="Leverage & Stock Price",
|
| 332 |
+
xaxis_title="Fiscal Year"
|
| 333 |
+
)
|
| 334 |
+
fig.update_yaxes(title_text="Assets & Equity", secondary_y=False)
|
| 335 |
+
fig.update_yaxes(title_text="Leverage Ratios", secondary_y=True)
|
| 336 |
+
fig.update_layout(
|
| 337 |
+
yaxis3=dict(
|
| 338 |
+
title="Stock Price (USD)",
|
| 339 |
+
overlaying="y",
|
| 340 |
+
side="right",
|
| 341 |
+
position=0.95
|
| 342 |
+
)
|
| 343 |
+
)
|
| 344 |
+
fig.data[-1].update(yaxis="y3")
|
| 345 |
+
st.plotly_chart(fig, use_container_width=True)
|
| 346 |
+
|
| 347 |
+
def plot_combined_metrics_plotly(ext_df, end_prices):
|
| 348 |
+
ext_df["Date"] = pd.to_datetime(ext_df["Fiscal Year"])
|
| 349 |
+
ext_df.sort_values("Date", inplace=True)
|
| 350 |
+
dates = ext_df["Date"].dt.strftime('%Y-%m-%d')
|
| 351 |
+
|
| 352 |
+
trace_net = go.Bar(x=dates, y=ext_df["Net Income"], name="Net Income")
|
| 353 |
+
trace_ocf = go.Bar(x=dates, y=ext_df["Operating Cash Flow"], name="Op. Cash Flow")
|
| 354 |
+
trace_capex = go.Bar(x=dates, y=ext_df["CapEx"], name="CapEx")
|
| 355 |
+
|
| 356 |
+
trace_roe = go.Scatter(x=dates, y=ext_df["ROE"], mode='lines+markers', name="ROE", yaxis="y2")
|
| 357 |
+
trace_icr = go.Scatter(x=dates, y=ext_df["Interest Coverage Ratio"], mode='lines+markers', name="ICR", yaxis="y2")
|
| 358 |
+
|
| 359 |
+
stock_prices = [end_prices.get(fy, None) for fy in ext_df["Fiscal Year"]]
|
| 360 |
+
trace_sp = go.Scatter(x=dates, y=stock_prices, mode='lines+markers', name="Stock Price", yaxis="y3")
|
| 361 |
+
|
| 362 |
+
fig = make_subplots(specs=[[{"secondary_y": True}]])
|
| 363 |
+
fig.add_trace(trace_net, secondary_y=False)
|
| 364 |
+
fig.add_trace(trace_ocf, secondary_y=False)
|
| 365 |
+
fig.add_trace(trace_capex, secondary_y=False)
|
| 366 |
+
fig.add_trace(trace_roe, secondary_y=True)
|
| 367 |
+
fig.add_trace(trace_icr, secondary_y=True)
|
| 368 |
+
fig.add_trace(trace_sp)
|
| 369 |
+
|
| 370 |
+
fig.update_layout(
|
| 371 |
+
title="Net Income, Cash Flow & ROE",
|
| 372 |
+
xaxis_title="Fiscal Year",
|
| 373 |
+
barmode="group"
|
| 374 |
+
)
|
| 375 |
+
fig.update_yaxes(title_text="Values (USD)", secondary_y=False)
|
| 376 |
+
fig.update_yaxes(title_text="Ratios", secondary_y=True)
|
| 377 |
+
fig.update_layout(
|
| 378 |
+
yaxis3=dict(
|
| 379 |
+
title="Stock Price (USD)",
|
| 380 |
+
overlaying="y",
|
| 381 |
+
side="right",
|
| 382 |
+
position=0.95
|
| 383 |
+
)
|
| 384 |
+
)
|
| 385 |
+
fig.data[-1].update(yaxis="y3")
|
| 386 |
+
st.plotly_chart(fig, use_container_width=True)
|
| 387 |
+
|
| 388 |
+
# ---------------------------
|
| 389 |
+
# Streamlit App Layout & Sidebar
|
| 390 |
+
# ---------------------------
|
| 391 |
+
st.set_page_config(layout="wide", page_title="ROE Decomposition Dashboard")
|
| 392 |
+
|
| 393 |
+
st.title("ROE Decomposition")
|
| 394 |
+
st.markdown("""
|
| 395 |
+
This application deconstructs return on equity using an advanced DuPont analysis approach.
