File size: 479,133 Bytes
fb490d1 3e3f917 c529e3d fb490d1 116e7a7 fb490d1 0b22581 fb490d1 b357e13 fcb332b 7486d09 f3907a1 b428910 fcb332b 92ffe9b f5faa1a 931437f f5faa1a 33fccc0 f8efe97 a855bbf 92ffe9b 931437f 30b61f5 931437f 92ffe9b fcb332b fb490d1 33b81e9 fb490d1 178588e fb490d1 abbdb8b d442c3f abbdb8b fb490d1 ea547c5 fb490d1 ea547c5 fb490d1 ea547c5 fb490d1 28de39d fb490d1 344433c fb490d1 f3907a1 fb490d1 f9d009d fb490d1 0b96e5b fb490d1 0b96e5b fb490d1 2e3c346 bb286dd 2e3c346 f8efe97 bb286dd f8efe97 2e3c346 bb286dd 2e3c346 664fca3 2e3c346 fb490d1 7486d09 fb490d1 7486d09 fb490d1 7486d09 bb286dd 7486d09 f8efe97 bb286dd f8efe97 7486d09 bb286dd 664fca3 7486d09 fb490d1 33fccc0 fb490d1 cee4ef0 fb490d1 cee4ef0 fb490d1 cee4ef0 fb490d1 cee4ef0 fb490d1 f9d009d fb490d1 f9d009d fb490d1 f9d009d 931437f fb490d1 f9d009d fb490d1 8c5bf8e 814c4ba 2b5579d 814c4ba 2b5579d 814c4ba dba3dab 2b5579d dba3dab 2b5579d d442c3f 814c4ba 8c5bf8e dba3dab 0a28149 6b2ee44 dba3dab 2b5579d dba3dab fc9195c dba3dab 2b5579d 0a28149 dba3dab 2b5579d 0a28149 8c526ba 2b5579d 8c526ba 2b5579d 8c526ba dba3dab 2b5579d 8c5bf8e 11cb1e5 cdc46b3 11cb1e5 931437f fb490d1 8c5bf8e fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 658e4d8 3ad7d41 658e4d8 3ad7d41 658e4d8 b6038e1 658e4d8 b6038e1 658e4d8 3ad7d41 658e4d8 8c5bf8e 2b5579d 814c4ba 8c5bf8e b6038e1 fb490d1 f9d009d fb490d1 931437f 658e4d8 fb490d1 658e4d8 fb490d1 931437f 658e4d8 931437f fb490d1 658e4d8 fb490d1 931437f 658e4d8 fb490d1 658e4d8 fb490d1 658e4d8 931437f fb490d1 931437f 658e4d8 931437f fb490d1 931437f 658e4d8 931437f 658e4d8 fb490d1 931437f 658e4d8 931437f fb490d1 658e4d8 fb490d1 931437f 658e4d8 931437f fb490d1 3b2c090 fb490d1 92ffe9b 931437f 92ffe9b 3b2c090 fb490d1 4fe1425 4e0c85a 4fe1425 cdc46b3 4fe1425 cdc46b3 49f5474 28de39d 874946e 3e3f917 4e0c85a 874946e 3e3f917 4fe1425 658e4d8 4fe1425 28de39d 4fe1425 11cb1e5 0b96e5b 11cb1e5 cdc46b3 11cb1e5 cdc46b3 11cb1e5 cdc46b3 11cb1e5 76ae97a 2b5579d 43c8298 76ae97a 814c4ba 76ae97a 4fe1425 76ae97a 11cb1e5 4fe1425 76ae97a 4fe1425 cdc46b3 4fe1425 fb490d1 4fe1425 49f5474 76ae97a 4fe1425 6ef5a6f fb490d1 abbdb8b fb490d1 8c5bf8e f5faa1a 988a216 43c8298 988a216 f5faa1a f9d009d 8c5bf8e f5faa1a f9d009d 988a216 0dff983 f9d009d 0dff983 737fd84 f9d009d 0dff983 f9d009d 0dff983 737fd84 f9d009d 737fd84 f9d009d 737fd84 931437f fb490d1 931437f fb490d1 f9d009d 931437f f9d009d fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 8c5bf8e 2b5579d 4fe1425 fb490d1 3b2c090 fb490d1 f5faa1a f9d009d ba60143 fb490d1 ba60143 f9d009d 931437f f9d009d fb490d1 931437f fb490d1 931437f fb490d1 0387621 fb490d1 f8196f8 931437f fb490d1 13d63f6 f5faa1a 13d63f6 1f55b0d 742f5b8 1f55b0d 742f5b8 c9fa753 742f5b8 1f55b0d 2b5579d 2f68f8d 2b5579d e2239f2 4e0c85a 1406987 2baf418 1406987 931437f 30b61f5 b4f6be8 931437f 1406987 2baf418 4e0c85a 2baf418 4e0c85a 1406987 931437f 2baf418 682d244 1406987 4e0c85a 931437f 4e0c85a 33b81e9 c9fa753 13d63f6 fb490d1 3e3f917 c9b6df8 56d36d7 fb490d1 c9b6df8 fb490d1 f2aabea 931437f f2aabea d5edb72 b428910 8c5bf8e f2aabea 1fdc6eb 92ffe9b f2aabea 92ffe9b 1597754 92ffe9b 742f5b8 1597754 742f5b8 92ffe9b f2aabea 92ffe9b c76fb4e 1597754 c76fb4e 92ffe9b 742f5b8 30b61f5 742f5b8 f2aabea 556be2e c9fa753 f2aabea c9fa753 556be2e c9fa753 f2aabea ba60143 d70c953 33b81e9 f2aabea fb490d1 c9fa753 fb490d1 33b81e9 c529e3d c9fa753 33b81e9 c9fa753 56d36d7 0b22581 931437f 30b61f5 c9fa753 33b81e9 56d36d7 fb490d1 56d36d7 fb490d1 0b22581 fb490d1 56d36d7 fb490d1 2e3c346 0b22581 56d36d7 2e3c346 fb490d1 56d36d7 0b22581 56d36d7 fb490d1 13d63f6 fb490d1 56d36d7 fb490d1 e10211f 56d36d7 e10211f 2f5e4b9 e10211f fb490d1 e10211f fb490d1 2f5e4b9 fb490d1 2f5e4b9 56d36d7 2f5e4b9 e10211f fb490d1 e10211f fb490d1 e10211f fb490d1 56d36d7 0b22581 56d36d7 fb490d1 0b22581 fb490d1 13d63f6 fb490d1 e10211f fb490d1 e10211f 2f5e4b9 56d36d7 0b22581 56d36d7 2f5e4b9 e10211f 2f5e4b9 56d36d7 e10211f fb490d1 e10211f fb490d1 e10211f 56d36d7 fb490d1 e10211f fb490d1 e10211f 56d36d7 fb490d1 e10211f fb490d1 56d36d7 0b22581 56d36d7 fb490d1 13d63f6 fb490d1 56d36d7 b4f6be8 56d36d7 b4f6be8 56d36d7 b4f6be8 56d36d7 0b22581 56d36d7 0b22581 56d36d7 fb490d1 f2aabea fb490d1 33b81e9 556be2e fb490d1 56d36d7 fb490d1 d5edb72 931437f d5edb72 89b02c4 fb490d1 f2aabea 89b02c4 f2aabea fb490d1 2f5e4b9 fb490d1 2f5e4b9 fb490d1 2f5e4b9 fb490d1 56d36d7 0b22581 56d36d7 fb490d1 ba60143 fb490d1 ba60143 fb490d1 ba60143 fb490d1 742f5b8 3519853 742f5b8 fb490d1 0a28149 fb490d1 c76fb4e fb490d1 c76fb4e fb490d1 c76fb4e fb490d1 c76fb4e fb490d1 c76fb4e fb490d1 c76fb4e 92ffe9b fb490d1 56d36d7 fb490d1 742f5b8 b4f6be8 742f5b8 fb490d1 c529e3d fb490d1 56d36d7 2f5e4b9 38200d3 2f5e4b9 fb490d1 ba60143 f3907a1 f8efe97 33fccc0 f5faa1a ba60143 f8efe97 f3907a1 fb490d1 f9d009d fb490d1 f9d009d fb490d1 43c8298 fb490d1 f9d009d fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 931437f fb490d1 c3d0cb8 fb490d1 971125f fb490d1 43c8298 fb490d1 064323b fb490d1 f9d009d fb490d1 f9d009d fb490d1 f9d009d fb490d1 c561872 f9d009d 971125f f9d009d fb490d1 931437f fb490d1 4e0c85a fb490d1 ea547c5 fb490d1 4e0c85a fb490d1 4e0c85a fb490d1 4e0c85a fb490d1 2bd6bfe 1406987 30b61f5 931437f 30b61f5 931437f 1406987 2baf418 931437f 2baf418 792a33c 1406987 931437f 2baf418 1406987 2baf418 792a33c 1406987 7e513ed 1a91f00 92ffe9b 1a91f00 92ffe9b f3907a1 33fccc0 f3907a1 33fccc0 f3907a1 33fccc0 7b3c82a 33fccc0 0b96e5b 33fccc0 0b96e5b 33fccc0 0b96e5b 33fccc0 f5faa1a 0b96e5b ba60143 33fccc0 f5faa1a ba60143 f9d009d 72f58cc f9d009d d5edb72 f9d009d d5edb72 931437f d5edb72 931437f d5edb72 f9d009d d5edb72 f9d009d d5edb72 f9d009d d5edb72 f9d009d 43c8298 06fa29e 43c8298 d5edb72 f9d009d d5edb72 f9d009d d5edb72 f9d009d d5edb72 f9d009d ba60143 a897e08 f5faa1a a897e08 f5faa1a a897e08 f5faa1a a897e08 f5faa1a a897e08 f5faa1a a897e08 f5faa1a 74eaef6 30b61f5 33fccc0 b428910 c267821 b428910 c267821 33fccc0 0b0e3d6 c267821 0b0e3d6 33fccc0 8100c09 30b61f5 8100c09 b428910 33fccc0 b428910 33fccc0 b428910 f9d009d f3907a1 f9d009d f3907a1 2bd6bfe f9d009d 1c55323 7b22cda 1c55323 7b22cda f3907a1 f9d009d f3907a1 1c55323 f3907a1 d092871 f3907a1 f9d009d 1c55323 d092871 1c55323 f8efe97 1c55323 f3907a1 1c55323 f01a5df ed8b3a7 f01a5df ed8b3a7 f01a5df fc0f55c f01a5df ed8b3a7 f01a5df ed8b3a7 f01a5df ed8b3a7 f01a5df a0a1a66 fb490d1 0b96e5b 43c8298 cdc46b3 1406987 cdc46b3 931437f cdc46b3 931437f 27241d7 931437f 27241d7 931437f cdc46b3 f8196f8 cdc46b3 43c8298 0b96e5b fb490d1 c9fa753 3e7b37e 4e0c85a 30b61f5 4e0c85a 2baf418 4e0c85a c9fa753 fb490d1 f9d009d c9fa753 33b81e9 c9fa753 fb490d1 43c8298 fb490d1 931437f 874946e f977aa2 874946e 0a28149 f977aa2 814c4ba f977aa2 814c4ba f977aa2 2b5579d a0a1a66 2bd6bfe cc12b05 2bd6bfe cc12b05 33fccc0 f3907a1 f8efe97 f3907a1 b428910 33fccc0 ba60143 f9d009d 836616c f9d009d ba60143 a897e08 ba60143 f5faa1a 40a48d3 f5faa1a 40a48d3 1a91f00 f5faa1a 33fccc0 0b0e3d6 33fccc0 0b0e3d6 33fccc0 00732fa f3907a1 f8efe97 f3907a1 1a91f00 92ffe9b 0b96e5b 3519853 0b96e5b 3519853 0b96e5b 43c8298 0b96e5b f01a5df d5edb72 72f58cc d5edb72 72f58cc f9d009d d5edb72 1c55323 f9d009d 1c55323 7b22cda 1c55323 2bd6bfe 33b81e9 7e513ed 33b81e9 a0a1a66 0a28149 f9d009d 11cb1e5 2b5579d 7b3c82a 0b96e5b 7b3c82a 0b96e5b 874946e f977aa2 4e0c85a 3e3f917 874946e 0a28149 28de39d f3907a1 30b61f5 f3907a1 30b61f5 874946e f8efe97 f3907a1 f977aa2 f8efe97 f977aa2 874946e 2b5579d 4e0c85a e2239f2 0a28149 2baf418 682d244 30b61f5 6264cfa 28de39d 92ffe9b 1a91f00 6264cfa afc29d7 5f46b23 f6b6138 5f46b23 874946e 5f46b23 1896d25 5f46b23 874946e afc29d7 1896d25 5f46b23 afc29d7 b428910 1896d25 5f46b23 b428910 f6b6138 da2ea0f f6b6138 b428910 0a28149 874946e f977aa2 1c55323 266a46c 30b61f5 1c55323 3d97f2e 1c55323 30b61f5 3d97f2e 30b61f5 1c55323 0b96e5b 1c55323 28de39d d3cf8d9 28de39d f977aa2 874946e afc29d7 874946e fb490d1 7ff51e8 fb490d1 017e3a5 fb490d1 017e3a5 fb490d1 4e0c85a ea547c5 4e0c85a fb490d1 43c8298 cdc46b3 931437f cdc46b3 931437f cdc46b3 e2239f2 43c8298 0b96e5b 742f5b8 c9fa753 2b5579d c9fa753 fb490d1 56d36d7 fb490d1 c9fa753 fb490d1 c9fa753 fb490d1 c9fa753 56d36d7 c9fa753 fb490d1 | 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 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371 372 373 374 375 376 377 378 379 380 381 382 383 384 385 386 387 388 389 390 391 392 393 394 395 396 397 398 399 400 401 402 403 404 405 406 407 408 409 410 411 412 413 414 415 416 417 418 419 420 421 422 423 424 425 426 427 428 429 430 431 432 433 434 435 436 437 438 439 440 441 442 443 444 445 446 447 448 449 450 451 452 453 454 455 456 457 458 459 460 461 462 463 464 465 466 467 468 469 470 471 472 473 474 475 476 477 478 479 480 481 482 483 484 485 486 487 488 489 490 491 492 493 494 495 496 497 498 499 500 501 502 503 504 505 506 507 508 509 510 511 512 513 514 515 516 517 518 519 520 521 522 523 524 525 526 527 528 529 530 531 532 533 534 535 536 537 538 539 540 541 542 543 544 545 546 547 548 549 550 551 552 553 554 555 556 557 558 559 560 561 562 563 564 565 566 567 568 569 570 571 572 573 574 575 576 577 578 579 580 581 582 583 584 585 586 587 588 589 590 591 592 593 594 595 596 597 598 599 600 601 602 603 604 605 606 607 608 609 610 611 612 613 614 615 616 617 618 619 620 621 622 623 624 625 626 627 628 629 630 631 632 633 634 635 636 637 638 639 640 641 642 643 644 645 646 647 648 649 650 651 652 653 654 655 656 657 658 659 660 661 662 663 664 665 666 667 668 669 670 671 672 673 674 675 676 677 678 679 680 681 682 683 684 685 686 687 688 689 690 691 692 693 694 695 696 697 698 699 700 701 702 703 704 705 706 707 708 709 710 711 712 713 714 715 716 717 718 719 720 721 722 723 724 725 726 727 728 729 730 731 732 733 734 735 736 737 738 739 740 741 742 743 744 745 746 747 748 749 750 751 752 753 754 755 756 757 758 759 760 761 762 763 764 765 766 767 768 769 770 771 772 773 774 775 776 777 778 779 780 781 782 783 784 785 786 787 788 789 790 791 792 793 794 795 796 797 798 799 800 801 802 803 804 805 806 807 808 809 810 811 812 813 814 815 816 817 818 819 820 821 822 823 824 825 826 827 828 829 830 831 832 833 834 835 836 837 838 839 840 841 842 843 844 845 846 847 848 849 850 851 852 853 854 855 856 857 858 859 860 861 862 863 864 865 866 867 868 869 870 871 872 873 874 875 876 877 878 879 880 881 882 883 884 885 886 887 888 889 890 891 892 893 894 895 896 897 898 899 900 901 902 903 904 905 906 907 908 909 910 911 912 913 914 915 916 917 918 919 920 921 922 923 924 925 926 927 928 929 930 931 932 933 934 935 936 937 938 939 940 941 942 943 944 945 946 947 948 949 950 951 952 953 954 955 956 957 958 959 960 961 962 963 964 965 966 967 968 969 970 971 972 973 974 975 976 977 978 979 980 981 982 983 984 985 986 987 988 989 990 991 992 993 994 995 996 997 998 999 1000 1001 1002 1003 1004 1005 1006 1007 1008 1009 1010 1011 1012 1013 1014 1015 1016 1017 1018 1019 1020 1021 1022 1023 1024 1025 1026 1027 1028 1029 1030 1031 1032 1033 1034 1035 1036 1037 1038 1039 1040 1041 1042 1043 1044 1045 1046 1047 1048 1049 1050 1051 1052 1053 1054 1055 1056 1057 1058 1059 1060 1061 1062 1063 1064 1065 1066 1067 1068 1069 1070 1071 1072 1073 1074 1075 1076 1077 1078 1079 1080 1081 1082 1083 1084 1085 1086 1087 1088 1089 1090 1091 1092 1093 1094 1095 1096 1097 1098 1099 1100 1101 1102 1103 1104 1105 1106 1107 1108 1109 1110 1111 1112 1113 1114 1115 1116 1117 1118 1119 1120 1121 1122 1123 1124 1125 1126 1127 1128 1129 1130 1131 1132 1133 1134 1135 1136 1137 1138 1139 1140 1141 1142 1143 1144 1145 1146 1147 1148 1149 1150 1151 1152 1153 1154 1155 1156 1157 1158 1159 1160 1161 1162 1163 1164 1165 1166 1167 1168 1169 1170 1171 1172 1173 1174 1175 1176 1177 1178 1179 1180 1181 1182 1183 1184 1185 1186 1187 1188 1189 1190 1191 1192 1193 1194 1195 1196 1197 1198 1199 1200 1201 1202 1203 1204 1205 1206 1207 1208 1209 1210 1211 1212 1213 1214 1215 1216 1217 1218 1219 1220 1221 1222 1223 1224 1225 1226 1227 1228 1229 1230 1231 1232 1233 1234 1235 1236 1237 1238 1239 1240 1241 1242 1243 1244 1245 1246 1247 1248 1249 1250 1251 1252 1253 1254 1255 1256 1257 1258 1259 1260 1261 1262 1263 1264 1265 1266 1267 1268 1269 1270 1271 1272 1273 1274 1275 1276 1277 1278 1279 1280 1281 1282 1283 1284 1285 1286 1287 1288 1289 1290 1291 1292 1293 1294 1295 1296 1297 1298 1299 1300 1301 1302 1303 1304 1305 1306 1307 1308 1309 1310 1311 1312 1313 1314 1315 1316 1317 1318 1319 1320 1321 1322 1323 1324 1325 1326 1327 1328 1329 1330 1331 1332 1333 1334 1335 1336 1337 1338 1339 1340 1341 1342 1343 1344 1345 1346 1347 1348 1349 1350 1351 1352 1353 1354 1355 1356 1357 1358 1359 1360 1361 1362 1363 1364 1365 1366 1367 1368 1369 1370 1371 1372 1373 1374 1375 1376 1377 1378 1379 1380 1381 1382 1383 1384 1385 1386 1387 1388 1389 1390 1391 1392 1393 1394 1395 1396 1397 1398 1399 1400 1401 1402 1403 1404 1405 1406 1407 1408 1409 1410 1411 1412 1413 1414 1415 1416 1417 1418 1419 1420 1421 1422 1423 1424 1425 1426 1427 1428 1429 1430 1431 1432 1433 1434 1435 1436 1437 1438 1439 1440 1441 1442 1443 1444 1445 1446 1447 1448 1449 1450 1451 1452 1453 1454 1455 1456 1457 1458 1459 1460 1461 1462 1463 1464 1465 1466 1467 1468 1469 1470 1471 1472 1473 1474 1475 1476 1477 1478 1479 1480 1481 1482 1483 1484 1485 1486 1487 1488 1489 1490 1491 1492 1493 1494 1495 1496 1497 1498 1499 1500 1501 1502 1503 1504 1505 1506 1507 1508 1509 1510 1511 1512 1513 1514 1515 1516 1517 1518 1519 1520 1521 1522 1523 1524 1525 1526 1527 1528 1529 1530 1531 1532 1533 1534 1535 1536 1537 1538 1539 1540 1541 1542 1543 1544 1545 1546 1547 1548 1549 1550 1551 1552 1553 1554 1555 1556 1557 1558 1559 1560 1561 1562 1563 1564 1565 1566 1567 1568 1569 1570 1571 1572 1573 1574 1575 1576 1577 1578 1579 1580 1581 1582 1583 1584 1585 1586 1587 1588 1589 1590 1591 1592 1593 1594 1595 1596 1597 1598 1599 1600 1601 1602 1603 1604 1605 1606 1607 1608 1609 1610 1611 1612 1613 1614 1615 1616 1617 1618 1619 1620 1621 1622 1623 1624 1625 1626 1627 1628 1629 1630 1631 1632 1633 1634 1635 1636 1637 1638 1639 1640 1641 1642 1643 1644 1645 1646 1647 1648 1649 1650 1651 1652 1653 1654 1655 1656 1657 1658 1659 1660 1661 1662 1663 1664 1665 1666 1667 1668 1669 1670 1671 1672 1673 1674 1675 1676 1677 1678 1679 1680 1681 1682 1683 1684 1685 1686 1687 1688 1689 1690 1691 1692 1693 1694 1695 1696 1697 1698 1699 1700 1701 1702 1703 1704 1705 1706 1707 1708 1709 1710 1711 1712 1713 1714 1715 1716 1717 1718 1719 1720 1721 1722 1723 1724 1725 1726 1727 1728 1729 1730 1731 1732 1733 1734 1735 1736 1737 1738 1739 1740 1741 1742 1743 1744 1745 1746 1747 1748 1749 1750 1751 1752 1753 1754 1755 1756 1757 1758 1759 1760 1761 1762 1763 1764 1765 1766 1767 1768 1769 1770 1771 1772 1773 1774 1775 1776 1777 1778 1779 1780 1781 1782 1783 1784 1785 1786 1787 1788 1789 1790 1791 1792 1793 1794 1795 1796 1797 1798 1799 1800 1801 1802 1803 1804 1805 1806 1807 1808 1809 1810 1811 1812 1813 1814 1815 1816 1817 1818 1819 1820 1821 1822 1823 1824 1825 1826 1827 1828 1829 1830 1831 1832 1833 1834 1835 1836 1837 1838 1839 1840 1841 1842 1843 1844 1845 1846 1847 1848 1849 1850 1851 1852 1853 1854 1855 1856 1857 1858 1859 1860 1861 1862 1863 1864 1865 1866 1867 1868 1869 1870 1871 1872 1873 1874 1875 1876 1877 1878 1879 1880 1881 1882 1883 1884 1885 1886 1887 1888 1889 1890 1891 1892 1893 1894 1895 1896 1897 1898 1899 1900 1901 1902 1903 1904 1905 1906 1907 1908 1909 1910 1911 1912 1913 1914 1915 1916 1917 1918 1919 1920 1921 1922 1923 1924 1925 1926 1927 1928 1929 1930 1931 1932 1933 1934 1935 1936 1937 1938 1939 1940 1941 1942 1943 1944 1945 1946 1947 1948 1949 1950 1951 1952 1953 1954 1955 1956 1957 1958 1959 1960 1961 1962 1963 1964 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070 2071 2072 2073 2074 2075 2076 2077 2078 2079 2080 2081 2082 2083 2084 2085 2086 2087 2088 2089 2090 2091 2092 2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103 2104 2105 2106 2107 2108 2109 2110 2111 2112 2113 2114 2115 2116 2117 2118 2119 2120 2121 2122 2123 2124 2125 2126 2127 2128 2129 2130 2131 2132 2133 2134 2135 2136 2137 2138 2139 2140 2141 2142 2143 2144 2145 2146 2147 2148 2149 2150 2151 2152 2153 2154 2155 2156 2157 2158 2159 2160 2161 2162 2163 2164 2165 2166 2167 2168 2169 2170 2171 2172 2173 2174 2175 2176 2177 2178 2179 2180 2181 2182 2183 2184 2185 2186 2187 2188 2189 2190 2191 2192 2193 2194 2195 2196 2197 2198 2199 2200 2201 2202 2203 2204 2205 2206 2207 2208 2209 2210 2211 2212 2213 2214 2215 2216 2217 2218 2219 2220 2221 2222 2223 2224 2225 2226 2227 2228 2229 2230 2231 2232 2233 2234 2235 2236 2237 2238 2239 2240 2241 2242 2243 2244 2245 2246 2247 2248 2249 2250 2251 2252 2253 2254 2255 2256 2257 2258 2259 2260 2261 2262 2263 2264 2265 2266 2267 2268 2269 2270 2271 2272 2273 2274 2275 2276 2277 2278 2279 2280 2281 2282 2283 2284 2285 2286 2287 2288 2289 2290 2291 2292 2293 2294 2295 2296 2297 2298 2299 2300 2301 2302 2303 2304 2305 2306 2307 2308 2309 2310 2311 2312 2313 2314 2315 2316 2317 2318 2319 2320 2321 2322 2323 2324 2325 2326 2327 2328 2329 2330 2331 2332 2333 2334 2335 2336 2337 2338 2339 2340 2341 2342 2343 2344 2345 2346 2347 2348 2349 2350 2351 2352 2353 2354 2355 2356 2357 2358 2359 2360 2361 2362 2363 2364 2365 2366 2367 2368 2369 2370 2371 2372 2373 2374 2375 2376 2377 2378 2379 2380 2381 2382 2383 2384 2385 2386 2387 2388 2389 2390 2391 2392 2393 2394 2395 2396 2397 2398 2399 2400 2401 2402 2403 2404 2405 2406 2407 2408 2409 2410 2411 2412 2413 2414 2415 2416 2417 2418 2419 2420 2421 2422 2423 2424 2425 2426 2427 2428 2429 2430 2431 2432 2433 2434 2435 2436 2437 2438 2439 2440 2441 2442 2443 2444 2445 2446 2447 2448 2449 2450 2451 2452 2453 2454 2455 2456 2457 2458 2459 2460 2461 2462 2463 2464 2465 2466 2467 2468 2469 2470 2471 2472 2473 2474 2475 2476 2477 2478 2479 2480 2481 2482 2483 2484 2485 2486 2487 2488 2489 2490 2491 2492 2493 2494 2495 2496 2497 2498 2499 2500 2501 2502 2503 2504 2505 2506 2507 2508 2509 2510 2511 2512 2513 2514 2515 2516 2517 2518 2519 2520 2521 2522 2523 2524 2525 2526 2527 2528 2529 2530 2531 2532 2533 2534 2535 2536 2537 2538 2539 2540 2541 2542 2543 2544 2545 2546 2547 2548 2549 2550 2551 2552 2553 2554 2555 2556 2557 2558 2559 2560 2561 2562 2563 2564 2565 2566 2567 2568 2569 2570 2571 2572 2573 2574 2575 2576 2577 2578 2579 2580 2581 2582 2583 2584 2585 2586 2587 2588 2589 2590 2591 2592 2593 2594 2595 2596 2597 2598 2599 2600 2601 2602 2603 2604 2605 2606 2607 2608 2609 2610 2611 2612 2613 2614 2615 2616 2617 2618 2619 2620 2621 2622 2623 2624 2625 2626 2627 2628 2629 2630 2631 2632 2633 2634 2635 2636 2637 2638 2639 2640 2641 2642 2643 2644 2645 2646 2647 2648 2649 2650 2651 2652 2653 2654 2655 2656 2657 2658 2659 2660 2661 2662 2663 2664 2665 2666 2667 2668 2669 2670 2671 2672 2673 2674 2675 2676 2677 2678 2679 2680 2681 2682 2683 2684 2685 2686 2687 2688 2689 2690 2691 2692 2693 2694 2695 2696 2697 2698 2699 2700 2701 2702 2703 2704 2705 2706 2707 2708 2709 2710 2711 2712 2713 2714 2715 2716 2717 2718 2719 2720 2721 2722 2723 2724 2725 2726 2727 2728 2729 2730 2731 2732 2733 2734 2735 2736 2737 2738 2739 2740 2741 2742 2743 2744 2745 2746 2747 2748 2749 2750 2751 2752 2753 2754 2755 2756 2757 2758 2759 2760 2761 2762 2763 2764 2765 2766 2767 2768 2769 2770 2771 2772 2773 2774 2775 2776 2777 2778 2779 2780 2781 2782 2783 2784 2785 2786 2787 2788 2789 2790 2791 2792 2793 2794 2795 2796 2797 2798 2799 2800 2801 2802 2803 2804 2805 2806 2807 2808 2809 2810 2811 2812 2813 2814 2815 2816 2817 2818 2819 2820 2821 2822 2823 2824 2825 2826 2827 2828 2829 2830 2831 2832 2833 2834 2835 2836 2837 2838 2839 2840 2841 2842 2843 2844 2845 2846 2847 2848 2849 2850 2851 2852 2853 2854 2855 2856 2857 2858 2859 2860 2861 2862 2863 2864 2865 2866 2867 2868 2869 2870 2871 2872 2873 2874 2875 2876 2877 2878 2879 2880 2881 2882 2883 2884 2885 2886 2887 2888 2889 2890 2891 2892 2893 2894 2895 2896 2897 2898 2899 2900 2901 2902 2903 2904 2905 2906 2907 2908 2909 2910 2911 2912 2913 2914 2915 2916 2917 2918 2919 2920 2921 2922 2923 2924 2925 2926 2927 2928 2929 2930 2931 2932 2933 2934 2935 2936 2937 2938 2939 2940 2941 2942 2943 2944 2945 2946 2947 2948 2949 2950 2951 2952 2953 2954 2955 2956 2957 2958 2959 2960 2961 2962 2963 2964 2965 2966 2967 2968 2969 2970 2971 2972 2973 2974 2975 2976 2977 2978 2979 2980 2981 2982 2983 2984 2985 2986 2987 2988 2989 2990 2991 2992 2993 2994 2995 2996 2997 2998 2999 3000 3001 3002 3003 3004 3005 3006 3007 3008 3009 3010 3011 3012 3013 3014 3015 3016 3017 3018 3019 3020 3021 3022 3023 3024 3025 3026 3027 3028 3029 3030 3031 3032 3033 3034 3035 3036 3037 3038 3039 3040 3041 3042 3043 3044 3045 3046 3047 3048 3049 3050 3051 3052 3053 3054 3055 3056 3057 3058 3059 3060 3061 3062 3063 3064 3065 3066 3067 3068 3069 3070 3071 3072 3073 3074 3075 3076 3077 3078 3079 3080 3081 3082 3083 3084 3085 3086 3087 3088 3089 3090 3091 3092 3093 3094 3095 3096 3097 3098 3099 3100 3101 3102 3103 3104 3105 3106 3107 3108 3109 3110 3111 3112 3113 3114 3115 3116 3117 3118 3119 3120 3121 3122 3123 3124 3125 3126 3127 3128 3129 3130 3131 3132 3133 3134 3135 3136 3137 3138 3139 3140 3141 3142 3143 3144 3145 3146 3147 3148 3149 3150 3151 3152 3153 3154 3155 3156 3157 3158 3159 3160 3161 3162 3163 3164 3165 3166 3167 3168 3169 3170 3171 3172 3173 3174 3175 3176 3177 3178 3179 3180 3181 3182 3183 3184 3185 3186 3187 3188 3189 3190 3191 3192 3193 3194 3195 3196 3197 3198 3199 3200 3201 3202 3203 3204 3205 3206 3207 3208 3209 3210 3211 3212 3213 3214 3215 3216 3217 3218 3219 3220 3221 3222 3223 3224 3225 3226 3227 3228 3229 3230 3231 3232 3233 3234 3235 3236 3237 3238 3239 3240 3241 3242 3243 3244 3245 3246 3247 3248 3249 3250 3251 3252 3253 3254 3255 3256 3257 3258 3259 3260 3261 3262 3263 3264 3265 3266 3267 3268 3269 3270 3271 3272 3273 3274 3275 3276 3277 3278 3279 3280 3281 3282 3283 3284 3285 3286 3287 3288 3289 3290 3291 3292 3293 3294 3295 3296 3297 3298 3299 3300 3301 3302 3303 3304 3305 3306 3307 3308 3309 3310 3311 3312 3313 3314 3315 3316 3317 3318 3319 3320 3321 3322 3323 3324 3325 3326 3327 3328 3329 3330 3331 3332 3333 3334 3335 3336 3337 3338 3339 3340 3341 3342 3343 3344 3345 3346 3347 3348 3349 3350 3351 3352 3353 3354 3355 3356 3357 3358 3359 3360 3361 3362 3363 3364 3365 3366 3367 3368 3369 3370 3371 3372 3373 3374 3375 3376 3377 3378 3379 3380 3381 3382 3383 3384 3385 3386 3387 3388 3389 3390 3391 3392 3393 3394 3395 3396 3397 3398 3399 3400 3401 3402 3403 3404 3405 3406 3407 3408 3409 3410 3411 3412 3413 3414 3415 3416 3417 3418 3419 3420 3421 3422 3423 3424 3425 3426 3427 3428 3429 3430 3431 3432 3433 3434 3435 3436 3437 3438 3439 3440 3441 3442 3443 3444 3445 3446 3447 3448 3449 3450 3451 3452 3453 3454 3455 3456 3457 3458 3459 3460 3461 3462 3463 3464 3465 3466 3467 3468 3469 3470 3471 3472 3473 3474 3475 3476 3477 3478 3479 3480 3481 3482 3483 3484 3485 3486 3487 3488 3489 3490 3491 3492 3493 3494 3495 3496 3497 3498 3499 3500 3501 3502 3503 3504 3505 3506 3507 3508 3509 3510 3511 3512 3513 3514 3515 3516 3517 3518 3519 3520 3521 3522 3523 3524 3525 3526 3527 3528 3529 3530 3531 3532 3533 3534 3535 3536 3537 3538 3539 3540 3541 3542 3543 3544 3545 3546 3547 3548 3549 3550 3551 3552 3553 3554 3555 3556 3557 3558 3559 3560 3561 3562 3563 3564 3565 3566 3567 3568 3569 3570 3571 3572 3573 3574 3575 3576 3577 3578 3579 3580 3581 3582 3583 3584 3585 3586 3587 3588 3589 3590 3591 3592 3593 3594 3595 3596 3597 3598 3599 3600 3601 3602 3603 3604 3605 3606 3607 3608 3609 3610 3611 3612 3613 3614 3615 3616 3617 3618 3619 3620 3621 3622 3623 3624 3625 3626 3627 3628 3629 3630 3631 3632 3633 3634 3635 3636 3637 3638 3639 3640 3641 3642 3643 3644 3645 3646 3647 3648 3649 3650 3651 3652 3653 3654 3655 3656 3657 3658 3659 3660 3661 3662 3663 3664 3665 3666 3667 3668 3669 3670 3671 3672 3673 3674 3675 3676 3677 3678 3679 3680 3681 3682 3683 3684 3685 3686 3687 3688 3689 3690 3691 3692 3693 3694 3695 3696 3697 3698 3699 3700 3701 3702 3703 3704 3705 3706 3707 3708 3709 3710 3711 3712 3713 3714 3715 3716 3717 3718 3719 3720 3721 3722 3723 3724 3725 3726 3727 3728 3729 3730 3731 3732 3733 3734 3735 3736 3737 3738 3739 3740 3741 3742 3743 3744 3745 3746 3747 3748 3749 3750 3751 3752 3753 3754 3755 3756 3757 3758 3759 3760 3761 3762 3763 3764 3765 3766 3767 3768 3769 3770 3771 3772 3773 3774 3775 3776 3777 3778 3779 3780 3781 3782 3783 3784 3785 3786 3787 3788 3789 3790 3791 3792 3793 3794 3795 3796 3797 3798 3799 3800 3801 3802 3803 3804 3805 3806 3807 3808 3809 3810 3811 3812 3813 3814 3815 3816 3817 3818 3819 3820 3821 3822 3823 3824 3825 3826 3827 3828 3829 3830 3831 3832 3833 3834 3835 3836 3837 3838 3839 3840 3841 3842 3843 3844 3845 3846 3847 3848 3849 3850 3851 3852 3853 3854 3855 3856 3857 3858 3859 3860 3861 3862 3863 3864 3865 3866 3867 3868 3869 3870 3871 3872 3873 3874 3875 3876 3877 3878 3879 3880 3881 3882 3883 3884 3885 3886 3887 3888 3889 3890 3891 3892 3893 3894 3895 3896 3897 3898 3899 3900 3901 3902 3903 3904 3905 3906 3907 3908 3909 3910 3911 3912 3913 3914 3915 3916 3917 3918 3919 3920 3921 3922 3923 3924 3925 3926 3927 3928 3929 3930 3931 3932 3933 3934 3935 3936 3937 3938 3939 3940 3941 3942 3943 3944 3945 3946 3947 3948 3949 3950 3951 3952 3953 3954 3955 3956 3957 3958 3959 3960 3961 3962 3963 3964 3965 3966 3967 3968 3969 3970 3971 3972 3973 3974 3975 3976 3977 3978 3979 3980 3981 3982 3983 3984 3985 3986 3987 3988 3989 3990 3991 3992 3993 3994 3995 3996 3997 3998 3999 4000 4001 4002 4003 4004 4005 4006 4007 4008 4009 4010 4011 4012 4013 4014 4015 4016 4017 4018 4019 4020 4021 4022 4023 4024 4025 4026 4027 4028 4029 4030 4031 4032 4033 4034 4035 4036 4037 4038 4039 4040 4041 4042 4043 4044 4045 4046 4047 4048 4049 4050 4051 4052 4053 4054 4055 4056 4057 4058 4059 4060 4061 4062 4063 4064 4065 4066 4067 4068 4069 4070 4071 4072 4073 4074 4075 4076 4077 4078 4079 4080 4081 4082 4083 4084 4085 4086 4087 4088 4089 4090 4091 4092 4093 4094 4095 4096 4097 4098 4099 4100 4101 4102 4103 4104 4105 4106 4107 4108 4109 4110 4111 4112 4113 4114 4115 4116 4117 4118 4119 4120 4121 4122 4123 4124 4125 4126 4127 4128 4129 4130 4131 4132 4133 4134 4135 4136 4137 4138 4139 4140 4141 4142 4143 4144 4145 4146 4147 4148 4149 4150 4151 4152 4153 4154 4155 4156 4157 4158 4159 4160 4161 4162 4163 4164 4165 4166 4167 4168 4169 4170 4171 4172 4173 4174 4175 4176 4177 4178 4179 4180 4181 4182 4183 4184 4185 4186 4187 4188 4189 4190 4191 4192 4193 4194 4195 4196 4197 4198 4199 4200 4201 4202 4203 4204 4205 4206 4207 4208 4209 4210 4211 4212 4213 4214 4215 4216 4217 4218 4219 4220 4221 4222 4223 4224 4225 4226 4227 4228 4229 4230 4231 4232 4233 4234 4235 4236 4237 4238 4239 4240 4241 4242 4243 4244 4245 4246 4247 4248 4249 4250 4251 4252 4253 4254 4255 4256 4257 4258 4259 4260 4261 4262 4263 4264 4265 4266 4267 4268 4269 4270 4271 4272 4273 4274 4275 4276 4277 4278 4279 4280 4281 4282 4283 4284 4285 4286 4287 4288 4289 4290 4291 4292 4293 4294 4295 4296 4297 4298 4299 4300 4301 4302 4303 4304 4305 4306 4307 4308 4309 4310 4311 4312 4313 4314 4315 4316 4317 4318 4319 4320 4321 4322 4323 4324 4325 4326 4327 4328 4329 4330 4331 4332 4333 4334 4335 4336 4337 4338 4339 4340 4341 4342 4343 4344 4345 4346 4347 4348 4349 4350 4351 4352 4353 4354 4355 4356 4357 4358 4359 4360 4361 4362 4363 4364 4365 4366 4367 4368 4369 4370 4371 4372 4373 4374 4375 4376 4377 4378 4379 4380 4381 4382 4383 4384 4385 4386 4387 4388 4389 4390 4391 4392 4393 4394 4395 4396 4397 4398 4399 4400 4401 4402 4403 4404 4405 4406 4407 4408 4409 4410 4411 4412 4413 4414 4415 4416 4417 4418 4419 4420 4421 4422 4423 4424 4425 4426 4427 4428 4429 4430 4431 4432 4433 4434 4435 4436 4437 4438 4439 4440 4441 4442 4443 4444 4445 4446 4447 4448 4449 4450 4451 4452 4453 4454 4455 4456 4457 4458 4459 4460 4461 4462 4463 4464 4465 4466 4467 4468 4469 4470 4471 4472 4473 4474 4475 4476 4477 4478 4479 4480 4481 4482 4483 4484 4485 4486 4487 4488 4489 4490 4491 4492 4493 4494 4495 4496 4497 4498 4499 4500 4501 4502 4503 4504 4505 4506 4507 4508 4509 4510 4511 4512 4513 4514 4515 4516 4517 4518 4519 4520 4521 4522 4523 4524 4525 4526 4527 4528 4529 4530 4531 4532 4533 4534 4535 4536 4537 4538 4539 4540 4541 4542 4543 4544 4545 4546 4547 4548 4549 4550 4551 4552 4553 4554 4555 4556 4557 4558 4559 4560 4561 4562 4563 4564 4565 4566 4567 4568 4569 4570 4571 4572 4573 4574 4575 4576 4577 4578 4579 4580 4581 4582 4583 4584 4585 4586 4587 4588 4589 4590 4591 4592 4593 4594 4595 4596 4597 4598 4599 4600 4601 4602 4603 4604 4605 4606 4607 4608 4609 4610 4611 4612 4613 4614 4615 4616 4617 4618 4619 4620 4621 4622 4623 4624 4625 4626 4627 4628 4629 4630 4631 4632 4633 4634 4635 4636 4637 4638 4639 4640 4641 4642 4643 4644 4645 4646 4647 4648 4649 4650 4651 4652 4653 4654 4655 4656 4657 4658 4659 4660 4661 4662 4663 4664 4665 4666 4667 4668 4669 4670 4671 4672 4673 4674 4675 4676 4677 4678 4679 4680 4681 4682 4683 4684 4685 4686 4687 4688 4689 4690 4691 4692 4693 4694 4695 4696 4697 4698 4699 4700 4701 4702 4703 4704 4705 4706 4707 4708 4709 4710 4711 4712 4713 4714 4715 4716 4717 4718 4719 4720 4721 4722 4723 4724 4725 4726 4727 4728 4729 4730 4731 4732 4733 4734 4735 4736 4737 4738 4739 4740 4741 4742 4743 4744 4745 4746 4747 4748 4749 4750 4751 4752 4753 4754 4755 4756 4757 4758 4759 4760 4761 4762 4763 4764 4765 4766 4767 4768 4769 4770 4771 4772 4773 4774 4775 4776 4777 4778 4779 4780 4781 4782 4783 4784 4785 4786 4787 4788 4789 4790 4791 4792 4793 4794 4795 4796 4797 4798 4799 4800 4801 4802 4803 4804 4805 4806 4807 4808 4809 4810 4811 4812 4813 4814 4815 4816 4817 4818 4819 4820 4821 4822 4823 4824 4825 4826 4827 4828 4829 4830 4831 4832 4833 4834 4835 4836 4837 4838 4839 4840 4841 4842 4843 4844 4845 4846 4847 4848 4849 4850 4851 4852 4853 4854 4855 4856 4857 4858 4859 4860 4861 4862 4863 4864 4865 4866 4867 4868 4869 4870 4871 4872 4873 4874 4875 4876 4877 4878 4879 4880 4881 4882 4883 4884 4885 4886 4887 4888 4889 4890 4891 4892 4893 4894 4895 4896 4897 4898 4899 4900 4901 4902 4903 4904 4905 4906 4907 4908 4909 4910 4911 4912 4913 4914 4915 4916 4917 4918 4919 4920 4921 4922 4923 4924 4925 4926 4927 4928 4929 4930 4931 4932 4933 4934 4935 4936 4937 4938 4939 4940 4941 4942 4943 4944 4945 4946 4947 4948 4949 4950 4951 4952 4953 4954 4955 4956 4957 4958 4959 4960 4961 4962 4963 4964 4965 4966 4967 4968 4969 4970 4971 4972 4973 4974 4975 4976 4977 4978 4979 4980 4981 4982 4983 4984 4985 4986 4987 4988 4989 4990 4991 4992 4993 4994 4995 4996 4997 4998 4999 5000 5001 5002 5003 5004 5005 5006 5007 5008 5009 5010 5011 5012 5013 5014 5015 5016 5017 5018 5019 5020 5021 5022 5023 5024 5025 5026 5027 5028 5029 5030 5031 5032 5033 5034 5035 5036 5037 5038 5039 5040 5041 5042 5043 5044 5045 5046 5047 5048 5049 5050 5051 5052 5053 5054 5055 5056 5057 5058 5059 5060 5061 5062 5063 5064 5065 5066 5067 5068 5069 5070 5071 5072 5073 5074 5075 5076 5077 5078 5079 5080 5081 5082 5083 5084 5085 5086 5087 5088 5089 5090 5091 5092 5093 5094 5095 5096 5097 5098 5099 5100 5101 5102 5103 5104 5105 5106 5107 5108 5109 5110 5111 5112 5113 5114 5115 5116 5117 5118 5119 5120 5121 5122 5123 5124 5125 5126 5127 5128 5129 5130 5131 5132 5133 5134 5135 5136 5137 5138 5139 5140 5141 5142 5143 5144 5145 5146 5147 5148 5149 5150 5151 5152 5153 5154 5155 5156 5157 5158 5159 5160 5161 5162 5163 5164 5165 5166 5167 5168 5169 5170 5171 5172 5173 5174 5175 5176 5177 5178 5179 5180 5181 5182 5183 5184 5185 5186 5187 5188 5189 5190 5191 5192 5193 5194 5195 5196 5197 5198 5199 5200 5201 5202 5203 5204 5205 5206 5207 5208 5209 5210 5211 5212 5213 5214 5215 5216 5217 5218 5219 5220 5221 5222 5223 5224 5225 5226 5227 5228 5229 5230 5231 5232 5233 5234 5235 5236 5237 5238 5239 5240 5241 5242 5243 5244 5245 5246 5247 5248 5249 5250 5251 5252 5253 5254 5255 5256 5257 5258 5259 5260 5261 5262 5263 5264 5265 5266 5267 5268 5269 5270 5271 5272 5273 5274 5275 5276 5277 5278 5279 5280 5281 5282 5283 5284 5285 5286 5287 5288 5289 5290 5291 5292 5293 5294 5295 5296 5297 5298 5299 5300 5301 5302 5303 5304 5305 5306 5307 5308 5309 5310 5311 5312 5313 5314 5315 5316 5317 5318 5319 5320 5321 5322 5323 5324 5325 5326 5327 5328 5329 5330 5331 5332 5333 5334 5335 5336 5337 5338 5339 5340 5341 5342 5343 5344 5345 5346 5347 5348 5349 5350 5351 5352 5353 5354 5355 5356 5357 5358 5359 5360 5361 5362 5363 5364 5365 5366 5367 5368 5369 5370 5371 5372 5373 5374 5375 5376 5377 5378 5379 5380 5381 5382 5383 5384 5385 5386 5387 5388 5389 5390 5391 5392 5393 5394 5395 5396 5397 5398 5399 5400 5401 5402 5403 5404 5405 5406 5407 5408 5409 5410 5411 5412 5413 5414 5415 5416 5417 5418 5419 5420 5421 5422 5423 5424 5425 5426 5427 5428 5429 5430 5431 5432 5433 5434 5435 5436 5437 5438 5439 5440 5441 5442 5443 5444 5445 5446 5447 5448 5449 5450 5451 5452 5453 5454 5455 5456 5457 5458 5459 5460 5461 5462 5463 5464 5465 5466 5467 5468 5469 5470 5471 5472 5473 5474 5475 5476 5477 5478 5479 5480 5481 5482 5483 5484 5485 5486 5487 5488 5489 5490 5491 5492 5493 5494 5495 5496 5497 5498 5499 5500 5501 5502 5503 5504 5505 5506 5507 5508 5509 5510 5511 5512 5513 5514 5515 5516 5517 5518 5519 5520 5521 5522 5523 5524 5525 5526 5527 5528 5529 5530 5531 5532 5533 5534 5535 5536 5537 5538 5539 5540 5541 5542 5543 5544 5545 5546 5547 5548 5549 5550 5551 5552 5553 5554 5555 5556 5557 5558 5559 5560 5561 5562 5563 5564 5565 5566 5567 5568 5569 5570 5571 5572 5573 5574 5575 5576 5577 5578 5579 5580 5581 5582 5583 5584 5585 5586 5587 5588 5589 5590 5591 5592 5593 5594 5595 5596 5597 5598 5599 5600 5601 5602 5603 5604 5605 5606 5607 5608 5609 5610 5611 5612 5613 5614 5615 5616 5617 5618 5619 5620 5621 5622 5623 5624 5625 5626 5627 5628 5629 5630 5631 5632 5633 5634 5635 5636 5637 5638 5639 5640 5641 5642 5643 5644 5645 5646 5647 5648 5649 5650 5651 5652 5653 5654 5655 5656 5657 5658 