|
| 396 |
+
It examines how profitability, leverage, and operational efficiency contribute to ROE over time.
|
| 397 |
+
""")
|
| 398 |
+
|
| 399 |
+
with st.expander("Advanced DuPont Analysis Explanation", expanded=False):
|
| 400 |
+
st.markdown("The Advanced DuPont Analysis breaks down ROE into multiple components:")
|
| 401 |
+
st.latex(r"\text{ROE} = \text{Tax Burden} \times \text{Interest Burden} \times \text{Operating Margin} \times \text{Asset Turnover} \times \text{Equity Multiplier}")
|
| 402 |
+
st.markdown("Where:")
|
| 403 |
+
st.latex(r"\text{Tax Burden} = \frac{\text{Net Income}}{\text{EBT}}")
|
| 404 |
+
st.latex(r"\text{Interest Burden} = \frac{\text{EBT}}{\text{EBIT}}")
|
| 405 |
+
st.latex(r"\text{Operating Margin} = \frac{\text{EBIT}}{\text{Revenue}}")
|
| 406 |
+
st.latex(r"\text{Asset Turnover} = \frac{\text{Revenue}}{\text{Total Assets}}")
|
| 407 |
+
st.latex(r"\text{Equity Multiplier} = \frac{\text{Total Assets}}{\text{Total Equity}}")
|
| 408 |
+
st.markdown("This breakdown allows analysts to pinpoint whether changes in ROE are driven by tax factors, operating performance, asset efficiency, or financial leverage.")
|
| 409 |
+
|
| 410 |
+
#st.sidebar.header("User Inputs")
|
| 411 |
+
|
| 412 |
+
with st.sidebar.expander("Data Options", expanded=True):
|
| 413 |
+
ticker = st.text_input(
|
| 414 |
+
"Ticker Symbol",
|
| 415 |
+
value="AAPL",
|
| 416 |
+
help="Example: AAPL, TSLA, GOOG, etc."
|
| 417 |
+
)
|
| 418 |
+
period_type = st.selectbox(
|
| 419 |
+
"Select Data Period",
|
| 420 |
+
options=["annual", "quarter"],
|
| 421 |
+
help="Choose annual or quarterly data."
|
| 422 |
+
)
|
| 423 |
+
limit_periods = st.number_input(
|
| 424 |
+
"Number of Periods",
|
| 425 |
+
min_value=1,
|
| 426 |
+
max_value=20,
|
| 427 |
+
value=10,
|
| 428 |
+
help="Number of consecutive periods to analyze."
|
| 429 |
+
)
|
| 430 |
+
|
| 431 |
+
run_analysis = st.sidebar.button("Run Analysis", help="Fetch data and generate charts.")
|
| 432 |
+
|
| 433 |
+
if run_analysis:
|
| 434 |
+
with st.spinner("Fetching and processing data..."):
|
| 435 |
+
data = fetch_all_data(ticker=ticker, period=period_type, limit=limit_periods)
|
| 436 |
+
inc_stmt = data["income_statement"]
|
| 437 |
+
bs = data["balance_sheet"]
|
| 438 |
+
cf = data["cash_flow"]
|
| 439 |
+
prices = data["end_prices"]
|
| 440 |
+
|
| 441 |
+
if inc_stmt.empty or bs.empty or cf.empty:
|
| 442 |
+
st.error("One or more data sets are empty. Check inputs and try again.")
|
| 443 |
+
else:
|
| 444 |
+
# DuPont Analysis
|
| 445 |
+
st.subheader("Advanced DuPont Analysis")
|
| 446 |
+
st.markdown("Breaks down ROE into tax, interest, margin, turnover, and leverage factors.")
|
| 447 |
+
dupont_df = dupont_analysis_over_time(inc_stmt, bs)
|
| 448 |
+
plot_dupont_results(dupont_df)
|
| 449 |
+
|
| 450 |
+
with st.expander("Dynamic Interpretation: DuPont Analysis", expanded=False):
|
| 451 |
+
try:
|
| 452 |
+
# Sort periods and extract the latest period's data
|
| 453 |
+
sorted_periods = sorted(dupont_df.columns)
|
| 454 |
+
latest_period = sorted_periods[-1]
|
| 455 |
+
latest_data = dupont_df[latest_period]
|
| 456 |
+
advanced_roe = latest_data.get("Advanced DuPont ROE", None)
|
| 457 |
+
|
| 458 |
+
st.markdown(f"**Latest Period:** {latest_period}")
|
| 459 |
+
if advanced_roe is not None:
|
| 460 |
+
st.markdown(f"**Advanced DuPont ROE:** {advanced_roe:.2f}")
|
| 461 |
+
else:
|
| 462 |
+
st.markdown("**Advanced DuPont ROE:** Data unavailable.")