5659 5660 5661 5662 5663 5664 5665 5666 5667 5668 5669 5670 5671 5672 5673 5674 5675 5676 5677 5678 5679 5680 5681 5682 5683 5684 5685 5686 5687 5688 5689 5690 5691 5692 5693 5694 5695 5696 5697 5698 5699 5700 5701 5702 5703 5704 5705 5706 5707 5708 5709 5710 5711 5712 5713 5714 5715 5716 5717 5718 5719 5720 5721 5722 5723 5724 5725 5726 5727 5728 5729 5730 5731 5732 5733 5734 5735 5736 5737 5738 5739 5740 5741 5742 5743 5744 5745 5746 5747 5748 5749 5750 5751 5752 5753 5754 5755 5756 5757 5758 5759 5760 5761 5762 5763 5764 5765 5766 5767 5768 5769 5770 5771 5772 5773 5774 5775 5776 5777 5778 5779 5780 5781 5782 5783 5784 5785 5786 5787 5788 5789 5790 5791 5792 5793 5794 5795 5796 5797 5798 5799 5800 5801 5802 5803 5804 5805 5806 5807 5808 5809 5810 5811 5812 5813 5814 5815 5816 5817 5818 5819 5820 5821 5822 5823 5824 5825 5826 5827 5828 5829 5830 5831 5832 5833 5834 5835 5836 5837 5838 5839 5840 5841 5842 5843 5844 5845 5846 5847 5848 5849 5850 5851 5852 5853 5854 5855 5856 5857 5858 5859 5860 5861 5862 5863 5864 5865 5866 5867 5868 5869 5870 5871 5872 5873 5874 5875 5876 5877 5878 5879 5880 5881 5882 5883 5884 5885 5886 5887 5888 5889 5890 5891 5892 5893 5894 5895 5896 5897 5898 5899 5900 5901 5902 5903 5904 5905 5906 5907 5908 5909 5910 5911 5912 5913 5914 5915 5916 5917 5918 5919 5920 5921 5922 5923 5924 5925 5926 5927 5928 5929 5930 5931 5932 5933 5934 5935 5936 5937 5938 5939 5940 5941 5942 5943 5944 5945 5946 5947 5948 5949 5950 5951 5952 5953 5954 5955 5956 5957 5958 5959 5960 5961 5962 5963 5964 5965 5966 5967 5968 5969 5970 5971 5972 5973 5974 5975 5976 5977 5978 5979 5980 5981 5982 5983 5984 5985 5986 5987 5988 5989 5990 5991 5992 5993 5994 5995 5996 5997 5998 5999 6000 6001 6002 6003 6004 6005 6006 6007 6008 6009 6010 6011 6012 6013 6014 6015 6016 6017 6018 6019 6020 6021 6022 6023 6024 6025 6026 6027 6028 6029 6030 6031 6032 6033 6034 6035 6036 6037 6038 6039 6040 6041 6042 6043 6044 6045 6046 6047 6048 6049 6050 6051 6052 6053 6054 6055 6056 6057 6058 6059 6060 6061 6062 6063 6064 6065 6066 6067 6068 6069 6070 6071 6072 6073 6074 6075 6076 6077 6078 6079 6080 6081 6082 6083 6084 6085 6086 6087 6088 6089 6090 6091 6092 6093 6094 6095 6096 6097 6098 6099 6100 6101 6102 6103 6104 6105 6106 6107 6108 6109 6110 6111 6112 6113 6114 6115 6116 6117 6118 6119 6120 6121 6122 6123 6124 6125 6126 6127 6128 6129 6130 6131 6132 6133 6134 6135 6136 6137 6138 6139 6140 6141 6142 6143 6144 6145 6146 6147 6148 6149 6150 6151 6152 6153 6154 6155 6156 6157 6158 6159 6160 6161 6162 6163 6164 6165 6166 6167 6168 6169 6170 6171 6172 6173 6174 6175 6176 6177 6178 6179 6180 6181 6182 6183 6184 6185 6186 6187 6188 6189 6190 6191 6192 6193 6194 6195 6196 6197 6198 6199 6200 6201 6202 6203 6204 6205 6206 6207 6208 6209 6210 6211 6212 6213 6214 6215 6216 6217 6218 6219 6220 6221 6222 6223 6224 6225 6226 6227 6228 6229 6230 6231 6232 6233 6234 6235 6236 6237 6238 6239 6240 6241 6242 6243 6244 6245 6246 6247 6248 6249 6250 6251 6252 6253 6254 6255 6256 6257 6258 6259 6260 6261 6262 6263 6264 6265 6266 6267 6268 6269 6270 6271 6272 6273 6274 6275 6276 6277 6278 6279 6280 6281 6282 6283 6284 6285 6286 6287 6288 6289 6290 6291 6292 6293 6294 6295 6296 6297 6298 6299 6300 6301 6302 6303 6304 6305 6306 6307 6308 6309 6310 6311 6312 6313 6314 6315 6316 6317 6318 6319 6320 6321 6322 6323 6324 6325 6326 6327 6328 6329 6330 6331 6332 6333 6334 6335 6336 6337 6338 6339 6340 6341 6342 6343 6344 6345 6346 6347 6348 6349 6350 6351 6352 6353 6354 6355 6356 6357 6358 6359 6360 6361 6362 6363 6364 6365 6366 6367 6368 6369 6370 6371 6372 6373 6374 6375 6376 6377 6378 6379 6380 6381 6382 6383 6384 6385 6386 6387 6388 6389 6390 6391 6392 6393 6394 6395 6396 6397 6398 6399 6400 6401 6402 6403 6404 6405 6406 6407 6408 6409 6410 6411 6412 6413 6414 6415 6416 6417 6418 6419 6420 6421 6422 6423 6424 6425 6426 6427 6428 6429 6430 6431 6432 6433 6434 6435 6436 6437 6438 6439 6440 6441 6442 6443 6444 6445 6446 6447 6448 6449 6450 6451 6452 6453 6454 6455 6456 6457 6458 6459 6460 6461 6462 6463 6464 6465 6466 6467 6468 6469 6470 6471 6472 6473 6474 6475 6476 6477 6478 6479 6480 6481 6482 6483 6484 6485 6486 6487 6488 6489 6490 6491 6492 6493 6494 6495 6496 6497 6498 6499 6500 6501 6502 6503 6504 6505 6506 6507 6508 6509 6510 6511 6512 6513 6514 6515 6516 6517 6518 6519 6520 6521 6522 6523 6524 6525 6526 6527 6528 6529 6530 6531 6532 6533 6534 6535 6536 6537 6538 6539 6540 6541 6542 6543 6544 6545 6546 6547 6548 6549 6550 6551 6552 6553 6554 6555 6556 6557 6558 6559 6560 6561 6562 6563 6564 6565 6566 6567 6568 6569 6570 6571 6572 6573 6574 6575 6576 6577 6578 6579 6580 6581 6582 6583 6584 6585 6586 6587 6588 6589 6590 6591 6592 6593 6594 6595 6596 6597 6598 6599 6600 6601 6602 6603 6604 6605 6606 6607 6608 6609 6610 6611 6612 6613 6614 6615 6616 6617 6618 6619 6620 6621 6622 6623 6624 6625 6626 6627 6628 6629 6630 6631 6632 6633 6634 6635 6636 6637 6638 6639 6640 6641 6642 6643 6644 6645 6646 6647 6648 6649 6650 6651 6652 6653 6654 6655 6656 6657 6658 6659 6660 6661 6662 6663 6664 6665 6666 6667 6668 6669 6670 6671 6672 6673 6674 6675 6676 6677 6678 6679 6680 6681 6682 6683 6684 6685 6686 6687 6688 6689 6690 6691 6692 6693 6694 6695 6696 6697 6698 6699 6700 6701 6702 6703 6704 6705 6706 6707 6708 6709 6710 6711 6712 6713 6714 6715 6716 6717 6718 6719 6720 6721 6722 6723 6724 6725 6726 6727 6728 6729 6730 6731 6732 6733 6734 6735 6736 6737 6738 6739 6740 6741 6742 6743 6744 6745 6746 6747 6748 6749 6750 6751 6752 6753 6754 6755 6756 6757 6758 6759 6760 6761 6762 6763 6764 6765 6766 6767 6768 6769 6770 6771 6772 6773 6774 6775 6776 6777 6778 6779 6780 6781 6782 6783 6784 6785 6786 6787 6788 6789 6790 6791 6792 6793 6794 6795 6796 6797 6798 6799 6800 6801 6802 6803 6804 6805 6806 6807 6808 6809 6810 6811 6812 6813 6814 6815 6816 6817 6818 6819 6820 6821 6822 6823 6824 6825 6826 6827 6828 6829 6830 6831 6832 6833 6834 6835 6836 6837 6838 6839 6840 6841 6842 6843 6844 6845 6846 6847 6848 6849 6850 6851 6852 6853 6854 6855 6856 6857 6858 6859 6860 6861 6862 6863 6864 6865 6866 6867 6868 6869 6870 6871 6872 6873 6874 6875 6876 6877 6878 6879 6880 6881 6882 6883 6884 6885 6886 6887 6888 6889 6890 6891 6892 6893 6894 6895 6896 6897 6898 6899 6900 6901 6902 6903 6904 6905 6906 6907 6908 6909 6910 6911 6912 6913 6914 6915 6916 6917 6918 6919 6920 6921 6922 6923 6924 6925 6926 6927 6928 6929 6930 6931 6932 6933 6934 6935 6936 6937 6938 6939 6940 6941 6942 6943 6944 6945 6946 6947 6948 6949 6950 6951 6952 6953 6954 6955 6956 6957 6958 6959 6960 6961 6962 6963 6964 6965 6966 6967 6968 6969 6970 6971 6972 6973 6974 6975 6976 6977 6978 6979 6980 6981 6982 6983 6984 6985 6986 6987 6988 6989 6990 6991 6992 6993 6994 6995 6996 6997 6998 6999 7000 7001 7002 7003 7004 7005 7006 7007 7008 7009 7010 7011 7012 7013 7014 7015 7016 7017 7018 7019 7020 7021 7022 7023 7024 7025 7026 7027 7028 7029 7030 7031 7032 7033 7034 7035 7036 7037 7038 7039 7040 7041 7042 7043 7044 7045 7046 7047 7048 7049 7050 7051 7052 7053 7054 7055 7056 7057 7058 7059 7060 7061 7062 7063 7064 7065 7066 7067 7068 7069 7070 7071 7072 7073 7074 7075 7076 7077 7078 7079 7080 7081 7082 7083 7084 7085 7086 7087 7088 7089 7090 7091 7092 7093 7094 7095 7096 7097 7098 7099 7100 7101 7102 7103 7104 7105 7106 7107 7108 7109 7110 7111 7112 7113 7114 7115 7116 7117 7118 7119 7120 7121 7122 7123 7124 7125 7126 7127 7128 7129 7130 7131 7132 7133 7134 7135 7136 7137 7138 7139 7140 7141 7142 7143 7144 7145 7146 7147 7148 7149 7150 7151 7152 7153 7154 7155 7156 7157 7158 7159 7160 7161 7162 7163 7164 7165 7166 7167 7168 7169 7170 7171 7172 7173 7174 7175 7176 7177 7178 7179 7180 7181 7182 7183 7184 7185 7186 7187 7188 7189 7190 7191 7192 7193 7194 7195 7196 7197 7198 7199 7200 7201 7202 7203 7204 7205 7206 7207 7208 7209 7210 7211 7212 7213 7214 7215 7216 7217 7218 7219 7220 7221 7222 7223 7224 7225 7226 7227 7228 7229 7230 7231 7232 7233 7234 7235 7236 7237 7238 7239 7240 7241 7242 7243 7244 7245 7246 7247 7248 7249 7250 7251 7252 7253 7254 7255 7256 7257 7258 7259 7260 7261 7262 7263 7264 7265 7266 7267 7268 7269 7270 7271 7272 7273 7274 7275 7276 7277 7278 7279 7280 7281 7282 7283 7284 7285 7286 7287 7288 7289 7290 7291 7292 7293 7294 7295 7296 7297 7298 7299 7300 7301 7302 7303 7304 7305 7306 7307 7308 7309 7310 7311 7312 7313 7314 7315 7316 7317 7318 7319 7320 7321 7322 7323 7324 7325 7326 7327 7328 7329 7330 7331 7332 7333 7334 7335 7336 7337 7338 7339 7340 7341 7342 7343 7344 7345 7346 7347 7348 7349 7350 7351 7352 7353 7354 7355 7356 7357 7358 7359 7360 7361 7362 7363 7364 7365 7366 7367 7368 7369 7370 7371 7372 7373 7374 7375 7376 7377 7378 7379 7380 7381 7382 7383 7384 7385 7386 7387 7388 7389 7390 7391 7392 7393 7394 7395 7396 7397 7398 7399 7400 7401 7402 7403 7404 7405 7406 7407 7408 7409 7410 7411 7412 7413 7414 7415 7416 7417 7418 7419 7420 7421 7422 7423 7424 7425 7426 7427 7428 7429 7430 7431 7432 7433 7434 7435 7436 7437 7438 7439 7440 7441 7442 7443 7444 7445 7446 7447 7448 7449 7450 7451 7452 7453 7454 7455 7456 7457 7458 7459 7460 7461 7462 7463 7464 7465 7466 7467 7468 7469 7470 7471 7472 7473 7474 7475 7476 7477 7478 7479 7480 7481 7482 7483 7484 7485 7486 7487 7488 7489 7490 7491 7492 7493 7494 7495 7496 7497 7498 7499 7500 7501 7502 7503 7504 7505 7506 7507 7508 7509 7510 7511 7512 7513 7514 7515 7516 7517 7518 7519 7520 7521 7522 7523 7524 7525 7526 7527 7528 7529 7530 7531 7532 7533 7534 7535 7536 7537 7538 7539 7540 7541 7542 7543 7544 7545 7546 7547 7548 7549 7550 7551 7552 7553 7554 7555 7556 7557 7558 7559 7560 7561 7562 7563 7564 7565 7566 7567 7568 7569 7570 7571 7572 7573 7574 7575 7576 7577 7578 7579 7580 7581 7582 7583 7584 7585 7586 7587 7588 7589 7590 7591 7592 7593 7594 7595 7596 7597 7598 7599 7600 7601 7602 7603 7604 7605 7606 7607 7608 7609 7610 7611 7612 7613 7614 7615 7616 7617 7618 7619 7620 7621 7622 7623 7624 7625 7626 7627 7628 7629 7630 7631 7632 7633 7634 7635 7636 7637 7638 7639 7640 7641 7642 7643 7644 7645 7646 7647 7648 7649 7650 7651 7652 7653 7654 7655 7656 7657 7658 7659 7660 7661 7662 7663 7664 7665 7666 7667 7668 7669 7670 7671 7672 7673 7674 7675 7676 7677 7678 7679 7680 7681 7682 7683 7684 7685 7686 7687 7688 7689 7690 7691 7692 7693 7694 7695 7696 7697 7698 7699 7700 7701 7702 7703 7704 7705 7706 7707 7708 7709 7710 7711 7712 7713 7714 7715 7716 7717 7718 7719 7720 7721 7722 7723 7724 7725 7726 7727 7728 7729 7730 7731 7732 7733 7734 7735 7736 7737 7738 7739 7740 7741 7742 7743 7744 7745 7746 7747 7748 7749 7750 7751 7752 7753 7754 7755 7756 7757 7758 7759 7760 7761 7762 7763 7764 7765 7766 7767 7768 7769 7770 7771 7772 7773 7774 7775 7776 7777 7778 7779 7780 7781 7782 7783 7784 7785 7786 7787 7788 7789 7790 7791 7792 7793 7794 7795 7796 7797 7798 7799 7800 7801 7802 7803 7804 7805 7806 7807 7808 7809 7810 7811 7812 7813 7814 7815 7816 7817 7818 7819 7820 7821 7822 7823 7824 7825 7826 7827 7828 7829 7830 7831 7832 7833 7834 7835 7836 7837 7838 7839 7840 7841 7842 7843 7844 7845 7846 7847 7848 7849 7850 7851 7852 7853 7854 7855 7856 7857 7858 7859 7860 7861 7862 7863 7864 7865 7866 7867 7868 7869 7870 7871 7872 7873 7874 7875 7876 7877 7878 7879 7880 7881 7882 7883 7884 7885 7886 7887 7888 7889 7890 7891 7892 7893 7894 7895 7896 7897 7898 7899 7900 7901 7902 7903 7904 7905 7906 7907 7908 7909 7910 7911 7912 7913 7914 7915 7916 7917 7918 7919 7920 7921 7922 7923 7924 7925 7926 7927 7928 7929 7930 7931 7932 7933 7934 7935 7936 7937 7938 7939 7940 7941 7942 7943 7944 7945 7946 7947 7948 7949 7950 7951 7952 7953 7954 7955 7956 7957 7958 7959 7960 7961 7962 7963 7964 7965 7966 7967 7968 7969 7970 7971 7972 7973 7974 7975 7976 7977 7978 7979 7980 7981 7982 7983 7984 7985 7986 7987 7988 7989 7990 7991 7992 7993 7994 7995 7996 7997 7998 7999 8000 8001 8002 8003 8004 8005 8006 8007 8008 8009 8010 8011 8012 8013 8014 8015 8016 8017 8018 8019 8020 8021 8022 8023 8024 8025 8026 8027 8028 8029 8030 8031 8032 8033 8034 8035 8036 8037 8038 8039 8040 8041 8042 8043 8044 8045 8046 8047 8048 8049 8050 8051 8052 8053 8054 8055 8056 8057 8058 8059 8060 8061 8062 8063 8064 8065 8066 8067 8068 8069 8070 8071 8072 8073 8074 8075 8076 8077 8078 8079 8080 8081 8082 8083 8084 8085 8086 8087 8088 8089 8090 8091 8092 8093 8094 8095 8096 8097 8098 8099 8100 8101 8102 8103 8104 8105 8106 8107 8108 8109 8110 8111 8112 8113 8114 8115 8116 8117 8118 8119 8120 8121 8122 8123 8124 8125 8126 8127 8128 8129 8130 8131 8132 8133 8134 8135 8136 8137 8138 8139 8140 8141 8142 8143 8144 8145 8146 8147 8148 8149 8150 8151 8152 8153 8154 8155 8156 8157 8158 8159 8160 8161 8162 8163 8164 8165 8166 8167 8168 8169 8170 8171 8172 8173 8174 8175 8176 8177 8178 8179 8180 8181 8182 8183 8184 8185 8186 8187 8188 8189 8190 8191 8192 8193 8194 8195 8196 8197 8198 8199 8200 8201 8202 8203 8204 8205 8206 8207 8208 8209 8210 8211 8212 8213 8214 8215 8216 8217 8218 8219 8220 8221 8222 8223 8224 8225 8226 8227 8228 8229 8230 8231 8232 8233 8234 8235 8236 8237 8238 8239 8240 8241 8242 8243 8244 8245 8246 8247 8248 8249 8250 8251 8252 8253 8254 8255 8256 8257 8258 8259 8260 8261 8262 8263 8264 8265 8266 8267 8268 8269 8270 8271 8272 8273 8274 8275 8276 8277 8278 8279 8280 8281 8282 8283 8284 8285 8286 8287 8288 8289 8290 8291 8292 8293 8294 8295 8296 8297 8298 8299 8300 8301 8302 8303 8304 8305 8306 8307 8308 8309 8310 8311 8312 8313 8314 8315 8316 8317 8318 8319 8320 8321 8322 8323 8324 8325 8326 8327 8328 8329 8330 8331 8332 8333 8334 8335 8336 8337 8338 8339 8340 8341 8342 8343 8344 8345 8346 8347 8348 8349 8350 8351 8352 8353 8354 8355 8356 8357 8358 8359 8360 8361 8362 8363 8364 8365 8366 8367 8368 8369 8370 8371 8372 8373 8374 8375 8376 8377 8378 8379 8380 8381 8382 8383 8384 8385 8386 8387 8388 8389 8390 | #!/usr/bin/env python3
"""
1-Year Stock Price & Gain Predictor — Full Alpha Vantage Intelligence
=====================================================================
Predicts 12-month (252 trading day) stock returns using:
- Point-in-time fundamental features fed INTO ML (not just scored separately)
- Macro time-series features (yield curve, CPI trend, unemployment)
- 10 years of price history for ML training
- 3-model LLM debate (optional annotation only — not blended)
Key differences from predict_monthly.py:
- Target: 252-day excess return vs SPY (alpha label); ML output converted to absolute + SPY baseline for display
- ML features include fundamentals + macro (point-in-time mapped)
- Blend weights: Fund Fair Value 55%, Macro 15%, Direct Price ML 30%
- Wider return ranges (sanity-bounded blends and ML outputs)
- Walk-forward with ~252-day OOS windows
Data Sources (17 API endpoints — adds 2Y Treasury for yield curve):
1-16. Same as predict_monthly.py
17. TREASURY_YIELD 2Y — for yield curve slope
Usage:
python3 predict_yearly.py AAPL
python3 predict_yearly.py MSFT --llm
"""
from llm_compat import claude_create # SDK-drift shim for Claude calls
from units import (BASIS_POINTS, DECIMAL_FRACTION, PERCENT_NUMBER, RATIO, # one formatting path
format_percent as _fmt_pct, format_pp as _fmt_pp, format_ratio as _fmt_ratio)
import argparse
import io
import json
import re
import os
import time as _time_mod
_PROCESS_T0 = _time_mod.monotonic() # the run's start (one subprocess per job)
os.environ.setdefault("PYTHONWARNINGS", "ignore") # suppress joblib/sklearn thread warnings
import warnings
warnings.filterwarnings("ignore")
from collections import Counter
import sys
import time
from datetime import datetime, timedelta
from pathlib import Path
import numpy as np
import pandas as pd
from scipy.optimize import nnls
from scipy.stats import spearmanr
from sklearn.ensemble import GradientBoostingRegressor, HistGradientBoostingRegressor, RandomForestRegressor
from sklearn.linear_model import ElasticNet, RidgeCV
from sklearn.neural_network import MLPRegressor
from sklearn.preprocessing import StandardScaler
from xgboost import XGBRegressor
# ─── Import shared infrastructure from predict_monthly ──────────────────────
from predict_monthly import (
api_call,
safe_float,
_rate_limit,
analyze_fundamentals, # 32-point scorecard (reused as-is)
analyze_sentiment, # sentiment composite
_call_openai,
_call_kimi,
_call_claude,
_call_gemini,
_call_gemini_3_pro,
_call_claude_synthesis,
_parse_llm_response,
_sigmoid_prob,
_get_llm_calibration_monthly,
_buyback_rate_yoy_from_shares,
_iv_percentile_60d,
fetch_intraday_volume_profile,
_dedup_flags,
_NEUTRAL_SYSTEM_PROMPT,
_BEAR_SYSTEM_PROMPT,
_BULL_SYSTEM_PROMPT,
_NEUTRAL_USER_TEMPLATE,
_BEAR_USER_TEMPLATE,
_BULL_USER_TEMPLATE,
_BEAR_REBUTTAL_TEMPLATE,
_BULL_REBUTTAL_TEMPLATE,
_PM_SYNTHESIS_USER_TEMPLATE,
CACHE_DIR,
API_KEY,
BASE_URL,
OPENAI_API_KEY,
GEMINI_API_KEY,
ANTHROPIC_API_KEY,
KIMI_API_KEY,
BOLD,
DIM,
GREEN,
RED,
YELLOW,
CYAN,
MAGENTA,
BLUE,
WHITE,
RESET,
BG_GREEN,
BG_RED,
)
# ── 12-month rubric for the advocate personas ───────────────────────────────────────
# The persona system prompts are written for the MONTHLY engine ("STRONG BUY: upside >5% in
# 1 month", "a 2% drawdown is noise"). Reused unchanged on a 12-month horizon every advocate
# trips STRONG BUY/SELL trivially, so debates polarised into +35% vs -28% regardless of the
# ticker. Swap in thresholds consistent with the app's own 12m rating bands
# (BUY >= +10%, HOLD -5..+10, SELL < -5).
import re as _re_rubric
def _yearly_rubric(prompt: str, side: str) -> str:
if side == "bear":
block = ("Recommendation guidelines (12-MONTH horizon, from your perspective):\n"
"- STRONG SELL: high-conviction 12-month downside worse than -15%, multiple confirming signals\n"
"- SELL: expected 12-month downside worse than -5% with reasonable confidence\n"
"- HOLD: risk/reward balanced but tilted bearish (-5%..+10%); not worth adding\n"
"Calibrate expected_return_pct to a realistic 12-month outcome, not a drawdown-scare number.\n")
elif side == "bull":
block = ("Recommendation guidelines (12-MONTH horizon, from your perspective):\n"
"- STRONG BUY: high-conviction 12-month upside above +25% with strong alignment\n"
"- BUY: expected 12-month upside above +10% with reasonable confidence\n"
"- HOLD: upside exists but under +10%, or entry/timing is not yet ideal\n"
"Calibrate expected_return_pct to a realistic 12-month outcome, not a best-case blue-sky number.\n")
else:
return prompt
out = _re_rubric.sub(r"Recommendation guidelines[\s\S]*?(?=\nYou MUST respond)", block, prompt, count=1)
out = out.replace("A missed 10% move is a failure. A 2% drawdown is noise.",
"Over 12 months a missed 25% move is a failure; a 5% drawdown is noise.")
out = out.replace("in 1 month", "over 12 months")
return out
_BEAR_SYSTEM_PROMPT = _yearly_rubric(_BEAR_SYSTEM_PROMPT, "bear")
_BULL_SYSTEM_PROMPT = _yearly_rubric(_BULL_SYSTEM_PROMPT, "bull")
# ── Readability + canonical-naming rules (yearly/Crucible only) ─────────────────────
# The debate is read by smart non-professionals: audit (2026-08-31) found internal flag
# names leaking into analyst text, four different names for the same valuation number,
# scores cited without scales, and 60-word sentences. These rules fix tone, not substance.
_STYLE_RULES = """
WRITING RULES (strict — these govern style, not your view):
- Write for a smart reader who is NOT a finance professional. Keep sentences under ~25 words;
split dense claims into two sentences rather than stacking clauses.
- Expand any technical acronym the first time you use it (e.g. "HBM (high-bandwidth AI memory)").
- NEVER quote internal signal or flag names (e.g. CYCLE_PEAK_ANCHOR, VALUE_TRAP_RISK,
COMPOUNDER_FLOOR). Describe the adjustment in plain English instead
("the model normalizes earnings toward mid-cycle levels").
- When citing a score, state its scale: "insider score -0.98 (on a -1 bearish to +1 bullish scale)".
- EVIDENCE RULE: only cite corporate events, trial or regulatory outcomes, lawsuits, deals or
product results that appear in the signals, headlines or events block provided, or that are
well-established facts. NEVER invent or invert an outcome (a positive trial is not a "failed"
one). Model outputs must be labeled as model estimates ("the engine's forecast"), not stated as
reported facts. If you are unsure whether something happened, say so or leave it out.
- PENDING vs DONE: a deal that is only announced or agreed is PENDING — say "agreed to acquire",
never describe it as completed or as a current contributor to revenue or margins.
- ARITHMETIC: every product, ratio or percentage you state must be correct to the figures you cite.
The market composite is a BLEND of several methods; it is never "EPS × one multiple". If you
want to cite a multiple, cite the forward P/E at the current price and say so.
- ATTRIBUTION: the valuation is Crucible's own application of a published framework. Write "the
story value" or "the Damodaran-style value" — never "Damodaran's value/DCF/target", which implies
he produced or endorsed the number.
- The intrinsic-value gap you cite is the STORY VALUE vs price. The mechanical DCF is a cross-check:
name it as such and never present its gap as "the intrinsic gap" or "the premium to fair value".
- Use ONLY these canonical names for the valuation anchors, exactly:
"story value" (the Damodaran story-driven intrinsic value), "mechanical DCF" (the formula-based
cross-check), "market composite" (the multiples + analyst-target pricing blend), and
"the engine's 12-month forecast" (the quant/ML model). Do not invent synonyms such as
"intrinsic DCF", "blended fair value" or "pricing-based fair value".
"""
_ARGUMENT_RULES = """
ARGUMENT RULES (how to write the case — a reader must get your thesis WITHOUT reading the signals):
- "reasoning" is your THESIS in 2-3 sentences (max 60 words): the claim, the single strongest
reason, and what the market is missing or already paying for. It is a conclusion, not a list.
- "key_points" are the 3-5 HIGHLIGHTS that carry the thesis. Write each as a conclusion FIRST,
then the one or two numbers that prove it, then what it implies for the 12-month return.
Never paste a signal block or recite model outputs line by line; a point that only repeats
figures without saying what they mean is not allowed. Do not reuse a number across points.
- Do not narrate what another analyst said unless you are answering it.
- Prefer the decisive over the comprehensive: drop any topic where you have nothing that
would change the answer.
- RETURN ARITHMETIC: a 12-month return ≈ EPS growth + change in the multiple + dividend yield. If you
say the multiple stays where it is, your return is roughly the EPS growth — not double it.
- OWNERSHIP AND INSIDER FILINGS (Form 13F, Form 4) record positions and trades, never intent: state
what was held or traded and, for insiders, whether it is material relative to the company
([[INSIDER_MATERIALITY]] of market cap when listed). Never infer conviction, confidence, belief or
any other motive, and never call investors "smart" or "informed".
- COMPANY GUIDANCE is only what the company's own earnings release states. Describe guidance only by
citing a [[GUIDANCE_n]] token; when none is listed, company guidance is unavailable — do not
mention guidance, outlook targets or what management "expects".
- The engine's revenue, EPS and margin forecasts are MODEL estimates: write "the engine forecasts",
never "guidance", "consensus" or "embedded in consensus".
- LIKE FOR LIKE: compare trailing multiples with trailing multiples and forward with forward; when a
RESTATEMENT is flagged, compare growth continuing-company vs continuing-company and never call
a perimeter change (a unit that left) a decline.
- MEMORY CLAIMS: a specific historical figure or event about the company that is NOT in the data
provided (a past deal's synergy outcome, a regulator's active probe, an integration cost) must be
written as "from memory:" and kept qualitative — or left out. Never invert an outcome.
- HARD LIMITS: "reasoning" at most 60 words; each key_point at most 45 words. Longer text is
cut off mid-sentence in the display, so say the important thing first and stop.
"""
# the semantic rules the PM must honour as well (the length and layout rules above are the seats' only)
def _rule_bullets(text, prefixes):
out, cur = [], None
for ln in text.splitlines():
if ln.startswith("- "):
cur = [ln] if ln.startswith(prefixes) else None
if cur is not None:
out.append(cur)
elif ln.startswith(" ") and cur is not None:
cur.append(ln)
else:
cur = None
return "\n".join("\n".join(b) for b in out)
_EVIDENCE_RULES = ("\nEVIDENCE RULES (these bind your synthesis exactly as they bind the advocates):\n"
+ _rule_bullets(_ARGUMENT_RULES, ("- RETURN", "- OWNERSHIP", "- COMPANY GUIDANCE", "- The engine",
"- LIKE FOR LIKE", "- MEMORY")) + "\n")
def _evidence_prompt(p, return_signal_13f=False, insider_material=False):
"""Persona instructions generated from the evidence permissions: when 13F positions are not a validated return
signal (and insider trades are immaterial), the ownership key point asks for FACTS only and never for
'accumulation', 'flows' or a directional read."""
if return_signal_13f:
return p
facts = ("<ownership and insider FACTS only — reported positions and trades, stated as numbers; never a direction, "
"accumulation/distribution, floor or support; real catalysts vs hype>")
rep = (('"<13F/insider accumulation; real catalysts>"', f'"{facts}"'),
('"<13F/insider positioning; real catalyst vs hype>"', f'"{facts}"'),
('"<what 13F/insider positioning and news actually show>"', f'"{facts}"'),
("Smart money & news", "Ownership facts & news"),
("name the tracked investors whose\n reported positions rose (positions, never intent), cite real catalysts",
"state reported positions as facts (never a direction or a return signal), cite real catalysts"),
("what positions and trades do the\n filings show (they record holdings, never intent or motive)",
"state what the filings record as facts (never a direction, intent or return signal)"),
("changes in reported institutional positions, ", ""))
for a, b in rep:
p = p.replace(a, b)
return p
def _guidance_prompt(p, available):
"""Make every guidance instruction conditional on verified company guidance existing in the state."""
if available:
rep = (("guidance credibility", "the company's own guidance (cite it only as its [[GUIDANCE_n]] tokens)"),
("guidance cut,", "a guidance cut shown by a [[GUIDANCE_n]] token,"))
else:
rep = (("guidance credibility", "demand visibility (company guidance is unavailable in canonical data — do not mention guidance)"),
("guidance cut, ", ""))
for a, b in rep:
p = p.replace(a, b)
return p
_REBUTTAL_RULES = """
REBUTTAL RULES: "reasoning" = your thesis AFTER hearing the other side, in 1-2 sentences — what
you still believe and what, if anything, you concede. Each key_point: "topic" = the opposing
claim in at most 8 words; "point" = why it fails or survives, settled by one number, and what
that does to your return estimate. No restating your opening case.
"""
_BEAR_SYSTEM_PROMPT += _STYLE_RULES + _ARGUMENT_RULES
_BULL_SYSTEM_PROMPT += _STYLE_RULES + _ARGUMENT_RULES
_NEUTRAL_SYSTEM_PROMPT = _NEUTRAL_SYSTEM_PROMPT + _STYLE_RULES + _ARGUMENT_RULES
_BEAR_REBUTTAL_TEMPLATE = _BEAR_REBUTTAL_TEMPLATE + _REBUTTAL_RULES
_BULL_REBUTTAL_TEMPLATE = _BULL_REBUTTAL_TEMPLATE + _REBUTTAL_RULES
try:
from predict_weekly import (
check_earnings_proximity,
_raw_gpt_judge,
_raw_kimi_judge,
_raw_claude_judge,
_parse_judge_response_weekly,
)
except ImportError:
def check_earnings_proximity(data):
return None, "unknown", ""
def _raw_gpt_judge(*_a, **_k):
return None, 0, 0
def _raw_kimi_judge(*_a, **_k):
return None, 0, 0
def _raw_claude_judge(*_a, **_k):
return None, 0, 0
def _parse_judge_response_weekly(*_a, **_k):
return None
# ─── Data Collection (17 endpoints — adds 2Y Treasury) ──────────────────────
def fetch_all_data_yearly(ticker, years=10, no_cache=False):
"""Fetch all data for yearly prediction. 10yr price history + 2Y Treasury."""
data = {}
# ── Concurrent cache pre-warm ──────────────────────────────────────────────
# The 20+ Alpha Vantage endpoints below are independent; fetched one-by-one they
# serialize network latency (~30s cold). Warm them concurrently first (bounded
# pool + the locked throttle keeps us under AV's 5/s burst & 75/min caps); the
# sequential blocks then read straight from the just-written cache. Skipped when
# no_cache — that path bypasses the cache, so a prewarm would double every call.
# Specs MUST mirror the (params, cache_key, cache_hours) used by the blocks below.
if not no_cache:
_prewarm = [
({"function": "OVERVIEW", "symbol": ticker}, f"{ticker}_overview", 168),
({"function": "INCOME_STATEMENT", "symbol": ticker}, f"{ticker}_income", 168),
({"function": "BALANCE_SHEET", "symbol": ticker}, f"{ticker}_balance", 168),
({"function": "CASH_FLOW", "symbol": ticker}, f"{ticker}_cashflow", 168),
({"function": "EARNINGS", "symbol": ticker}, f"{ticker}_earnings", 168),
({"function": "EARNINGS_ESTIMATES", "symbol": ticker}, f"{ticker}_earnings_estimates", 24),
({"function": "GLOBAL_QUOTE", "symbol": ticker}, f"{ticker}_gq", 1),
({"function": "INSIDER_TRANSACTIONS", "symbol": ticker}, f"{ticker}_insider", 168),
({"function": "REALTIME_OPTIONS", "symbol": ticker}, f"{ticker}_options", 4),
({"function": "NEWS_SENTIMENT", "tickers": ticker, "limit": "50", "sort": "LATEST"}, f"{ticker}_sentiment", 2),
({"function": "ANALYTICS_FIXED_WINDOW", "SYMBOLS": ticker, "RANGE": "1year",
"INTERVAL": "DAILY", "OHLCV": "close",
"CALCULATIONS": "MEAN,STDDEV,CUMULATIVE_RETURN"}, f"{ticker}_analytics_1y", 4),
({"function": "TREASURY_YIELD", "interval": "daily", "maturity": "10year"}, "treasury_10y", 12),
({"function": "FEDERAL_FUNDS_RATE", "interval": "daily"}, "fed_funds", 12),
({"function": "CPI", "interval": "monthly"}, "cpi", 24),
({"function": "UNEMPLOYMENT"}, "unemployment", 24),
({"function": "TREASURY_YIELD", "interval": "daily", "maturity": "2year"}, "treasury_2y", 12),
({"function": "REAL_GDP", "interval": "quarterly"}, "real_gdp", 168),
({"function": "NONFARM_PAYROLL"}, "nonfarm_payroll", 48),
({"function": "WTI", "interval": "monthly"}, "wti_monthly", 168),
({"function": "NATURAL_GAS", "interval": "monthly"}, "natural_gas_monthly", 168),
({"function": "COPPER", "interval": "monthly"}, "copper_monthly", 168),
]
from concurrent.futures import ThreadPoolExecutor as _TPE
def _warm(spec):
try:
api_call(spec[0], spec[1], spec[2], no_cache=False)
except Exception:
pass
print(f" {DIM}Pre-warming {len(_prewarm)} data endpoints (concurrent)…{RESET}", flush=True)
with _TPE(max_workers=6) as _ex:
list(_ex.map(_warm, _prewarm))
# 1. Daily price history (10+ years)
print(f" [1/17] Daily price history (10yr)...", end=" ", flush=True)
cache_file = CACHE_DIR / f"{ticker}_daily.csv"
cache_meta = CACHE_DIR / f"{ticker}_daily.meta.json"
if cache_file.exists() and cache_meta.exists():
try:
meta = json.loads(cache_meta.read_text())
if (datetime.now() - datetime.fromisoformat(meta["cached_at"])).total_seconds() < 14400:
data["daily"] = pd.read_csv(cache_file, index_col=0, parse_dates=True)
print(f"{GREEN}cached ({len(data['daily'])} days){RESET}")
else:
raise Exception("stale")
except Exception:
pass
if "daily" not in data:
raw = api_call(
{
"function": "TIME_SERIES_DAILY_ADJUSTED",
"symbol": ticker,
"outputsize": "full",
"entitlement": "delayed",
},
no_cache=no_cache,
)
ts = raw.get("Time Series (Daily)", {})
if ts:
recs = [{"date": pd.Timestamp(d), "open": float(v["1. open"]), "high": float(v["2. high"]),
"low": float(v["3. low"]), "close": float(v["4. close"]),
"adj_close": float(v["5. adjusted close"]), "volume": float(v["6. volume"])}
for d, v in ts.items()]
data["daily"] = pd.DataFrame(recs).set_index("date").sort_index()
data["daily"].to_csv(cache_file)
cache_meta.write_text(json.dumps({"ticker": ticker, "cached_at": datetime.now().isoformat(),
"rows": len(data["daily"])}))
print(f"{GREEN}{len(data['daily'])} days{RESET}")
else:
print(f"{RED}FAILED{RESET}")
sys.exit(1)
cutoff = datetime.now() - timedelta(days=years * 365 + 200)
data["daily"] = data["daily"][data["daily"].index >= cutoff]
print(f" {DIM}Using {len(data['daily'])} days ({years}yr window){RESET}")
# 2. SPY (market context)
print(f" [2/17] SPY market context...", end=" ", flush=True)
spy_cache = CACHE_DIR / "SPY_daily.csv"
spy_meta = CACHE_DIR / "SPY_daily.meta.json"
if spy_cache.exists() and spy_meta.exists():
try:
meta = json.loads(spy_meta.read_text())
if (datetime.now() - datetime.fromisoformat(meta["cached_at"])).total_seconds() < 14400:
data["spy"] = pd.read_csv(spy_cache, index_col=0, parse_dates=True)
print(f"{GREEN}cached{RESET}")
else:
raise Exception()
except Exception:
pass
if "spy" not in data:
raw = api_call(
{
"function": "TIME_SERIES_DAILY_ADJUSTED",
"symbol": "SPY",
"outputsize": "full",
"entitlement": "delayed",
},
no_cache=no_cache,
)
ts = raw.get("Time Series (Daily)", {})
if ts:
recs = [{"date": pd.Timestamp(d), "adj_close": float(v["5. adjusted close"]),
"volume": float(v["6. volume"])} for d, v in ts.items()]
data["spy"] = pd.DataFrame(recs).set_index("date").sort_index()
data["spy"].to_csv(spy_cache)
spy_meta.write_text(json.dumps({"ticker": "SPY", "cached_at": datetime.now().isoformat(),
"rows": len(data["spy"])}))
print(f"{GREEN}{len(data['spy'])} days{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
if "spy" in data:
data["spy"] = data["spy"][data["spy"].index >= cutoff]
# 3. Global Quote
print(f" [3/17] Global quote...", end=" ", flush=True)
gq = api_call({"function": "GLOBAL_QUOTE", "symbol": ticker}, f"{ticker}_gq", 1, no_cache=no_cache)
gq_data = gq.get("Global Quote", {})
if gq_data:
data["quote"] = {k.split(". ")[1] if ". " in k else k: v for k, v in gq_data.items()}
print(f"{GREEN}${float(data['quote'].get('price', 0)):,.2f}{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 4. Company Overview
print(f" [4/17] Company overview...", end=" ", flush=True)
ov = api_call({"function": "OVERVIEW", "symbol": ticker}, f"{ticker}_overview", 168, no_cache=no_cache)
if "Symbol" in ov:
data["overview"] = ov
pe = ov.get("PERatio", "N/A")
mc = safe_float(ov.get("MarketCapitalization", 0)) / 1e9
print(f"{GREEN}P/E:{pe} MktCap:${mc:.1f}B{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 5. Income Statement
print(f" [5/17] Income statement...", end=" ", flush=True)
inc = api_call({"function": "INCOME_STATEMENT", "symbol": ticker}, f"{ticker}_income", 168, no_cache=no_cache)
if "quarterlyReports" in inc:
data["income"] = inc
# Foreign ADRs (Kaspi/KSPI: statements in KZT, price in USD) poison every
# per-share valuation by the FX rate (~500x). Detect the reporting currency and
# fetch the rate so valuations can be normalized to the price currency.
try:
_rc = (((inc or {}).get("quarterlyReports") or [{}])[0] or {}).get("reportedCurrency")
if _rc and str(_rc).upper() != "USD":
_rcU = str(_rc).upper()
fxr = api_call({"function": "CURRENCY_EXCHANGE_RATE",
"from_currency": _rcU, "to_currency": "USD"},
f"fx_{_rcU}", 24, no_cache=no_cache)
_rate = safe_float(((fxr or {}).get("Realtime Currency Exchange Rate") or {})
.get("5. Exchange Rate"))
if _rate and 0 < _rate < 1000:
data["fx_usd"] = float(_rate)
data["reported_currency"] = _rcU
print(f" [fx] statements reported in {_rcU}: 1 {_rcU} = {_rate:.6f} USD — valuations normalized")
if "fx_usd" not in data:
# reportedCurrency is often NULL for foreign ADRs (KSPI) while the statements
# are still local-currency. Infer the conversion from two views of the SAME
# quantity: overview EPS (USD, consistent with PERatio x price) vs trailing
# EPS from the income statements (local). The ratio doubles as the factor
# (it also absorbs ADR share-ratio quirks). Engage only on a >=5x mismatch.
_ovv = data.get("overview") or {}
_eps_usd = safe_float(_ovv.get("EPS"))
_sh = safe_float(_ovv.get("SharesOutstanding"))
_iqs = ((inc or {}).get("quarterlyReports") or [])[:4]
_ni_ttm = sum((safe_float(q.get("netIncome")) or 0.0) for q in _iqs)
if _eps_usd and _sh and _sh > 0 and _ni_ttm and len(_iqs) == 4:
_eps_stmt = _ni_ttm / _sh
if _eps_stmt > 0 and _eps_usd > 0:
_ratio = _eps_usd / _eps_stmt
if _ratio <= 0.2 or _ratio >= 5.0:
data["fx_usd"] = float(_ratio)
data["reported_currency"] = "LOCAL (implied)"
print(f" [fx] statement scale differs from USD EPS by {1/_ratio:,.0f}x — "
f"implied conversion {_ratio:.6f} applied to valuations")
except Exception:
pass
rev = float(inc["quarterlyReports"][0].get("totalRevenue", 0)) / 1e9
print(f"{GREEN}Q rev: ${rev:.1f}B ({len(inc['quarterlyReports'])} quarters){RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 6. Balance Sheet
print(f" [6/17] Balance sheet...", end=" ", flush=True)
bs = api_call({"function": "BALANCE_SHEET", "symbol": ticker}, f"{ticker}_balance", 168, no_cache=no_cache)
if "quarterlyReports" in bs:
data["balance"] = bs
ta = (safe_float(bs["quarterlyReports"][0].get("totalAssets")) or 0) / 1e9
print(f"{GREEN}assets: ${ta:.1f}B{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 7. Cash Flow
print(f" [7/17] Cash flow...", end=" ", flush=True)
cf = api_call({"function": "CASH_FLOW", "symbol": ticker}, f"{ticker}_cashflow", 168, no_cache=no_cache)
if "quarterlyReports" in cf:
data["cashflow"] = cf
ocf = (safe_float(cf["quarterlyReports"][0].get("operatingCashflow")) or 0) / 1e9
print(f"{GREEN}OCF: ${ocf:.1f}B{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Convert local-currency statements to USD once at the source (a constant factor,
# so every ratio and growth rate is unchanged) — this way ALL downstream consumers
# (historical multiples, fixed DCF, 12M earnings model, story context) see numbers
# in the price currency. The EARNINGS endpoint is already USD — leave it alone.
_fxc = float(data.get("fx_usd") or 1.0)
if _fxc != 1.0:
def _scale_reports(obj):
for _sec in ("annualReports", "quarterlyReports"):
for _rep in (obj or {}).get(_sec, []) or []:
for _k, _v in list(_rep.items()):
if "shares" in _k.lower():
continue # share counts stay counts
if _k in ("fiscalDateEnding", "reportedCurrency"):
continue
_f = safe_float(_v)
if _f is not None and _f != 0:
_rep[_k] = _f * _fxc
for _tbl in ("income", "balance", "cashflow"):
if data.get(_tbl):
_scale_reports(data[_tbl])
_ovv2 = data.get("overview") or {}
for _k in ("RevenueTTM", "GrossProfitTTM", "EBITDA", "RevenuePerShareTTM"):
_f = safe_float(_ovv2.get(_k))
if _f:
_ovv2[_k] = _f * _fxc
print(f" [fx] statements + overview totals converted to USD at {_fxc:.6f}")
# 8. Earnings (including forward analyst estimates)
print(f" [8/17] Earnings...", end=" ", flush=True)
earn = api_call({"function": "EARNINGS", "symbol": ticker}, f"{ticker}_earnings", 168, no_cache=no_cache)
if "quarterlyEarnings" in earn:
data["earnings"] = earn
# AV is inconsistent per ticker: this endpoint is USD for some ADRs (TM) but
# local-currency for others (KSPI). Scale only when THIS payload's TTM EPS
# disagrees with the USD overview EPS by >=5x.
_fxe = float(data.get("fx_usd") or 1.0)
if _fxe != 1.0:
_eov = safe_float((data.get("overview") or {}).get("EPS"))
_ttm_rep = sum((safe_float(q.get("reportedEPS")) or 0.0)
for q in (earn.get("quarterlyEarnings") or [])[:4])
if _eov and _eov > 0 and _ttm_rep and (_ttm_rep / _eov >= 5.0 or _ttm_rep / _eov <= 0.2):
for _sec in ("annualEarnings", "quarterlyEarnings"):
for _r in earn.get(_sec) or []:
for _k in ("reportedEPS", "estimatedEPS"):
_f = safe_float(_r.get(_k))
if _f is not None and _f != 0:
_r[_k] = _f * _fxe
print(f" [fx] EARNINGS payload was statement-currency — EPS history converted to USD")
qe = earn["quarterlyEarnings"][:4]
beats = sum(1 for q in qe if safe_float(q.get("surprisePercentage", 0)) > 0)
forward_quarterly_estimates = []
for q in earn.get("quarterlyEarnings", []):
est = safe_float(q.get("estimatedEPS"))
reported = safe_float(q.get("reportedEPS"))
if est is not None and est != 0 and (reported is None or reported == 0):
forward_quarterly_estimates.append({
"fiscalDateEnding": q.get("fiscalDateEnding"),
"estimatedEPS": est,
})
forward_quarterly_estimates = sorted(
forward_quarterly_estimates,
key=lambda x: x["fiscalDateEnding"] or "",
)[:4]
analyst_fy_eps = None
if len(forward_quarterly_estimates) >= 2:
analyst_fy_eps = sum(f["estimatedEPS"] for f in forward_quarterly_estimates)
if len(forward_quarterly_estimates) < 4:
analyst_fy_eps = analyst_fy_eps * (4 / len(forward_quarterly_estimates))
if analyst_fy_eps is None:
ann = earn.get("annualEarnings", [])
for a in ann[:3]:
est = safe_float(a.get("estimatedEPS"))
rep = safe_float(a.get("reportedEPS"))
if est is not None and est != 0 and (rep is None or rep == 0):
analyst_fy_eps = est
break
data["analyst_consensus_eps"] = analyst_fy_eps
data["forward_quarterly_estimates"] = forward_quarterly_estimates
ac_str = f" | consensus FY EPS: ${analyst_fy_eps:.2f}" if analyst_fy_eps else ""
print(
f"{GREEN}beats: {beats}/4 ({len(earn['quarterlyEarnings'])} quarters){RESET}"
f"{DIM}{ac_str}{RESET}"
)
else:
print(f"{DIM}unavailable{RESET}")
data["analyst_consensus_eps"] = None
data["forward_quarterly_estimates"] = []
# 8a. Dedicated analyst consensus (annual EPS + revenue + analyst count)
print(f" [+] Earnings estimates (consensus)...", end=" ", flush=True)
ee_raw = api_call(
{"function": "EARNINGS_ESTIMATES", "symbol": ticker},
f"{ticker}_earnings_estimates", 24, no_cache=no_cache,
)
_ee_all = ee_raw.get("estimates", []) if isinstance(ee_raw, dict) else []
_fxee = float(data.get("fx_usd") or 1.0)
if _fxee != 1.0 and _ee_all:
_eov2 = safe_float((data.get("overview") or {}).get("EPS"))
_probe = next((safe_float(e.get("eps_estimate_average")) for e in _ee_all
if safe_float(e.get("eps_estimate_average"))), None)
if _eov2 and _eov2 > 0 and _probe and (_probe / _eov2 >= 5.0 or _probe / _eov2 <= 0.2):
for _e in _ee_all:
for _k, _v in list(_e.items()):
if _k.startswith(("eps_estimate", "revenue_estimate")):
_f = safe_float(_v)
if _f is not None and _f != 0:
_e[_k] = _f * _fxee
print(f"[fx→USD] ", end="")
_today_str = datetime.now().strftime("%Y-%m-%d")
# Keep only annual-horizon entries with future dates, sorted ascending by date
_ee_fy = sorted(
[e for e in _ee_all
if e.get("horizon") == "fiscal year" and e.get("date", "") >= _today_str],
key=lambda e: e.get("date", ""),
)
_ee_curr = _ee_fy[0] if len(_ee_fy) > 0 else {}
_ee_next = _ee_fy[1] if len(_ee_fy) > 1 else {}
_ee_curr_eps = safe_float(_ee_curr.get("eps_estimate_average"), None)
# 90-day EPS revision drift via timestamped history cache
_ee_hist_file = CACHE_DIR / f"{ticker}_ee_history.json"
_ee_hist: list = []
if _ee_hist_file.exists():
try:
_ee_hist = json.loads(_ee_hist_file.read_text())
except Exception:
_ee_hist = []
if _ee_curr_eps is not None:
_ee_hist.append({"date": datetime.now().isoformat(), "eps": _ee_curr_eps})
_ee_hist = _ee_hist[-200:] # keep ~6 months of daily fetches
try:
_ee_hist_file.write_text(json.dumps(_ee_hist))
except Exception:
pass
_eps_90d_ago = None
_now_dt = datetime.now()
for _entry in reversed(_ee_hist[:-1]): # scan backwards, skip current entry
try:
_entry_dt = datetime.fromisoformat(_entry["date"])
_days_ago = (_now_dt - _entry_dt).days
if _days_ago >= 85: # closest entry at least 85 days ago
_eps_90d_ago = _entry.get("eps")
break
except Exception:
continue
data["earnings_estimates_consensus"] = {
"current_year_eps": _ee_curr_eps,
"next_year_eps": safe_float(_ee_next.get("eps_estimate_average"), None),
"current_year_eps_low": safe_float(_ee_curr.get("eps_estimate_low"), None),
"current_year_eps_high": safe_float(_ee_curr.get("eps_estimate_high"), None),
"analyst_count": safe_float(_ee_curr.get("eps_estimate_analyst_count"), None),
"current_year_revenue": safe_float(_ee_curr.get("revenue_estimate_average"), None),
"next_year_revenue": safe_float(_ee_next.get("revenue_estimate_average"), None),
"current_year_date": _ee_curr.get("date"),
"next_year_date": _ee_next.get("date"),
# Revision momentum — how estimates have moved recently
"eps_7d_ago": safe_float(_ee_curr.get("eps_estimate_average_7_days_ago"), None),
"eps_30d_ago": safe_float(_ee_curr.get("eps_estimate_average_30_days_ago"), None),
"eps_90d_ago": _eps_90d_ago,
"revisions_up_7d": safe_float(_ee_curr.get("eps_estimate_revision_up_trailing_7_days"), None),
"revisions_dn_7d": safe_float(_ee_curr.get("eps_estimate_revision_down_trailing_7_days"), None),
"revisions_up_30d": safe_float(_ee_curr.get("eps_estimate_revision_up_trailing_30_days"), None),
"revisions_dn_30d": safe_float(_ee_curr.get("eps_estimate_revision_down_trailing_30_days"), None),
}
_ee_cy = data["earnings_estimates_consensus"]["current_year_eps"]
_ee_n = int(data["earnings_estimates_consensus"]["analyst_count"] or 0)
_ee_up7 = data["earnings_estimates_consensus"]["revisions_up_7d"]
_ee_dn7 = data["earnings_estimates_consensus"]["revisions_dn_7d"]
if _ee_cy is not None and abs(_ee_cy) > 0.01:
_rev_str = ""
if _ee_up7 is not None or _ee_dn7 is not None:
_up = int(_ee_up7 or 0)
_dn = int(_ee_dn7 or 0)
_rev_str = f" ↑{_up}/↓{_dn} 7d"
print(f"{GREEN}FY EPS ${_ee_cy:.2f} (N={_ee_n} analysts{_rev_str}){RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 9. Insider Transactions
print(f" [9/17] Insider transactions...", end=" ", flush=True)
ins = api_call({"function": "INSIDER_TRANSACTIONS", "symbol": ticker}, f"{ticker}_insider", 168, no_cache=no_cache)
if "data" in ins and ins["data"]:
data["insider"] = ins["data"]
buys = sum(1 for t in ins["data"][:50] if t.get("acquisition_or_disposal") == "A")
sells = sum(1 for t in ins["data"][:50] if t.get("acquisition_or_disposal") == "D")
print(f"{GREEN}buys:{buys} sells:{sells}{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 10. Options
print(f" [10/17] Options chain...", end=" ", flush=True)
opts = api_call({"function": "REALTIME_OPTIONS", "symbol": ticker}, f"{ticker}_options", 4, no_cache=no_cache)
if "data" in opts and opts["data"]:
data["options"] = opts["data"]
calls = sum(1 for o in opts["data"] if o.get("type", "").lower() == "call")
puts = sum(1 for o in opts["data"] if o.get("type", "").lower() == "put")
print(f"{GREEN}calls:{calls} puts:{puts}{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 11. News Sentiment
print(f" [11/17] News sentiment...", end=" ", flush=True)
ns = api_call({"function": "NEWS_SENTIMENT", "tickers": ticker, "limit": "50", "sort": "LATEST"},
f"{ticker}_sentiment", 2, no_cache=no_cache)
if "feed" in ns:
data["news"] = ns["feed"]
scores = []
news_items = []
for a in ns["feed"][:50]:
time_pub = a.get("time_published", "")
for ts_item in a.get("ticker_sentiment", []):
if ts_item["ticker"].upper() == ticker.upper():
try:
sent_score = float(ts_item["ticker_sentiment_score"])
relevance = float(ts_item.get("relevance_score", 0.5))
scores.append(sent_score)
news_items.append({
"score": sent_score,
"relevance": relevance,
"time_published": time_pub,
})
except (ValueError, TypeError):
pass
data["news_scores"] = scores
data["news_items"] = news_items
avg = np.mean(scores) if scores else 0
c = GREEN if avg > 0.05 else RED if avg < -0.05 else YELLOW
print(f"{c}{avg:+.4f} ({len(scores)} articles){RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 12. Analytics
print(f" [12/17] Analytics...", end=" ", flush=True)
an = api_call({"function": "ANALYTICS_FIXED_WINDOW", "SYMBOLS": ticker, "RANGE": "1year",
"INTERVAL": "DAILY", "OHLCV": "close", "CALCULATIONS": "MEAN,STDDEV,CUMULATIVE_RETURN"},
f"{ticker}_analytics_1y", 4, no_cache=no_cache)
if "payload" in an:
data["analytics"] = an
print(f"{GREEN}OK{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 13. Treasury 10Y (full history for ML features)
print(f" [13/17] Treasury 10Y...", end=" ", flush=True)
t10 = api_call({"function": "TREASURY_YIELD", "interval": "daily", "maturity": "10year"},
"treasury_10y", 12, no_cache=no_cache)
if "data" in t10 and t10["data"]:
data["treasury_10y"] = t10["data"][:60]
data["treasury_10y_full"] = t10["data"] # full history for ML
print(f"{GREEN}{t10['data'][0]['value']}%{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 14. Fed Funds Rate
print(f" [14/17] Fed funds rate...", end=" ", flush=True)
ffr = api_call({"function": "FEDERAL_FUNDS_RATE", "interval": "daily"}, "fed_funds", 12, no_cache=no_cache)
if "data" in ffr and ffr["data"]:
data["fed_funds"] = ffr["data"][:60]
print(f"{GREEN}{ffr['data'][0]['value']}%{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 15. CPI
print(f" [15/17] CPI...", end=" ", flush=True)
cpi = api_call({"function": "CPI", "interval": "monthly"}, "cpi", 24, no_cache=no_cache)
if "data" in cpi and cpi["data"]:
data["cpi"] = cpi["data"][:24]
data["cpi_full"] = cpi["data"] # full history for ML
print(f"{GREEN}{cpi['data'][0]['value']}{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 16. Unemployment
print(f" [16/17] Unemployment...", end=" ", flush=True)
unemp = api_call({"function": "UNEMPLOYMENT"}, "unemployment", 24, no_cache=no_cache)
if "data" in unemp and unemp["data"]:
data["unemployment"] = unemp["data"][:24]
data["unemployment_full"] = unemp["data"] # full history for ML
print(f"{GREEN}{unemp['data'][0]['value']}%{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# 17. Treasury 2Y (NEW — for yield curve slope)
print(f" [17/17] Treasury 2Y (yield curve)...", end=" ", flush=True)
t2 = api_call({"function": "TREASURY_YIELD", "interval": "daily", "maturity": "2year"},
"treasury_2y", 12, no_cache=no_cache)
if "data" in t2 and t2["data"]:
data["treasury_2y"] = t2["data"][:60]
data["treasury_2y_full"] = t2["data"] # full history for ML
if data.get("treasury_10y"):
print(f"{GREEN}{t2['data'][0]['value']}% (slope: {float(t10['data'][0]['value']) - float(t2['data'][0]['value']):+.2f}%){RESET}")
else:
print(f"{GREEN}{t2['data'][0]['value']}% (slope: n/a — 10Y unavailable){RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Macro: Real GDP (quarterly, ~30-day publication lag) — cached globally (no ticker prefix)
print(f" [+] Real GDP...", end=" ", flush=True)
gdp_raw = api_call({"function": "REAL_GDP", "interval": "quarterly"}, "real_gdp", 168, no_cache=no_cache)
data["real_gdp_full"] = gdp_raw.get("data", []) if isinstance(gdp_raw, dict) else []
if data["real_gdp_full"]:
_gdp_v = data["real_gdp_full"][0].get("value", "?")
print(f"{GREEN}{_gdp_v}B{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Macro: Nonfarm Payroll (monthly, ~5-day publication lag) — cached globally
print(f" [+] Nonfarm payroll...", end=" ", flush=True)
nfp_raw = api_call({"function": "NONFARM_PAYROLL"}, "nonfarm_payroll", 48, no_cache=no_cache)
data["nonfarm_payroll_full"] = nfp_raw.get("data", []) if isinstance(nfp_raw, dict) else []
if data["nonfarm_payroll_full"]:
_nfp_v = data["nonfarm_payroll_full"][0].get("value", "?")
print(f"{GREEN}{_nfp_v}K jobs{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Macro: WTI crude oil (monthly) — cached globally
print(f" [+] WTI crude oil...", end=" ", flush=True)
wti_raw = api_call({"function": "WTI", "interval": "monthly"}, "wti_monthly", 168, no_cache=no_cache)
data["wti_full"] = wti_raw.get("data", []) if isinstance(wti_raw, dict) else []
if data["wti_full"]:
# Use median of 3 most recent valid values to avoid single-month data spikes
_wti_recent = [safe_float(d["value"]) for d in data["wti_full"][:6]
if d.get("value", ".") not in (".", None, "")]
_wti_recent = [v for v in _wti_recent if v is not None]
_wti_v = float(np.median(_wti_recent[:3])) if _wti_recent else None
print(f"{GREEN}${_wti_v:.2f}/bbl{RESET}" if _wti_v else f"{DIM}unavailable{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Macro: Natural gas (monthly) — cached globally; critical for E&P gas producers
print(f" [+] Natural gas price...", end=" ", flush=True)
natgas_raw = api_call({"function": "NATURAL_GAS", "interval": "monthly"}, "natural_gas_monthly", 168, no_cache=no_cache)
data["natural_gas_full"] = natgas_raw.get("data", []) if isinstance(natgas_raw, dict) else []
if data["natural_gas_full"]:
_ng_v = data["natural_gas_full"][0].get("value", "?")