|
| 463 |
+
|
| 464 |
+
# Year-over-year change
|
| 465 |
+
if len(sorted_periods) > 1:
|
| 466 |
+
prev_period = sorted_periods[-2]
|
| 467 |
+
prev_roe = dupont_df[prev_period].get("Advanced DuPont ROE", None)
|
| 468 |
+
if prev_roe and prev_roe != 0 and advanced_roe is not None:
|
| 469 |
+
yoy_change = (advanced_roe - prev_roe) / abs(prev_roe)
|
| 470 |
+
st.markdown(f"**Year-over-Year ROE Change:** {(yoy_change * 100):.2f}%")
|
| 471 |
+
else:
|
| 472 |
+
st.markdown("Year-over-year comparison unavailable due to missing data.")
|
| 473 |
+
|
| 474 |
+
st.markdown("##### Key Drivers for the Latest Period:")
|
| 475 |
+
|
| 476 |
+
# Tax Burden interpretation
|
| 477 |
+
tb = latest_data.get("Tax Burden", None)
|
| 478 |
+
if tb is not None:
|
| 479 |
+
st.markdown(f"- **Tax Burden:** {tb:.2f}")
|
| 480 |
+
if tb < 0.8:
|
| 481 |
+
st.markdown(" - A lower tax burden means the firm retains a larger share of its pre-tax income, supporting profitability.")
|
| 482 |
+
else:
|
| 483 |
+
st.markdown(" - A higher tax burden indicates significant tax expense, which may erode net profit.")
|
| 484 |
+
else:
|
| 485 |
+
st.markdown("- **Tax Burden:** Data unavailable.")
|
| 486 |
+
|
| 487 |
+
# Interest Burden interpretation
|
| 488 |
+
ib = latest_data.get("Interest Burden", None)
|
| 489 |
+
if ib is not None:
|
| 490 |
+
st.markdown(f"- **Interest Burden:** {ib:.2f}")
|
| 491 |
+
if ib >= 0.9:
|
| 492 |
+
st.markdown(" - An interest burden near 1 shows that interest expenses have minimal impact on pre-tax income.")
|
| 493 |
+
else:
|
| 494 |
+
st.markdown(" - A lower interest burden suggests that interest expenses significantly reduce pre-tax income.")
|
| 495 |
+
else:
|
| 496 |
+
st.markdown("- **Interest Burden:** Data unavailable.")
|
| 497 |
+
|
| 498 |
+
# Operating Margin interpretation
|
| 499 |
+
opm = latest_data.get("Operating Margin", None)
|
| 500 |
+
if opm is not None:
|
| 501 |
+
st.markdown(f"- **Operating Margin:** {opm:.2f}")
|
| 502 |
+
if opm > 0.15:
|
| 503 |
+
st.markdown(" - A strong operating margin reflects efficient core operations.")
|
| 504 |
+
else:
|
| 505 |
+
st.markdown(" - A low operating margin could signal operational inefficiencies.")
|
| 506 |
+
else:
|
| 507 |
+
st.markdown("- **Operating Margin:** Data unavailable.")
|
| 508 |
+
|
| 509 |
+
# Asset Turnover interpretation
|
| 510 |
+
at = latest_data.get("Asset Turnover", None)
|
| 511 |
+
if at is not None:
|
| 512 |
+
st.markdown(f"- **Asset Turnover:** {at:.2f}")
|
| 513 |
+
if at > 1:
|
| 514 |
+
st.markdown(" - Higher asset turnover indicates efficient utilization of assets to generate revenue.")
|
| 515 |
+
else:
|
| 516 |
+
st.markdown(" - Lower asset turnover may point to underutilized assets.")
|
| 517 |
+
else:
|
| 518 |
+
st.markdown("- **Asset Turnover:** Data unavailable.")
|
| 519 |
+
|
| 520 |
+
# Equity Multiplier interpretation
|
| 521 |
+
em = latest_data.get("Equity Multiplier", None)
|
| 522 |
+
if em is not None:
|
| 523 |
+
st.markdown(f"- **Equity Multiplier:** {em:.2f}")
|
| 524 |
+
if em > 2:
|
| 525 |
+
st.markdown(" - A high equity multiplier suggests that the company is leveraging debt to boost ROE.")