print(f"{GREEN}${_ng_v}/mmBtu{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Macro: Copper (monthly) — cached globally
print(f" [+] Copper price...", end=" ", flush=True)
copper_raw = api_call({"function": "COPPER", "interval": "monthly"}, "copper_monthly", 168, no_cache=no_cache)
data["copper_full"] = copper_raw.get("data", []) if isinstance(copper_raw, dict) else []
if data["copper_full"]:
_cu_recent = [safe_float(d["value"]) for d in data["copper_full"][:6]
if d.get("value", ".") not in (".", None, "")]
_cu_recent = [v for v in _cu_recent if v is not None]
_cu_v = float(np.median(_cu_recent[:3])) if _cu_recent else None
print(f"{GREEN}${_cu_v:,.2f}/mt{RESET}" if _cu_v else f"{DIM}unavailable{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Earnings call transcript (LLM context only) — API requires symbol + quarter (e.g. 2024Q4)
print(f" [extra] Earnings transcript...", end=" ", flush=True)
earnings_data = data.get("earnings", {})
quarterly = earnings_data.get("quarterlyEarnings", [])
data["transcript_excerpt"] = None
if quarterly:
last_date = quarterly[0].get("fiscalDateEnding", "")
if last_date:
try:
d = pd.Timestamp(last_date)
quarter_str = f"{d.year}Q{((d.month - 1) // 3) + 1}"
transcript_raw = api_call(
{
"function": "EARNINGS_CALL_TRANSCRIPT",
"symbol": ticker,
"quarter": quarter_str,
},
cache_key=f"{ticker}_transcript_{quarter_str}",
cache_hours=168,
no_cache=no_cache,
)
transcript_list = transcript_raw.get("transcript", []) if isinstance(transcript_raw, dict) else []
if transcript_list and isinstance(transcript_list, list):
full_text = "\n".join(
f"{t.get('speaker', '?')}: {t.get('content', '')}"
for t in transcript_list[-20:]
if t.get("content")
)
data["transcript_excerpt"] = full_text[-3000:]
print(f"{GREEN}({quarter_str}) {len(full_text)} chars{RESET}")
else:
print(f"{DIM}({quarter_str}) no turns{RESET}")
except Exception as e:
print(f"{DIM}unavailable ({e}){RESET}")
else:
print(f"{DIM}no fiscal date{RESET}")
else:
print(f"{DIM}no earnings series{RESET}")
# Institutional 13F-style holdings: not available via Alpha Vantage public API.
# _institutional_net_buying ML features are set to neutral in build_ml_features_yearly.
data["institutional"] = []
# Shares outstanding (buyback rate)
print(f" [extra] Shares outstanding...", end=" ", flush=True)
sh_raw = api_call(
{"function": "SHARES_OUTSTANDING", "symbol": ticker},
f"{ticker}_shares_out",
24,
no_cache=no_cache,
)
data["shares_outstanding"] = sh_raw.get("data", [])
print(f"{GREEN}{len(data['shares_outstanding'])} rows{RESET}" if data["shares_outstanding"] else f"{DIM}unavailable{RESET}")
# Dividend history (growth rate + streak)
print(f" [+] Dividend history...", end=" ", flush=True)
div_raw = api_call(
{"function": "DIVIDENDS", "symbol": ticker},
f"{ticker}_dividends", 168, no_cache=no_cache,
)
data["dividends"] = div_raw.get("data", []) if isinstance(div_raw, dict) else []
if data["dividends"]:
print(f"{GREEN}{len(data['dividends'])} payments{RESET}")
else:
print(f"{DIM}unavailable (non-dividend payer){RESET}")
# Historical per-ticker put/call ratio (options sentiment)
print(f" [+] Historical put/call ratio...", end=" ", flush=True)
pcr_raw = api_call(
{"function": "HISTORICAL_PUT_CALL_RATIO", "symbol": ticker},
f"{ticker}_put_call_hist", 24, no_cache=no_cache,
)
# API returns put_call_ratio_full_chain (full-chain current snapshot) + by_expiration list
_pcr_full = safe_float(pcr_raw.get("put_call_ratio_full_chain")) if isinstance(pcr_raw, dict) else None
_pcr_by_exp = pcr_raw.get("put_call_ratio_by_expiration", []) if isinstance(pcr_raw, dict) else []
data["put_call_ratio_current"] = _pcr_full
data["put_call_ratio_hist"] = _pcr_by_exp # expiration-bucketed snapshot, not time series
if _pcr_full is not None:
print(f"{GREEN}P/C (full chain): {_pcr_full:.2f}{RESET}")
else:
print(f"{DIM}unavailable{RESET}")
# Historical options (IV)
print(f" [extra] Historical options...", end=" ", flush=True)
ho_raw = api_call(
{"function": "HISTORICAL_OPTIONS", "symbol": ticker},
f"{ticker}_hist_options",
8,
no_cache=no_cache,
)
data["historical_options"] = ho_raw.get("data", [])
print(f"{GREEN}{len(data['historical_options'])} rows{RESET}" if data["historical_options"] else f"{DIM}unavailable{RESET}")
# Earnings calendar (12 months) — CSV response from API
print(f" [extra] Earnings calendar (12m)...", end=" ", flush=True)
earn_cal_raw = api_call(
{"function": "EARNINGS_CALENDAR", "symbol": ticker, "horizon": "12month"},
f"{ticker}_earn_cal_12m",
24,
no_cache=no_cache,
csv_response=True,
)
cal_text = earn_cal_raw if isinstance(earn_cal_raw, str) else (
earn_cal_raw.get("csv", "") if isinstance(earn_cal_raw, dict) else ""
)
if cal_text and cal_text.strip() and not cal_text.lstrip().startswith("{"):
try:
cal_df = pd.read_csv(io.StringIO(cal_text))
recs = cal_df.to_dict("records")
data["earnings_calendar"] = recs
data["earnings_calendar_12m"] = recs
n_ev = len(recs)
data["n_earnings_events_12m"] = n_ev
if recs:
try:
nxt = recs[0]
ed = nxt.get("reportDate") or nxt.get("date")
if ed:
data["days_to_next_earnings"] = max(
0, (pd.Timestamp(ed) - pd.Timestamp.now()).days
)
except Exception:
pass
print(f"{GREEN}{n_ev} events{RESET}")
except Exception:
data["earnings_calendar"] = []
data["earnings_calendar_12m"] = []
data["n_earnings_events_12m"] = 0
print(f"{DIM}parse failed{RESET}")
else:
data["earnings_calendar"] = []
data["earnings_calendar_12m"] = []
data["n_earnings_events_12m"] = 0
print(f"{DIM}unavailable{RESET}")
# Short interest via yfinance (Alpha Vantage has no short interest endpoint)
print(f" [extra] Short interest...", end=" ", flush=True)
try:
_si_cf = CACHE_DIR / f"{ticker}_short_interest_yearly.json"
_si_mf = CACHE_DIR / f"{ticker}_short_interest_yearly.meta.json"
_si_pct = None
_si_from_cache = False
if not no_cache and _si_cf.exists() and _si_mf.exists():
try:
_si_age = (datetime.now() - datetime.fromisoformat(
json.loads(_si_mf.read_text())["cached_at"]
)).total_seconds()
if _si_age < 86400:
_si_pct = json.loads(_si_cf.read_text()).get("shortPercentOfFloat")
_si_from_cache = True
except Exception:
pass
if not _si_from_cache:
import yfinance as _yf
import contextlib, io as _io
_yf_sink = _io.StringIO()
with contextlib.redirect_stderr(_yf_sink):
_yf_info = _yf.Ticker(ticker).info
_si_pct = _yf_info.get("shortPercentOfFloat")
_si_cf.write_text(json.dumps({"shortPercentOfFloat": _si_pct}))
_si_mf.write_text(json.dumps({"cached_at": datetime.now().isoformat()}))
data["short_interest_pct_float"] = float(_si_pct) if _si_pct is not None else None
if data["short_interest_pct_float"] is not None:
print(f"{GREEN}{data['short_interest_pct_float']:.1%} of float{RESET}")
else:
print(f"{DIM}none{RESET}")
except Exception:
data["short_interest_pct_float"] = None
print(f"{DIM}unavailable{RESET}")
# VIX (INDEX_DATA)
print(f" [extra] VIX index...", end=" ", flush=True)
vix_raw = api_call(
{"function": "INDEX_DATA", "symbol": "VIX", "interval": "daily"},
"VIX_index_daily_yearly",
12,
no_cache=no_cache,
)
vix_series = vix_raw.get("data") or []
if vix_series:
vrecs = []
for row in vix_series:
try:
d = row.get("date") or row.get("timestamp")
c = float(row.get("close", row.get("4. close", row.get("value", 0))))
if d and c > 0:
vrecs.append({"date": pd.Timestamp(d), "vix_close": c})
except (ValueError, TypeError):
continue
if vrecs:
data["vix_df"] = pd.DataFrame(vrecs).set_index("date").sort_index()
print(f"{GREEN}{len(data['vix_df'])} rows{RESET}")
else:
data["vix_df"] = None
print(f"{DIM}unavailable{RESET}")
else:
data["vix_df"] = None
print(f"{DIM}unavailable{RESET}")
return data
# ─── Point-in-Time Fundamental Feature Builder ──────────────────────────────
def _map_report_dates(data):
"""Build fiscalDateEnding → reportedDate mapping.
Uses earnings.reportedDate where available, falls back to fiscalDateEnding + 45 days."""
mapping = {}
if "earnings" in data and "quarterlyEarnings" in data["earnings"]:
for q in data["earnings"]["quarterlyEarnings"]:
fde = q.get("fiscalDateEnding", "")
rd = q.get("reportedDate", "")
if fde and rd:
mapping[fde] = rd
return mapping
def _compute_ttm_from_reports(reports, field, end_idx, n=4):
"""Sum trailing n quarters starting from end_idx."""
total = 0.0
count = 0
for i in range(end_idx, min(end_idx + n, len(reports))):
v = safe_float(reports[i].get(field, 0))
if v != 0:
total += v
count += 1
return total if count >= max(n - 1, 1) else None
def build_pit_fundamental_features(daily_index, data):
"""Build point-in-time fundamental features aligned to daily price dates.
For each trading date, uses the most recent quarterly report whose
reportedDate is BEFORE that date. Prevents look-ahead bias.
Price-dependent ratios (P/E, P/FCF) use daily closing prices.
"""
report_date_map = _map_report_dates(data)
inc_q = data.get("income", {}).get("quarterlyReports", [])
bs_q = data.get("balance", {}).get("quarterlyReports", [])
cf_q = data.get("cashflow", {}).get("quarterlyReports", [])
ov = data.get("overview", {})
shares = safe_float(ov.get("SharesOutstanding", 0))
if not inc_q or not bs_q or not cf_q:
return None
# Build report timeline: list of (available_date, report_index) sorted by available_date
report_timeline = []
for idx, report in enumerate(inc_q):
fde = report.get("fiscalDateEnding", "")
if not fde:
continue
# When was this report available to investors?
if fde in report_date_map:
avail = pd.Timestamp(report_date_map[fde])
else:
avail = pd.Timestamp(fde) + pd.Timedelta(days=45) # assume 45-day filing lag
report_timeline.append((avail, idx))
report_timeline.sort(key=lambda x: x[0])
# For each daily date, find which report was most recently available
pit_data = []
daily_close = data.get("daily", pd.DataFrame())
close_col = "adj_close" if "adj_close" in daily_close.columns else daily_close.columns[0] if len(daily_close.columns) > 0 else None
for dt in daily_index:
row = {"date": dt}
# Find most recent available report
best_idx = None
for avail_date, rep_idx in report_timeline:
if avail_date <= dt:
best_idx = rep_idx
else:
break
if best_idx is None:
pit_data.append(row)
continue
# Get daily price for price-dependent ratios
price = None
if close_col and dt in daily_close.index:
price = float(daily_close.loc[dt, close_col])
# TTM computations from best_idx (most recent available quarter)
ttm_revenue = _compute_ttm_from_reports(inc_q, "totalRevenue", best_idx)
ttm_net_income = _compute_ttm_from_reports(inc_q, "netIncome", best_idx)
ttm_ebit = _compute_ttm_from_reports(inc_q, "ebit", best_idx)
ttm_op_income = _compute_ttm_from_reports(inc_q, "operatingIncome", best_idx)
ttm_interest = _compute_ttm_from_reports(inc_q, "interestExpense", best_idx)
ttm_ocf = _compute_ttm_from_reports(cf_q, "operatingCashflow", best_idx) if best_idx < len(cf_q) else None
ttm_capex = _compute_ttm_from_reports(cf_q, "capitalExpenditures", best_idx) if best_idx < len(cf_q) else None
ttm_fcf = (ttm_ocf - abs(ttm_capex)) if ttm_ocf is not None and ttm_capex is not None else None
# Balance sheet (snapshot, not TTM)
bs_idx = min(best_idx, len(bs_q) - 1) if bs_q else None
equity = safe_float(bs_q[bs_idx].get("totalShareholderEquity", 0)) if bs_idx is not None else None
total_debt = None
if bs_idx is not None:
td = safe_float(bs_q[bs_idx].get("shortLongTermDebtTotal", 0))
if td == 0:
td = safe_float(bs_q[bs_idx].get("shortTermDebt", 0)) + safe_float(bs_q[bs_idx].get("longTermDebt", 0))
total_debt = td if td > 0 else 0
# ── Price-dependent valuation ratios ──
if price and price > 0 and shares > 0:
mkt_cap = price * shares
if ttm_net_income and ttm_net_income > 0:
row["pit_pe"] = mkt_cap / ttm_net_income
if ttm_fcf and ttm_fcf > 0:
row["pit_p_fcf"] = mkt_cap / ttm_fcf
# ── Profitability ──
if ttm_net_income is not None and equity and equity > 0:
row["pit_roe"] = ttm_net_income / equity
if ttm_ebit is not None and equity is not None and total_debt is not None:
invested = equity + total_debt
if invested > 0:
row["pit_roic"] = ttm_ebit * 0.79 / invested # NOPAT = EBIT * (1-tax)
if ttm_op_income is not None and ttm_revenue and ttm_revenue > 0:
row["pit_operating_margin"] = ttm_op_income / ttm_revenue
if ttm_fcf is not None and ttm_revenue and ttm_revenue > 0:
row["pit_fcf_margin"] = ttm_fcf / ttm_revenue
# ── Financial health ──
if equity and equity > 0 and total_debt is not None:
row["pit_d_e"] = total_debt / equity
if ttm_ebit and ttm_interest and ttm_interest > 0:
row["pit_interest_coverage"] = ttm_ebit / ttm_interest
elif ttm_ebit and ttm_ebit > 0 and (ttm_interest is None or ttm_interest == 0):
row["pit_interest_coverage"] = 20.0 # cap for debt-free
# ── Growth (YoY) ──
prev_idx = best_idx + 4 # same quarter, prior year
if prev_idx < len(inc_q):
prev_revenue = _compute_ttm_from_reports(inc_q, "totalRevenue", prev_idx)
prev_ni = _compute_ttm_from_reports(inc_q, "netIncome", prev_idx)
if prev_revenue and prev_revenue > 0 and ttm_revenue:
row["pit_revenue_growth"] = (ttm_revenue - prev_revenue) / abs(prev_revenue)
if prev_ni and abs(prev_ni) > 0 and ttm_net_income is not None:
row["pit_earnings_growth"] = (ttm_net_income - prev_ni) / abs(prev_ni)
if prev_idx < len(cf_q) and ttm_fcf is not None:
prev_ocf = _compute_ttm_from_reports(cf_q, "operatingCashflow", prev_idx)
prev_capex = _compute_ttm_from_reports(cf_q, "capitalExpenditures", prev_idx)
if prev_ocf is not None and prev_capex is not None:
prev_fcf = prev_ocf - abs(prev_capex)
if abs(prev_fcf) > 0:
row["pit_fcf_growth"] = (ttm_fcf - prev_fcf) / abs(prev_fcf)
total_assets = (
safe_float(bs_q[bs_idx].get("totalAssets", 0)) if bs_idx is not None else None
)
ttm_gross_profit = _compute_ttm_from_reports(inc_q, "grossProfit", best_idx)
if equity and equity > 0 and price and price > 0 and shares > 0:
mkt_cap = price * shares
row["pit_log_bm"] = np.log(max(equity, 1.0) / max(mkt_cap, 1.0))
if ttm_net_income is not None and price and price > 0 and shares > 0:
row["pit_ep"] = ttm_net_income / (price * shares)
if ttm_revenue and ttm_revenue > 0 and price and price > 0 and shares > 0:
row["pit_sp"] = ttm_revenue / (price * shares)
if ttm_gross_profit and total_assets and total_assets > 0:
row["pit_gross_prof_assets"] = ttm_gross_profit / total_assets
if ttm_net_income is not None and ttm_ocf is not None and total_assets and total_assets > 0:
row["pit_accruals"] = (ttm_net_income - ttm_ocf) / total_assets
if bs_idx is not None and total_assets and total_assets > 0:
prev_bs_idx = min(bs_idx + 4, len(bs_q) - 1)
if prev_bs_idx != bs_idx:
prev_ta = safe_float(bs_q[prev_bs_idx].get("totalAssets", 0))
if prev_ta and prev_ta > 0:
row["pit_asset_growth"] = total_assets / prev_ta - 1
if total_debt is not None and total_assets and total_assets > 0:
row["pit_debt_to_assets"] = total_debt / total_assets
_de = row.get("pit_d_e", 0)
_ic = row.get("pit_interest_coverage", 20)
_pm = row.get("pit_operating_margin", 0)
dr = 0.0
if _de > 2.0:
dr += 0.4
elif _de > 1.0:
dr += 0.2
if _ic < 2.0:
dr += 0.3
elif _ic < 5.0:
dr += 0.1
if _pm is not None and _pm < 0:
dr += 0.3
row["pit_distress_prob"] = min(dr, 1.0)
pit_data.append(row)
pit_df = pd.DataFrame(pit_data).set_index("date")
# Forward-fill: fundamentals don't change between reports
pit_df = pit_df.ffill()
return pit_df
def build_pit_macro_features(daily_index, data):
"""Build point-in-time macro features aligned to daily dates.
10Y yield and 2Y yield are daily; CPI and unemployment are monthly with ~15 day pub lag."""
macro_df = pd.DataFrame(index=daily_index)
# 10Y Treasury yield (daily)
t10_full = data.get("treasury_10y_full", [])
if t10_full:
t10_series = pd.Series(
{pd.Timestamp(d["date"]): safe_float(d["value"]) for d in t10_full if d.get("value", ".") != "."},
dtype=float
).sort_index()
macro_df["macro_10y_yield"] = t10_series.reindex(daily_index, method="ffill")
# 2Y Treasury yield (daily) → yield curve slope
t2_full = data.get("treasury_2y_full", [])
if t2_full:
t2_series = pd.Series(
{pd.Timestamp(d["date"]): safe_float(d["value"]) for d in t2_full if d.get("value", ".") != "."},
dtype=float
).sort_index()
macro_df["macro_2y_yield"] = t2_series.reindex(daily_index, method="ffill")
if "macro_10y_yield" in macro_df.columns:
macro_df["macro_yield_slope"] = macro_df["macro_10y_yield"] - macro_df["macro_2y_yield"]
# CPI (monthly, ~15 day publication lag)
cpi_full = data.get("cpi_full", [])
if cpi_full:
cpi_series = pd.Series(
{pd.Timestamp(d["date"]) + pd.Timedelta(days=15): safe_float(d["value"])
for d in cpi_full if d.get("value", ".") != "."},
dtype=float
).sort_index()
macro_df["macro_cpi"] = cpi_series.reindex(daily_index, method="ffill")
# CPI YoY change
macro_df["macro_cpi_yoy"] = macro_df["macro_cpi"].pct_change(252) # approximate YoY
# Unemployment (monthly, ~15 day publication lag)
unemp_full = data.get("unemployment_full", [])
if unemp_full:
unemp_series = pd.Series(
{pd.Timestamp(d["date"]) + pd.Timedelta(days=15): safe_float(d["value"])
for d in unemp_full if d.get("value", ".") != "."},
dtype=float
).sort_index()
macro_df["macro_unemployment"] = unemp_series.reindex(daily_index, method="ffill")
# Real GDP (quarterly, ~30-day publication lag)
gdp_full = data.get("real_gdp_full", [])
if gdp_full:
gdp_series = pd.Series(
{pd.Timestamp(d["date"]) + pd.Timedelta(days=30): safe_float(d["value"])
for d in gdp_full if d.get("value", ".") not in (".", None, "")},
dtype=float,
).sort_index()
macro_df["macro_gdp_level"] = gdp_series.reindex(daily_index, method="ffill")
# YoY growth: GDP is quarterly, reindexed daily → use 252-day pct_change
macro_df["macro_gdp_growth_yoy"] = macro_df["macro_gdp_level"].pct_change(252)
# QoQ growth (~63 trading days per quarter)
macro_df["macro_gdp_growth_qoq"] = macro_df["macro_gdp_level"].pct_change(63)
# Nonfarm Payroll (monthly, ~5-day publication lag) — absolute MoM change in thousands
nfp_full = data.get("nonfarm_payroll_full", [])
if nfp_full:
nfp_series = pd.Series(
{pd.Timestamp(d["date"]) + pd.Timedelta(days=5): safe_float(d["value"])
for d in nfp_full if d.get("value", ".") not in (".", None, "")},
dtype=float,
).sort_index()
macro_df["macro_nonfarm_level"] = nfp_series.reindex(daily_index, method="ffill")
# Month-over-month absolute change (net jobs added, in thousands)
macro_df["macro_nonfarm_mom"] = macro_df["macro_nonfarm_level"].diff(21)
# WTI crude oil (monthly) — YoY price change as inflation/cost proxy
wti_full = data.get("wti_full", [])
if wti_full:
wti_series = pd.Series(
{pd.Timestamp(d["date"]): safe_float(d["value"])
for d in wti_full if d.get("value", ".") not in (".", None, "")},
dtype=float,
).sort_index()
# Clip rolling z-score outliers (e.g. single-month data errors)
if len(wti_series) >= 12:
_wti_med = wti_series.rolling(12, min_periods=6).median()
_wti_std = wti_series.rolling(12, min_periods=6).std().fillna(wti_series.std())
_wti_z = (wti_series - _wti_med) / (_wti_std + 1e-9)
wti_series = wti_series.where(abs(_wti_z) < 3.0, _wti_med)
macro_df["macro_wti"] = wti_series.reindex(daily_index, method="ffill")
macro_df["macro_wti_yoy"] = macro_df["macro_wti"].pct_change(252)
# Copper (monthly) — YoY price change as global growth barometer
copper_full = data.get("copper_full", [])
if copper_full:
copper_series = pd.Series(
{pd.Timestamp(d["date"]): safe_float(d["value"])
for d in copper_full if d.get("value", ".") not in (".", None, "")},
dtype=float,
).sort_index()
if len(copper_series) >= 12:
_cu_med = copper_series.rolling(12, min_periods=6).median()
_cu_std = copper_series.rolling(12, min_periods=6).std().fillna(copper_series.std())
_cu_z = (copper_series - _cu_med) / (_cu_std + 1e-9)
copper_series = copper_series.where(abs(_cu_z) < 3.0, _cu_med)
macro_df["macro_copper"] = copper_series.reindex(daily_index, method="ffill")
macro_df["macro_copper_yoy"] = macro_df["macro_copper"].pct_change(252)
# Natural gas (monthly) — Henry Hub spot; primary driver for E&P gas producers
natgas_full = data.get("natural_gas_full", [])
if natgas_full:
natgas_series = pd.Series(
{pd.Timestamp(d["date"]): safe_float(d["value"])
for d in natgas_full if d.get("value", ".") not in (".", None, "")},
dtype=float,
).sort_index()
macro_df["macro_natgas"] = natgas_series.reindex(daily_index, method="ffill")
macro_df["macro_natgas_yoy"] = macro_df["macro_natgas"].pct_change(252)
return macro_df
# ─── Yearly Technical Analysis ──────────────────────────────────────────────
def analyze_technicals_yearly(daily, spy_df=None):
"""Technical signals calibrated for 1-year horizon.