|
| 526 |
+
else:
|
| 527 |
+
st.markdown(" - A low equity multiplier indicates a more conservative financing structure.")
|
| 528 |
+
else:
|
| 529 |
+
st.markdown("- **Equity Multiplier:** Data unavailable.")
|
| 530 |
+
|
| 531 |
+
# Overall conclusion based on ROE
|
| 532 |
+
if advanced_roe is not None:
|
| 533 |
+
st.markdown("##### Overall Conclusion:")
|
| 534 |
+
if advanced_roe < 0.05:
|
| 535 |
+
st.markdown("The overall ROE is relatively low. This may be driven by high tax/interest burdens or operational inefficiencies.")
|
| 536 |
+
elif advanced_roe < 0.15:
|
| 537 |
+
st.markdown("The ROE is moderate. There are areas of strength, yet there remains room for improvement in efficiency or leveraging assets.")
|
| 538 |
+
else:
|
| 539 |
+
st.markdown("The ROE is strong, indicating robust operational efficiency and effective use of leverage.")
|
| 540 |
+
except Exception as e:
|
| 541 |
+
st.error("Dynamic interpretation unavailable for DuPont analysis.")
|
| 542 |
+
|
| 543 |
+
|
| 544 |
+
# Leverage & Equity Analysis
|
| 545 |
+
st.subheader("Leverage & Equity Analysis")
|
| 546 |
+
st.markdown("Shows how leverage metrics and equity levels change. Also links each period's stock price.")
|
| 547 |
+
em_df = compute_equity_multiplier_details(bs)
|
| 548 |
+
plot_leverage_metrics_plotly(em_df, prices)
|
| 549 |
+
|
| 550 |
+
with st.expander("Dynamic Interpretation: Leverage & Equity", expanded=False):
|
| 551 |
+
try:
|
| 552 |
+
# Sort fiscal years and extract the latest period's data
|
| 553 |
+
sorted_fy = sorted(em_df["Fiscal Year"])
|
| 554 |
+
latest_fy = sorted_fy[-1]
|
| 555 |
+
latest_row = em_df[em_df["Fiscal Year"] == latest_fy].iloc[0]
|
| 556 |
+
de = latest_row.get("Debt to Equity", None)
|
| 557 |
+
em_ratio = latest_row.get("Equity Multiplier", None)
|
| 558 |
+
|
| 559 |
+
st.markdown(f"**Latest Period:** {latest_fy}")
|
| 560 |
+
if de is not None:
|
| 561 |
+
st.markdown(f"**Debt to Equity:** {de:.2f}")
|
| 562 |
+
else:
|
| 563 |
+
st.markdown("**Debt to Equity:** Data unavailable.")
|
| 564 |
+
if em_ratio is not None:
|
| 565 |
+
st.markdown(f"**Equity Multiplier:** {em_ratio:.2f}")
|
| 566 |
+
else:
|
| 567 |
+
st.markdown("**Equity Multiplier:** Data unavailable.")
|
| 568 |
+
|
| 569 |
+
# Calculate Year-over-Year changes if available
|
| 570 |
+
if len(sorted_fy) > 1:
|
| 571 |
+
prev_fy = sorted_fy[-2]
|
| 572 |
+
prev_row = em_df[em_df["Fiscal Year"] == prev_fy].iloc[0]
|
| 573 |
+
prev_de = prev_row.get("Debt to Equity", None)
|
| 574 |
+
prev_em = prev_row.get("Equity Multiplier", None)
|
| 575 |
+
if prev_de and de is not None and prev_de != 0:
|
| 576 |
+
yoy_de_change = (de - prev_de) / abs(prev_de)
|
| 577 |
+
st.markdown(f"**YoY Debt to Equity Change:** {(yoy_de_change * 100):.2f}%")
|
| 578 |
+
else:
|
| 579 |
+
st.markdown("YoY Debt to Equity change unavailable.")
|
| 580 |
+
if prev_em and em_ratio is not None and prev_em != 0:
|
| 581 |
+
yoy_em_change = (em_ratio - prev_em) / abs(prev_em)
|
| 582 |
+
st.markdown(f"**YoY Equity Multiplier Change:** {(yoy_em_change * 100):.2f}%")
|
| 583 |
+
else:
|
| 584 |
+
st.markdown("YoY Equity Multiplier change unavailable.")