Emphasizes mean-reversion and long-term trend, de-emphasizes short-term momentum."""
close = daily["adj_close"]
signals = {}
# Long-term trend
sma50 = close.rolling(50).mean().iloc[-1]
sma200 = close.rolling(200).mean().iloc[-1]
current = close.iloc[-1]
signals["trend_sma50"] = 1 if current > sma50 else -1
signals["trend_sma200"] = 1 if current > sma200 else -1
signals["golden_cross"] = 1 if sma50 > sma200 else -1
# SMA200 slope (long-term trend direction)
sma200_series = close.rolling(200).mean()
if len(sma200_series.dropna()) > 63:
sma200_slope = (sma200_series.iloc[-1] / sma200_series.iloc[-63] - 1)
signals["sma200_slope_3m"] = sma200_slope
# Momentum (longer periods matter more for yearly)
mom_3m = current / close.iloc[-63] - 1 if len(close) > 63 else 0
mom_6m = current / close.iloc[-126] - 1 if len(close) > 126 else 0
mom_12m = current / close.iloc[-252] - 1 if len(close) > 252 else 0
signals["momentum_3m"] = mom_3m
signals["momentum_6m"] = mom_6m
signals["momentum_12m"] = mom_12m
# RSI (mean-reversion signal — more powerful at 1yr)
delta = close.diff()
gain = delta.where(delta > 0, 0.0).ewm(com=13, min_periods=14).mean()
loss = -delta.where(delta < 0, 0.0).ewm(com=13, min_periods=14).mean()
rs = gain / loss.replace(0, np.nan)
rsi = (100 - 100 / (1 + rs)).iloc[-1]
signals["rsi_14"] = rsi
# Bollinger %B
sma20 = close.rolling(20).mean()
std20 = close.rolling(20).std()
bb = (close - (sma20 - 2 * std20)) / (4 * std20)
signals["bb_pct_b"] = bb.iloc[-1]
# Volatility
ret = close.pct_change()
signals["volatility_20d"] = ret.rolling(20).std().iloc[-1]
signals["volatility_63d"] = ret.rolling(63).std().iloc[-1]
signals["volatility_252d"] = ret.rolling(252).std().iloc[-1] if len(ret) > 252 else None
# 52-week position (mean-reversion: far from high = bullish long-term)
high_252 = close.rolling(252).max().iloc[-1] if len(close) > 252 else close.max()
low_252 = close.rolling(252).min().iloc[-1] if len(close) > 252 else close.min()
signals["dist_52w_high"] = current / high_252 - 1
signals["dist_52w_low"] = current / low_252 - 1
# Historical yearly return (base rate)
if len(close) > 504:
yearly_rets = close.pct_change(252).dropna()
avg_yearly = yearly_rets.mean()
signals["avg_yearly_return"] = avg_yearly
else:
avg_yearly = 0.10 # assume market average
signals["avg_yearly_return"] = avg_yearly
# ── Score (yearly-calibrated) ──
score = 0.0
n = 0
# Long-term trend (low weight at 1yr — price reverts)
if signals["trend_sma200"] > 0 and signals.get("sma200_slope_3m", 0) > 0:
score += 0.1
elif signals["trend_sma200"] < 0 and signals.get("sma200_slope_3m", 0) < 0:
score -= 0.1
n += 1
# 12-month momentum (academic evidence: works 3-12m, then reverses)
if mom_12m > 0.3:
score -= 0.05 # mean-reversion risk after big run
elif mom_12m > 0.1:
score += 0.1 # moderate momentum is bullish
elif mom_12m < -0.3:
score += 0.15 # deep drawdown = mean-reversion opportunity
elif mom_12m < -0.1:
score -= 0.05 # mild downtrend, unclear
n += 1
# RSI mean-reversion (stronger signal at yearly horizon)
if rsi < 30:
score += 0.2 # oversold = strong mean-reversion buy
elif rsi < 40:
score += 0.1
elif rsi > 70:
score -= 0.15 # overbought = risk of reversion
elif rsi > 60:
score -= 0.05
n += 1
# 52-week high distance (bigger drops = better long-term entry)
dist_high = signals["dist_52w_high"]
if dist_high < -0.40:
score += 0.2
elif dist_high < -0.20:
score += 0.1
elif dist_high > -0.05:
score -= 0.05 # near highs, less upside
n += 1
norm_score = score / max(n * 0.1, 1)
expected_return = np.clip(norm_score * 0.15, -0.25, 0.25) # wider range for yearly
return {
"expected_return": expected_return,
"confidence": min(n / 4, 0.5), # low confidence — technicals weak at 1yr
"signals": signals,
}
# ─── Yearly Macro Analysis ──────────────────────────────────────────────────
def analyze_macro_yearly(data):
"""Macro analysis calibrated for 1-year horizon. Adds yield curve signal."""
signals = {}
score = 0.0
n = 0
# Treasury 10Y
t10 = data.get("treasury_10y", [])
if t10 and len(t10) >= 2:
rate = safe_float(t10[0]["value"])
signals["treasury_10y"] = rate
if len(t10) >= 20:
prev = safe_float(t10[19]["value"])
change = rate - prev
signals["treasury_10y_change_20d"] = change
if change < -0.30:
score += 0.15 # falling rates = bullish
elif change > 0.30:
score -= 0.10 # rising rates = headwind
# Level-based: very high rates = headwind, very low = tailwind
if rate > 5.0:
score -= 0.1
elif rate < 3.0:
score += 0.1
n += 1
# Yield curve slope (10Y - 2Y) — KEY yearly signal
t2 = data.get("treasury_2y", [])
if t2 and t10:
rate_10y = safe_float(t10[0]["value"])
rate_2y = safe_float(t2[0]["value"])
slope = rate_10y - rate_2y
signals["yield_curve_slope"] = slope
if slope < -0.5:
score -= 0.20 # deeply inverted = recession risk
signals["yield_curve_signal"] = "INVERTED (recession risk)"
elif slope < 0:
score -= 0.10 # mildly inverted
signals["yield_curve_signal"] = "INVERTED (mild)"
elif slope > 1.0:
score += 0.10 # steep curve = expansionary
signals["yield_curve_signal"] = "STEEP (expansionary)"
else:
signals["yield_curve_signal"] = "NORMAL"
n += 1
# Fed Funds Rate
ffr = data.get("fed_funds", [])
if ffr:
rate = safe_float(ffr[0]["value"])
signals["fed_funds_rate"] = rate
# Direction matters more than level for yearly
if len(ffr) >= 60:
prev = safe_float(ffr[59]["value"])
if rate < prev - 0.5:
score += 0.15 # rate cutting cycle = bullish
signals["fed_direction"] = "CUTTING"
elif rate > prev + 0.5:
score -= 0.10 # tightening cycle = headwind
signals["fed_direction"] = "HIKING"
else:
signals["fed_direction"] = "STABLE"
n += 1
# CPI
cpi_data = data.get("cpi", [])
if cpi_data and len(cpi_data) >= 2:
current_cpi = safe_float(cpi_data[0]["value"])
prev_cpi = safe_float(cpi_data[1]["value"])
signals["cpi"] = current_cpi
if prev_cpi > 0:
mom = (current_cpi - prev_cpi) / prev_cpi
signals["cpi_change_mom"] = mom
# YoY CPI (12 months ago)
if len(cpi_data) >= 13:
cpi_12m = safe_float(cpi_data[12]["value"])
if cpi_12m > 0:
cpi_yoy = (current_cpi - cpi_12m) / cpi_12m
signals["cpi_yoy"] = cpi_yoy
if cpi_yoy > 0.05:
score -= 0.10 # high inflation = headwind
elif cpi_yoy < 0.02:
score += 0.05 # low inflation = tailwind
n += 1
# Unemployment
unemp = data.get("unemployment", [])
if unemp and len(unemp) >= 2:
rate = safe_float(unemp[0]["value"])
signals["unemployment"] = rate
if len(unemp) >= 12:
prev_12m = safe_float(unemp[11]["value"])
change = rate - prev_12m
signals["unemployment_change_12m"] = change
if change > 1.0:
score -= 0.15 # rapidly rising = recession
elif change < -0.5:
score += 0.10 # improving labor market
n += 1
if n == 0:
return None
norm = score / max(n * 0.1, 1)
expected_return = np.clip(norm * 0.12, -0.15, 0.15)
return {
"expected_return": expected_return,
"confidence": min(n / 5, 1.0),
"signals": signals,
}
# ─── ML Feature Builder (Price + Fundamental + Macro) ───────────────────────
def build_ml_features_yearly(daily, spy_df=None, pit_fund=None, pit_macro=None, extra=None):
"""Build features for 252-day return prediction.
Three feature groups: price-derived + fundamental + macro.
For companies with limited history (e.g. recent IPOs with 8+ quarters),
long-window lookback features are capped adaptively so that clean rows
(rows with both a valid feature AND a valid 252-day forward target) always
exist. Rule: only include a feature with N-day lookback when
N <= max_lookback = len(close) - 252 - 10.
"""
close = daily["adj_close"]
feat = pd.DataFrame(index=daily.index)
# Max lookback that still leaves ≥100 clean rows after the 252-day target consumes
# the tail. Formula: n_days - 252 (target) - 100 (min clean buffer).
# This eliminates a hole at ~520-619 days where a buffer of 10 would include
# return_252d but leave < 100 clean rows when combined with the 252-day target.
# E.g. 480-day stock → max_lookback=128; 600-day → 248; 1083-day → 731.
max_lookback = max(21, len(close) - 252 - 100)
# ── A. Price-derived features — LONG-HORIZON ONLY ──
# Pruned 2026: dropped short-horizon features (rsi_14, reversal_1m, return_21d/63d,
# downside_vol_63d, amihud_63d, turnover_ratio, skew_63d, rolling_beta_63d).
# At 252-day target, these have near-zero IC and only add fitting degrees of freedom
# against ~10 independent yearly OOS samples. Long-window analogues (252d) are kept
# because they capture risk priced in the cross-section (low-vol anomaly, beta, idio vol).
# 12-1 momentum is kept — Jegadeesh-Titman remains the highest-IC long-horizon price factor.
# Tier-1 prune (2026): dropped vol_252d (redundant with downside_vol/idio_vol),
# skew_252d (low IC at 12m), and spy_return_252d (market-wide; already encoded in
# relative_252d = stock − SPY).
ret = close.pct_change()
if 252 <= max_lookback and len(close) > 252:
feat["momentum_12_1"] = close.shift(21) / close.shift(252) - 1
if 252 <= max_lookback:
feat["return_252d"] = close.pct_change(252)
w52 = min(252, max_lookback)
feat["dist_52w_high"] = close / close.rolling(w52).max() - 1
neg_ret = ret.where(ret < 0, 0.0)
if 252 <= max_lookback:
feat["downside_vol_252d"] = neg_ret.rolling(252).std() * np.sqrt(252)
if "volume" in daily.columns:
dollar_vol = daily["volume"] * close
amihud_daily = ret.abs() / (dollar_vol + 1e-8)
if 252 <= max_lookback:
feat["amihud_252d"] = amihud_daily.rolling(252).mean()
if 252 <= max_lookback:
rolling_max = close.rolling(252).max()
feat["max_drawdown_252d"] = close / rolling_max - 1
# Market context (SPY) — relative return + risk loadings only (252d).
if spy_df is not None:
sc = spy_df["adj_close"].reindex(daily.index, method="ffill")
sr = sc.pct_change()
if 252 <= max_lookback:
feat["relative_252d"] = close.pct_change(252) - sc.pct_change(252)
feat["corr_252d"] = ret.rolling(252).corr(sr)
cov_252 = ret.rolling(252).cov(sr)
var_spy = sr.rolling(252).var()
feat["rolling_beta_252d"] = cov_252 / (var_spy + 1e-12)
resid = ret - feat["rolling_beta_252d"] * sr
feat["idio_vol_252d"] = resid.rolling(252).std() * np.sqrt(252)
# ── B. Fundamental features (point-in-time) ──
# Tier-1 prune (2026): exclude pit_pe — it is the reciprocal of pit_ep (P/E vs E/P),
# so the two are mathematically collinear. Keep pit_ep (better-behaved at negative
# earnings, where P/E is undefined/explosive).
if pit_fund is not None:
_drop_pit = {"pit_pe"}
fund_cols = [c for c in pit_fund.columns if c.startswith("pit_") and c not in _drop_pit]
for col in fund_cols:
feat[col] = pit_fund[col].reindex(daily.index, method="ffill")
# ── C. Macro features (minimal set — 2026 Tier-1 prune) ──
# Macro features are IDENTICAL across all stocks at a given date, so they cannot help
# cross-sectional ranking (the scanner's actual job) and only let a per-stock model
# memorize the training period's regime — a real overfit vector against ~5 effective
# independent yearly OOS samples. Keep a minimal, non-redundant set:
# macro_yield_slope — the one yield signal that matters (recession lead indicator)
# macro_cpi_yoy — inflation regime
# macro_gdp_growth_yoy — growth regime
# macro_vix — risk appetite (added separately below)
# Dropped: raw 10y/2y levels (collinear with slope), gdp_qoq + nonfarm_mom (overlap with
# gdp_yoy), unemployment (lagging, overlaps gdp), and wti/natgas/copper_yoy (relevant to
# <5% of the universe — the commodity cycle is handled separately in scan_yearly via
# _compute_commodity_trends; as general features they were pure noise for 95% of names).
if pit_macro is not None:
_keep_macro = {"macro_yield_slope", "macro_cpi_yoy", "macro_gdp_growth_yoy"}
macro_cols = [c for c in pit_macro.columns if c in _keep_macro]
for col in macro_cols:
feat[col] = pit_macro[col].reindex(daily.index, method="ffill")
extra = extra or {}
vix_df = extra.get("vix_df")
if vix_df is not None and len(vix_df) > 20:
vix = vix_df["vix_close"].reindex(daily.index, method="ffill")
feat["macro_vix"] = vix
else:
feat["macro_vix"] = pd.Series(20.0, index=feat.index)
# Macro × firm interaction terms removed — with only ~10 independent yearly OOS samples,
# 11 extra interaction features added more noise than signal and degraded OOS performance.
fundamentals_data = (extra or {}).get("fundamentals_data") or {}
earnings_data = fundamentals_data.get("earnings", {})
q_earnings = earnings_data.get("quarterlyEarnings", [])
if len(q_earnings) >= 2:
surprises = []
for qe in q_earnings[:8]:
reported = safe_float(qe.get("reportedEPS"))
estimated = safe_float(qe.get("estimatedEPS"))
if reported is not None and estimated is not None and abs(estimated) > 0.01:
surprises.append((reported - estimated) / abs(estimated))
if len(surprises) >= 2:
feat["earnings_surprise_trend"] = surprises[0] - surprises[-1]
feat["earnings_beat_rate_8q"] = sum(1 for s in surprises if s > 0) / len(surprises)
feat["earnings_surprise_std"] = float(np.std(surprises))
feat["latest_surprise_mag"] = surprises[0]
else:
for c in (
"earnings_surprise_trend",
"earnings_beat_rate_8q",
"earnings_surprise_std",
"latest_surprise_mag",
):
feat[c] = np.nan
else:
for c in (
"earnings_surprise_trend",
"earnings_beat_rate_8q",
"earnings_surprise_std",
"latest_surprise_mag",
):
feat[c] = np.nan
overview_fd = fundamentals_data.get("overview", {})
target_price = safe_float(overview_fd.get("AnalystTargetPrice"))
if target_price and target_price > 0 and float(close.iloc[-1]) > 0:
feat["analyst_target_upside"] = target_price / float(close.iloc[-1]) - 1
else:
feat["analyst_target_upside"] = np.nan
# 13F-style institutional flow not available from Alpha Vantage; keep neutral (see fetch_all_data_yearly).
feat["institutional_net_buying"] = 0.0
feat["institutional_trend"] = 0.0
feat["buyback_rate_yoy"] = _buyback_rate_yoy_from_shares(extra.get("shares_outstanding") or [])
# Pruned 2026: iv_percentile_60d, volume profile (poc_distance, value_area_position,
# hvn_support) — these are options/intraday-derived signals tuned for weekly/monthly
# horizons. At a 252-day target their IC is near-zero and they add fitting noise.
insider_rows = extra.get("insider") or []
_insider_score = 0.0
if insider_rows:
_now = pd.Timestamp.now()
_buy_d = _sell_d = 0.0
for txn in insider_rows:
try:
txn_date = pd.Timestamp(
txn.get("transaction_date", txn.get("transactionDate", ""))
)
if (_now - txn_date).days > 30:
continue
shares = abs(safe_float(txn.get("shares", txn.get("securitiesTransacted", 0))))
price = safe_float(txn.get("share_price", txn.get("pricePerShare", 0)))
dollars = shares * price
acq = (
txn.get("acquisition_or_disposal", "") or txn.get("transactionType", "")
).upper()
if acq in ("A", "P", "BUY", "PURCHASE"):
_buy_d += dollars
else:
_sell_d += dollars
except Exception:
continue
_tot = _buy_d + _sell_d
if _tot > 0:
_insider_score = (_buy_d - _sell_d) / _tot
feat["insider_net_buying"] = _insider_score
_si_pct = extra.get("short_interest_pct_float") if extra else None
if _si_pct is not None:
feat["short_interest_pct"] = float(np.clip(_si_pct, 0.0, 0.60))
else:
feat["short_interest_pct"] = 0.05 # neutral fill when unavailable
# ── Dividend quality features ──
_dividends = (extra or {}).get("dividends") or []
_div_growth_5y = 0.0
_div_streak = 0.0
_div_yield_feat = 0.0
if _dividends:
try:
_div_df = pd.DataFrame(_dividends)
# ex_dividend_date field name varies across API versions
_date_col = next(
(c for c in ("ex_dividend_date", "date", "exDividendDate") if c in _div_df.columns),
_div_df.columns[0],
)
_div_df["_date"] = pd.to_datetime(_div_df[_date_col], errors="coerce")
_div_df["_amount"] = _div_df["amount"].apply(safe_float)
_div_df = _div_df.dropna(subset=["_date", "_amount"]).sort_values("_date")
_div_df["_year"] = _div_df["_date"].dt.year
_annual = _div_df.groupby("_year")["_amount"].sum()
if len(_annual) >= 2 and _annual.iloc[-1] > 0:
# 5-year (or max available) CAGR
_n_yr = min(5, len(_annual) - 1)
_old = _annual.iloc[-1 - _n_yr]
if _old > 0:
_div_growth_5y = float((_annual.iloc[-1] / _old) ** (1.0 / _n_yr) - 1)
# Consecutive years without a dividend cut (5% tolerance)
for _i in range(len(_annual) - 1, 0, -1):
if _annual.iloc[_i] >= _annual.iloc[_i - 1] * 0.95:
_div_streak += 1
else:
break
# Trailing-12m yield proxy (annual dividends / current price)
_last_year = _div_df[_div_df["_date"] >= (pd.Timestamp.now() - pd.Timedelta(days=365))]
_ttm_div = float(_last_year["_amount"].sum())
_cp = float(close.iloc[-1])
if _cp > 0 and _ttm_div > 0:
_div_yield_feat = _ttm_div / _cp
except Exception:
pass
feat["div_growth_5y"] = float(np.clip(_div_growth_5y, -0.50, 0.50))
feat["div_streak_years"] = float(min(_div_streak, 50.0))
feat["div_yield_ttm"] = float(np.clip(_div_yield_feat, 0.0, 0.20))
# put_call_ratio_20d pruned 2026 — contrarian sentiment is a 1-4 week signal, not 1-year.
# ── Analyst estimate revision momentum ──
_ee_cons = (extra or {}).get("earnings_estimates_consensus") or {}
_ee_avg = safe_float(_ee_cons.get("current_year_eps"))
_ee_avg_7d = safe_float(_ee_cons.get("eps_7d_ago"))
_ee_avg_30d = safe_float(_ee_cons.get("eps_30d_ago"))
_ee_up7 = safe_float(_ee_cons.get("revisions_up_7d"))
_ee_dn7 = safe_float(_ee_cons.get("revisions_dn_7d"))
_ee_up30 = safe_float(_ee_cons.get("revisions_up_30d"))
_ee_dn30 = safe_float(_ee_cons.get("revisions_dn_30d"))
# Fractional revision drift: how much the consensus moved relative to eps magnitude
_eps_ref = abs(_ee_avg) if _ee_avg else None
_rev_drift_7d = ((_ee_avg - _ee_avg_7d) / _eps_ref) if (_ee_avg and _ee_avg_7d and _eps_ref) else 0.0
_rev_drift_30d = ((_ee_avg - _ee_avg_30d) / _eps_ref) if (_ee_avg and _ee_avg_30d and _eps_ref) else 0.0
# Up/down ratio (positive = more upgrades, negative = more downgrades)
_rev_ratio_7d = ((_ee_up7 - (_ee_dn7 or 0)) / max((_ee_up7 or 0) + (_ee_dn7 or 0), 1.0)) if _ee_up7 is not None else 0.0
_rev_ratio_30d = ((_ee_up30 - (_ee_dn30 or 0)) / max((_ee_up30 or 0) + (_ee_dn30 or 0), 1.0)) if _ee_up30 is not None else 0.0
feat["ee_rev_drift_7d"] = float(np.clip(_rev_drift_7d, -0.30, 0.30))
feat["ee_rev_drift_30d"] = float(np.clip(_rev_drift_30d, -0.30, 0.30))
feat["ee_rev_ratio_7d"] = float(np.clip(_rev_ratio_7d, -1.0, 1.0))
feat["ee_rev_ratio_30d"] = float(np.clip(_rev_ratio_30d, -1.0, 1.0))