|
| 585 |
+
|
| 586 |
+
st.markdown("##### Detailed Interpretation:")
|
| 587 |
+
# Detailed interpretation for Debt-to-Equity
|
| 588 |
+
if de is not None:
|
| 589 |
+
if de < 1:
|
| 590 |
+
st.markdown("- **Low Debt to Equity:** The firm relies more on equity financing. This typically indicates lower financial risk and a conservative capital structure.")
|
| 591 |
+
elif 1 <= de < 2:
|
| 592 |
+
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.")
|
| 593 |
+
else:
|
| 594 |
+
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.")
|
| 595 |
+
else:
|
| 596 |
+
st.markdown("- **Debt to Equity data is missing.**")
|
| 597 |
+
|
| 598 |
+
# Detailed interpretation for Equity Multiplier
|
| 599 |
+
if em_ratio is not None:
|
| 600 |
+
if em_ratio < 1.5:
|
| 601 |
+
st.markdown("- **Low Equity Multiplier:** Indicates limited use of debt in financing assets, reflecting a conservative approach.")
|
| 602 |
+
elif 1.5 <= em_ratio < 2.5:
|
| 603 |
+
st.markdown("- **Moderate Equity Multiplier:** Suggests a balanced approach to leveraging, combining both debt and equity to finance assets.")
|
| 604 |
+
else:
|
| 605 |
+
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.")
|
| 606 |
+
else:
|
| 607 |
+
st.markdown("- **Equity Multiplier data is missing.**")
|
| 608 |
+
except Exception:
|
| 609 |
+
st.error("Dynamic interpretation unavailable for leverage & equity.")
|
| 610 |
+
|
| 611 |
+
|
| 612 |
+
# Combined Cash Flow and Profitability Metrics
|
| 613 |
+
st.subheader("Combined Cash Flow & ROE")
|
| 614 |
+
st.markdown("Shows net income, operating cash flow, CapEx, and return metrics together.")
|
| 615 |
+
ext_df = compute_equity_multiplier_details(bs)
|
| 616 |
+
ext_df = compute_additional_metrics(inc_stmt, ext_df)
|
| 617 |
+
ext_df = add_cash_flow_info(cf, ext_df)
|
| 618 |
+
plot_combined_metrics_plotly(ext_df, prices)
|
| 619 |
+
|
| 620 |
+
with st.expander("Dynamic Interpretation: Combined Metrics", expanded=False):
|
| 621 |
+
try:
|
| 622 |
+
# Get sorted fiscal years and pick the latest period
|
| 623 |
+
sorted_fy = sorted(ext_df["Fiscal Year"])
|
| 624 |
+
latest_fy = sorted_fy[-1]
|
| 625 |
+
latest_row = ext_df[ext_df["Fiscal Year"] == latest_fy].iloc[0]
|
| 626 |
+
|
| 627 |
+
# Extract key metrics for the latest period
|
| 628 |
+
net_income = latest_row.get("Net Income", None)
|
| 629 |
+
op_cf = latest_row.get("Operating Cash Flow", None)
|
| 630 |
+
capex = latest_row.get("CapEx", None)
|
| 631 |
+
roe = latest_row.get("ROE", None)
|
| 632 |
+
|
| 633 |
+
st.markdown(f"**Latest Period:** {latest_fy}")
|
| 634 |
+
if net_income is not None:
|
| 635 |
+
st.markdown(f"- **Net Income:** {net_income:.2f}")
|
| 636 |
+
else:
|
| 637 |
+
st.markdown("- **Net Income:** Data unavailable")
|
| 638 |
+
if op_cf is not None:
|
| 639 |
+
st.markdown(f"- **Operating Cash Flow:** {op_cf:.2f}")
|
| 640 |
+
else:
|
| 641 |
+
st.markdown("- **Operating Cash Flow:** Data unavailable")
|
| 642 |
+
if capex is not None:
|
| 643 |
+
st.markdown(f"- **CapEx:** {capex:.2f}")
|
| 644 |
+
else:
|
| 645 |
+
st.markdown("- **CapEx:** Data unavailable")
|
| 646 |
+
if roe is not None:
|
| 647 |
+
st.markdown(f"- **ROE:** {roe:.2f} _(Higher ROE typically indicates better efficiency in generating returns)_")
|
| 648 |
+
else:
|
| 649 |
+
st.markdown("- **ROE:** Data unavailable")
|
| 650 |
+
|
| 651 |
+
st.markdown("##### Detailed Analysis:")
|
| 652 |
+
|
| 653 |
+
# Compare Operating Cash Flow to Net Income
|
| 654 |
+
if net_income is not None and op_cf is not None:
|
| 655 |
+
if op_cf < net_income:
|
| 656 |
+
st.markdown(
|
| 657 |
+
"• **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."
|
| 658 |
+
)
|
| 659 |
+
else:
|
| 660 |
+
st.markdown(
|
| 661 |
+
"• **Operating Cash Flow exceeds Net Income.** This suggests strong cash conversion from operations, which is a positive indicator of liquidity and operational efficiency."
|
| 662 |
+
)
|
| 663 |
+
else:
|
| 664 |
+
st.markdown("• **Operating Cash Flow vs. Net Income:** Insufficient data for comparison.")
|
| 665 |
+
|
| 666 |
+
# Evaluate CapEx relative to Net Income
|
| 667 |
+
if capex is not None and net_income is not None:
|
| 668 |
+
capex_ratio = capex / net_income if net_income != 0 else None
|
| 669 |
+
if capex_ratio is not None:
|
| 670 |
+
st.markdown(f"• **CapEx to Net Income Ratio:** {capex_ratio:.2f}")
|
| 671 |
+
if capex_ratio > 1:
|
| 672 |
+
st.markdown(
|
| 673 |
+
" - **High CapEx:** The company is investing heavily in fixed assets. While this can drive future growth, it may suppress short-term profitability."
|
| 674 |
+
" - **High CapEx:** The company is investing heavily in fixed assets. While this can drive future growth, it may suppress short-term profitability."
|
| 675 |
+
)
|
| 676 |
+
else:
|
| 677 |
+
st.markdown(
|
| 678 |
+
" - **Moderate CapEx:** Investment levels appear balanced relative to net income, which may support sustainable growth without overly impacting current profits."
|
| 679 |
+
)
|
| 680 |
+
else:
|
| 681 |
+
st.markdown("• **CapEx Analysis:** Unable to compute ratio due to zero or missing net income.")
|
| 682 |
+
else:
|
| 683 |
+
st.markdown("• **CapEx Analysis:** Insufficient data for evaluation.")
|
| 684 |
+
|
| 685 |
+
# Year-over-Year comparison for Net Income
|
| 686 |
+
if len(sorted_fy) > 1 and net_income is not None:
|
| 687 |
+
prev_fy = sorted_fy[-2]
|
| 688 |
+
prev_row = ext_df[ext_df["Fiscal Year"] == prev_fy].iloc[0]
|
| 689 |
+
prev_net = prev_row.get("Net Income", None)
|
| 690 |
+
if prev_net is not None and prev_net != 0:
|
| 691 |
+
net_yoy = (net_income - prev_net) / abs(prev_net)
|
| 692 |
+
st.markdown(f"• **Year-over-Year Net Income Change:** {(net_yoy * 100):.2f}%")
|
| 693 |
+
if net_yoy > 0:
|
| 694 |
+
st.markdown(" - Net income has increased compared to the previous period, indicating potential growth or improved efficiency.")
|
| 695 |
+
else:
|
| 696 |
+
st.markdown(" - Net income has declined compared to the previous period, which may signal operational challenges or increased expenses.")
|
| 697 |
+
else:
|
| 698 |
+
st.markdown("• **Year-over-Year Net Income Change:** Data unavailable for previous period.")
|
| 699 |
+
else:
|
| 700 |
+
st.markdown("• **Year-over-Year Comparison:** Not enough periods to compute change.")
|
| 701 |
+
|
| 702 |
+
except Exception as e:
|
| 703 |
+
st.error("Dynamic interpretation unavailable for combined metrics.")
|
| 704 |
+
|
| 705 |
+
|
| 706 |
+
|
| 707 |
+
|
| 708 |
+
else:
|
| 709 |
+
st.info("Set your inputs and click Run Analysis.")
|
| 710 |
+
hide_streamlit_style = """
|
| 711 |
+
<style>
|
| 712 |
+
#MainMenu {visibility: hidden;}
|
| 713 |
+
footer {visibility: hidden;}
|
| 714 |
+
</style>
|
| 715 |
+
"""
|
| 716 |
+
st.markdown(hide_streamlit_style, unsafe_allow_html=True)
|