# 90-day EPS revision drift — highest-IC missing signal at 1yr horizon
# Loaded from timestamped history cache; 0.0 if cache not yet populated (first run).
_ee_avg_90d = safe_float(_ee_cons.get("eps_90d_ago"))
_rev_drift_90d = (
((_ee_avg - _ee_avg_90d) / abs(_ee_avg)) if (_ee_avg and _ee_avg_90d and abs(_ee_avg) > 0.01) else 0.0
)
feat["ee_rev_drift_90d"] = float(np.clip(_rev_drift_90d, -0.50, 0.50))
# ROE trend: YoY change in return-on-equity (identifies improving vs. deteriorating quality)
if "pit_roe" in feat.columns:
feat["pit_roe_trend"] = feat["pit_roe"].diff(periods=252).fillna(0.0)
else:
feat["pit_roe_trend"] = 0.0
# PCA blocks (val_pca, quality_pca, risk_pca) removed — with ~10 independent yearly
# OOS samples, 6 PCA-derived features added fitting degrees of freedom without
# improving out-of-sample accuracy. Raw factor columns are retained as direct features.
nullable_columns = [
"pit_log_bm", "pit_ep", "pit_sp", "pit_gross_prof_assets", "pit_accruals",
"pit_asset_growth", "pit_debt_to_assets", "pit_distress_prob",
"pit_p_fcf", "pit_roe", "pit_roic", "pit_operating_margin",
"pit_fcf_margin", "pit_d_e", "pit_interest_coverage",
"pit_revenue_growth", "pit_earnings_growth", "pit_fcf_growth",
# Tier-1 macro prune: only the 3 retained macro mains remain nullable.
"macro_yield_slope", "macro_cpi_yoy", "macro_gdp_growth_yoy",
"earnings_surprise_trend", "earnings_beat_rate_8q", "earnings_surprise_std",
"latest_surprise_mag", "analyst_target_upside",
"institutional_net_buying", "buyback_rate_yoy", "insider_net_buying",
"div_growth_5y", "div_streak_years", "div_yield_ttm",
"ee_rev_drift_7d", "ee_rev_drift_30d", "ee_rev_ratio_7d", "ee_rev_ratio_30d",
"ee_rev_drift_90d", "pit_roe_trend",
]
for col in nullable_columns:
if col in feat.columns:
feat[f"{col}_missing"] = feat[col].isna().astype(float)
feat[col] = feat[col].fillna(0.0)
# ── Target: 252-day EXCESS return (stock − SPY) — alpha-focused label ──
stock_fwd_return = close.shift(-252) / close - 1
if spy_df is not None and len(spy_df) > 0:
spy_aligned = spy_df.reindex(close.index, method="ffill")
spy_close = (
spy_aligned["adj_close"]
if "adj_close" in spy_aligned.columns
else spy_aligned.iloc[:, 0]
)
spy_fwd_return = spy_close.shift(-252) / spy_close - 1
feat["target"] = stock_fwd_return - spy_fwd_return
else:
feat["target"] = stock_fwd_return
lower = feat["target"].quantile(0.02)
upper = feat["target"].quantile(0.98)
feat["target"] = feat["target"].clip(lower, upper)
sa_lo = stock_fwd_return.quantile(0.02)
sa_hi = stock_fwd_return.quantile(0.98)
feat["target_absolute"] = stock_fwd_return.clip(sa_lo, sa_hi)
return feat
# ─── ML Ensemble (Yearly) ───────────────────────────────────────────────────
_SCALED_MODELS_YEARLY = {"enet"}
_META_MIN_WEIGHT_YEARLY = 0.05
def _apply_meta_min_weight_floor_yearly(model_weights, model_names_sorted, floor=None):
floor = _META_MIN_WEIGHT_YEARLY if floor is None else floor
w = {nm: max(float(model_weights.get(nm, 0.0)), floor) for nm in model_names_sorted}
t = sum(w.values())
if t <= 0:
u = 1.0 / len(model_names_sorted)
return {nm: u for nm in model_names_sorted}
return {nm: w[nm] / t for nm in model_names_sorted}
def _ensemble_pred_meta_or_weighted_yearly(
p_matrix_row,
model_preds_clipped,
model_names_sorted,
meta_model,
model_weights,
clip_lo=-0.80,
clip_hi=3.0,
):
p_matrix_row = np.atleast_2d(p_matrix_row)
w_avg = float(
np.clip(
sum(
model_weights.get(nm, 0.0) * float(model_preds_clipped.get(nm, 0.0))
for nm in model_names_sorted
),
clip_lo,
clip_hi,
)
)
if meta_model is None or not hasattr(meta_model, "predict"):
return w_avg
try:
ens = float(np.clip(float(meta_model.predict(p_matrix_row)[0]), clip_lo, clip_hi))
except Exception:
return w_avg
ind_sigs = []
for nm in model_names_sorted:
v = float(model_preds_clipped.get(nm, 0.0) or 0.0)
if (not np.isfinite(v)) or abs(v) < 1e-12:
continue
ind_sigs.append(float(np.sign(v)))
if not ind_sigs:
return ens
majority_sign = float(np.sign(sum(ind_sigs)))
if majority_sign == 0.0 or np.sign(ens) == 0.0 or np.sign(ens) == majority_sign:
return ens
return w_avg
def _make_models_yearly(leaf=30):
"""Model factory: RF + XGB (Huber) + Elastic Net, stacked via NNLS meta-learner.
2026 rebuild: dropped HGB (correlated with RF/XGB — inflated apparent diversification
while feeding collinear inputs to the meta-learner) and MLP ((64,32) hidden ≈ 6k
parameters trained on ~150 effective samples → overfits even with early stopping;
repeatedly produced extreme outliers that the post-hoc capping had to neutralize).
XGB switched to pseudo-Huber loss so single-year outliers (COVID, 2022, idiosyncratic
earnings shocks) don't dominate the gradient.
"""
return {
"rf": RandomForestRegressor(
n_estimators=500, max_depth=6, min_samples_leaf=leaf, random_state=42, n_jobs=-1
),
"xgb": XGBRegressor(
n_estimators=500, max_depth=4, learning_rate=0.02, subsample=0.7,
colsample_bytree=0.5, reg_alpha=1.0, reg_lambda=2.0,
objective="reg:pseudohubererror", huber_slope=0.05,
min_child_weight=max(5.0, leaf / 4.0),
random_state=42, verbosity=0,
),
"enet": ElasticNet(alpha=0.10, l1_ratio=0.5, max_iter=2000, random_state=42),
}
def _fit_yearly_model(name, model, X, y, sample_weights):
"""Weighted fit when the underlying model supports sample_weight."""
try:
return model.fit(X, y, sample_weight=sample_weights)
except TypeError:
return model.fit(X, y)
def train_ml_model_yearly(daily, spy_df=None, pit_fund=None, pit_macro=None, extra=None):
"""Train ML ensemble for yearly return prediction.
5-window expanding walk-forward with ~252-day OOS windows."""
IDEAL_EMBARGO_DAYS = 252
MIN_POST_EMBARGO_ROWS = 200
features = build_ml_features_yearly(daily, spy_df, pit_fund, pit_macro, extra=extra)
feature_cols = [c for c in features.columns if c not in ("target", "target_absolute")]
_special_opts = (
"analyst_target_upside",
"institutional_net_buying",
"buyback_rate_yoy",
"insider_net_buying",
"short_interest_pct",
)
core_price_cols = [
c
for c in feature_cols
if not c.endswith("_missing")
and not c.startswith("pit_")
and not c.startswith("macro_")
and not c.startswith("earnings_")
and c not in _special_opts
]
clean = features.dropna(subset=core_price_cols + ["target"])
if len(clean) < 100:
return None, None, None
# min_samples_leaf raised 2026: with 252d-overlapping forward targets, ~12 daily rows
# share each independent observation, so leaf=40 → only ~3 truly independent samples
# per leaf. Coarsening to len/40 forces leaves to contain ~5+ independent obs after
# de-overlapping, sharply reducing in-sample overfitting on yearly targets.
leaf = max(60, min(120, len(clean) // 40))
n = len(clean)
val_size = min(252, n // 6)
n_windows = 5
# ── Adaptive embargo (avoid negative train sizes on short histories) ──
if n < MIN_POST_EMBARGO_ROWS + 60:
EMBARGO_DAYS_EFFECTIVE = 0
embargo_warning = f"SKIPPED_INSUFFICIENT_DATA (n={n})"
elif n < IDEAL_EMBARGO_DAYS + MIN_POST_EMBARGO_ROWS:
EMBARGO_DAYS_EFFECTIVE = max(21, n - MIN_POST_EMBARGO_ROWS)
embargo_warning = f"PARTIAL_{EMBARGO_DAYS_EFFECTIVE}d (ideal {IDEAL_EMBARGO_DAYS}d)"
else:
EMBARGO_DAYS_EFFECTIVE = IDEAL_EMBARGO_DAYS
embargo_warning = None
if embargo_warning:
print(f" {YELLOW}⚠ Embargo: {embargo_warning}{RESET}")
embargo_status = embargo_warning or "FULL_252D"
if embargo_warning and "SKIPPED_INSUFFICIENT_DATA" in embargo_warning:
print(f" {DIM}Insufficient data for walk-forward — returning None{RESET}")
return None, None, None
# ── Expanding window walk-forward ──
model_names_sorted = sorted(_make_models_yearly().keys())
cumulative_scores = {name: [] for name in model_names_sorted}
cumulative_rank_ics = {name: [] for name in model_names_sorted}
all_oos_preds = []
windows_used = 0
for w in range(n_windows):
val_end = n - (n_windows - 1 - w) * val_size
val_start = val_end - val_size
train_end = val_start - EMBARGO_DAYS_EFFECTIVE
if train_end < 60:
continue
w_train = clean.iloc[:train_end]
w_val = clean.iloc[val_start:val_end]
X_tr = w_train[feature_cols].values
y_tr = w_train["target"].values
X_vl = w_val[feature_cols].values
y_vl = w_val["target"].values
# NaN safety net — PCA, interaction, and derived features may have NaN
# even after core price columns are cleaned
if np.any(np.isnan(X_tr)):
X_tr = np.nan_to_num(X_tr, nan=0.0)
if np.any(np.isnan(X_vl)):
X_vl = np.nan_to_num(X_vl, nan=0.0)
weights = np.linspace(0.33, 1.0, len(y_tr))
w_scaler = StandardScaler()
X_tr_s = w_scaler.fit_transform(X_tr)
X_vl_s = w_scaler.transform(X_vl)
w_preds = {}
for name, model in _make_models_yearly(leaf).items():
X_in_tr = X_tr_s if name in _SCALED_MODELS_YEARLY else X_tr
X_in_vl = X_vl_s if name in _SCALED_MODELS_YEARLY else X_vl
_fit_yearly_model(name, model, X_in_tr, y_tr, weights)
vp = model.predict(X_in_vl)
idx_subsample = list(range(0, len(vp), 21))
if idx_subsample:
dir_acc = np.mean(np.sign(vp[idx_subsample]) == np.sign(y_vl[idx_subsample]))
else:
dir_acc = np.mean(np.sign(vp) == np.sign(y_vl))
cumulative_scores[name].append(dir_acc)
idx_sub = list(range(0, len(vp), 21))
if len(idx_sub) >= 5:
r_ic, _ = spearmanr(vp[idx_sub], y_vl[idx_sub])
r_ic = (
0.0
if r_ic is None or (isinstance(r_ic, float) and np.isnan(r_ic))
else float(r_ic)
)
else:
r_ic = 0.0
cumulative_rank_ics[name].append(r_ic)
w_preds[name] = vp
all_oos_preds.append((w_preds, y_vl))
windows_used += 1
if windows_used < 2:
# Fallback single split (with embargo gap)
val_sz = min(252, n // 5)
val_start = n - val_sz
tr_end = val_start - EMBARGO_DAYS_EFFECTIVE
if tr_end < 60:
tr_end = max(60, val_start - 126)
w_train = clean.iloc[:tr_end]
w_val = clean.iloc[val_start:]
X_tr = w_train[feature_cols].values
y_tr = w_train["target"].values
X_vl = w_val[feature_cols].values
y_vl = w_val["target"].values
if np.any(np.isnan(X_tr)):
X_tr = np.nan_to_num(X_tr, nan=0.0)
if np.any(np.isnan(X_vl)):
X_vl = np.nan_to_num(X_vl, nan=0.0)
w_scaler = StandardScaler()
X_tr_s = w_scaler.fit_transform(X_tr)
X_vl_s = w_scaler.transform(X_vl)
fallback_models = _make_models_yearly(leaf)
fallback_preds = {}
_w_fb = np.linspace(0.33, 1.0, len(y_tr))
for name, model in fallback_models.items():
X_in_tr = X_tr_s if name in _SCALED_MODELS_YEARLY else X_tr
X_in_vl = X_vl_s if name in _SCALED_MODELS_YEARLY else X_vl
_fit_yearly_model(name, model, X_in_tr, y_tr, _w_fb)
vp = model.predict(X_in_vl)
cumulative_scores[name] = [np.mean(np.sign(vp) == np.sign(y_vl))]
idx_sub = list(range(0, len(vp), 21))
if len(idx_sub) >= 5:
r_ic, _ = spearmanr(vp[idx_sub], y_vl[idx_sub])
r_ic = (
0.0
if r_ic is None or (isinstance(r_ic, float) and np.isnan(r_ic))
else float(r_ic)
)
else:
r_ic = 0.0
cumulative_rank_ics[name] = [r_ic]
fallback_preds[name] = vp
all_oos_preds = [(fallback_preds, y_vl)]
windows_used = 1
val_scores = {}
for name, scores in cumulative_scores.items():
if len(scores) > 0:
val_scores[name] = float(np.mean(scores))
else:
val_scores[name] = 0.5
model_rank_ics = {
name: float(np.mean(ics)) if ics else 0.0
for name, ics in cumulative_rank_ics.items()
}
meta_X_parts = []
meta_y_parts = []
for w_preds, y_vl in all_oos_preds:
pred_matrix = np.column_stack(
[np.clip(w_preds[nm], -0.80, 3.00) for nm in model_names_sorted]
)
meta_X_parts.append(pred_matrix)
meta_y_parts.append(np.asarray(y_vl))
if meta_X_parts:
meta_X = np.vstack(meta_X_parts)
meta_y = np.concatenate(meta_y_parts)
else:
meta_X = np.empty((0, len(model_names_sorted)))
meta_y = np.array([])
meta_model = None
model_weights = {nm: 1.0 / len(model_names_sorted) for nm in model_names_sorted}
if meta_X.size > 0 and len(meta_y) >= 5:
# NNLS replaces RidgeCV+max(coefs,0)+renormalize — same answer, cleaner. Solves
# min ‖meta_X · w − meta_y‖² subject to w ≥ 0, so weights are non-negative by
# construction and the meta-learner cannot assign a negative "vote" to any model.
try:
nnls_w, _ = nnls(meta_X, meta_y)
csum = float(nnls_w.sum())
if csum > 0:
class _NNLSMeta:
def __init__(self, weights):
self._w = np.asarray(weights, dtype=float)
def predict(self, X):
return np.asarray(X, dtype=float) @ self._w
meta_model = _NNLSMeta(nnls_w)
model_weights = {
model_names_sorted[i]: float(nnls_w[i] / csum)
for i in range(len(model_names_sorted))
}
except Exception:
meta_model = None
if meta_model is None and meta_X.size > 0 and len(meta_y) >= 1:
class _MeanOOSMeta:
@staticmethod
def predict(X):
return np.mean(X, axis=1)
meta_model = _MeanOOSMeta()
model_weights = {nm: 1.0 / len(model_names_sorted) for nm in model_names_sorted}
model_weights = _apply_meta_min_weight_floor_yearly(model_weights, model_names_sorted)
# ── Final model: training rows exclude last embargo span (label overlap) ──
final_train_end = n - EMBARGO_DAYS_EFFECTIVE
if final_train_end < 100:
print(
f" {YELLOW}⚠ Post-embargo training rows ({final_train_end}) < 100 — "
f"using full sample ({n} rows){RESET}"
)
final_train_end = n
final_scaler = StandardScaler()
X_all = clean[feature_cols].iloc[:final_train_end].values
y_all = clean["target"].iloc[:final_train_end].values
if np.any(np.isnan(X_all)):
X_all = np.nan_to_num(X_all, nan=0.0)
X_all_s = final_scaler.fit_transform(X_all)
final_weights = np.linspace(0.33, 1.0, len(y_all))
final_models = _make_models_yearly(leaf)
for name, model in final_models.items():
X_in = X_all_s if name in _SCALED_MODELS_YEARLY else X_all
_fit_yearly_model(name, model, X_in, y_all, final_weights)
# ── Predict latest — clamp features ──
latest = features.dropna(subset=feature_cols).iloc[[-1]]
X_latest = latest[feature_cols].values.copy()
if np.any(np.isnan(X_latest)):
X_latest = np.nan_to_num(X_latest, nan=0.0)
train_df = clean[feature_cols]
feat_lower = train_df.quantile(0.01).values
feat_upper = train_df.quantile(0.99).values
X_latest = np.clip(X_latest, feat_lower, feat_upper)
X_latest_s = final_scaler.transform(X_latest)
model_preds = {}
model_preds_raw = {}
for name, model in final_models.items():
X_in = X_latest_s if name in _SCALED_MODELS_YEARLY else X_latest
raw_p = float(model.predict(X_in)[0])
sanity_clipped = float(np.clip(raw_p, -0.80, 3.00))
model_preds[name] = sanity_clipped
model_preds_raw[name] = raw_p
P_final = np.column_stack([model_preds[nm] for nm in model_names_sorted]).reshape(1, -1)
ensemble_pred = _ensemble_pred_meta_or_weighted_yearly(
P_final,
model_preds,
model_names_sorted,
meta_model,
model_weights,
)
ensemble_pred_raw = float(
sum(model_weights.get(nm, 0) * model_preds_raw.get(nm, 0) for nm in model_names_sorted)
)
# ── Post-prediction outlier reweighting (single pass: 3× median rule) ──
# 2026 simplification: removed the ENet-vs-tree-median check that duplicated this guard.
# NNLS meta-learner already shrinks bad models toward zero weight; this pass only fires
# when a high-weight model produces a prediction wildly inconsistent with the panel.
all_pv = [float(model_preds[k]) for k in model_preds]
median_pred = float(np.median(all_pv)) if all_pv else 0.0
for nm in list(model_weights.keys()):
pred_val = float(model_preds.get(nm, 0))
thr = 3.0 * abs(median_pred) + 0.10
if abs(pred_val) > thr and model_weights.get(nm, 0) > 0.25:
old_w = model_weights[nm]
model_weights[nm] = 0.15
excess = old_w - 0.15
others = {k: v for k, v in model_weights.items() if k != nm}
otot = sum(others.values())
if otot > 0 and excess > 0:
for k in others:
model_weights[k] += excess * (others[k] / otot)
print(
f" {YELLOW}⚠ {nm} outlier prediction {pred_val*100:+.0f}% "
f"(3× median {median_pred*100:+.0f}%) — weight capped 15%{RESET}"
)
ensemble_pred = sum(model_weights[x] * model_preds[x] for x in model_weights if x in model_preds)
ensemble_pred_raw = sum(
model_weights[x] * model_preds_raw[x] for x in model_weights if x in model_preds_raw
)
break
# Mean-reversion prior on extreme trailing 12m momentum (reduces extrapolation)
trailing_12m = 0.0
try:
ri = feature_cols.index("return_252d")
trailing_12m = float(X_latest[0, ri])
except (ValueError, IndexError):
trailing_12m = 0.0
mr_flag = None
# Shrink toward 0 excess return (market-neutral prior); labels are stock − SPY
_mr_prior = 0.0
if trailing_12m > 2.00:
_orig = ensemble_pred
ensemble_pred = 0.50 * ensemble_pred + 0.50 * _mr_prior
mr_flag = f"MEAN_REVERSION_APPLIED (12m:+{trailing_12m*100:.0f}% orig:{_orig*100:+.0f}%)"
elif trailing_12m > 1.00:
_orig = ensemble_pred
ensemble_pred = 0.70 * ensemble_pred + 0.30 * _mr_prior
mr_flag = f"MEAN_REVERSION_APPLIED (12m:+{trailing_12m*100:.0f}% orig:{_orig*100:+.0f}%)"
elif trailing_12m > 0.50:
_orig = ensemble_pred
ensemble_pred = 0.85 * ensemble_pred + 0.15 * _mr_prior
mr_flag = f"MEAN_REVERSION_APPLIED (12m:+{trailing_12m*100:.0f}% orig:{_orig*100:+.0f}%)"
elif trailing_12m < -0.50:
_orig = ensemble_pred
ensemble_pred = 0.65 * ensemble_pred + 0.35 * _mr_prior
mr_flag = f"MEAN_REVERSION_APPLIED (12m:{trailing_12m*100:+.0f}% orig:{_orig*100:+.0f}%)"
# ── Backtest metrics (subsampled every 21d for independence) ──
all_bt_ens = []
all_bt_y = []
for w_preds, y_vl in all_oos_preds:
pred_matrix = np.column_stack(
[np.clip(w_preds[nm], -0.80, 3.00) for nm in model_names_sorted]
)
bt_ens = np.zeros(pred_matrix.shape[0])
for i in range(pred_matrix.shape[0]):
mdict = {nm: float(pred_matrix[i, j]) for j, nm in enumerate(model_names_sorted)}
row = pred_matrix[i : i + 1, :]
bt_ens[i] = _ensemble_pred_meta_or_weighted_yearly(
row,
mdict,
model_names_sorted,
meta_model,
model_weights,
)
idx_sub = list(range(0, len(bt_ens), 21))
all_bt_ens.extend(bt_ens[idx_sub].tolist())
all_bt_y.extend(y_vl[idx_sub].tolist())
all_bt_ens = np.array(all_bt_ens)
all_bt_y = np.array(all_bt_y)
bt_dir_acc = np.mean(np.sign(all_bt_ens) == np.sign(all_bt_y)) if len(all_bt_ens) > 0 else 0.5
bt_mae = np.mean(np.abs(all_bt_ens - all_bt_y)) if len(all_bt_ens) > 0 else 0.15
n_oos = len(all_bt_y)
# Effective OOS sample size: the backtest rows are subsampled every 21 trading days but
# each carries a 252-day-forward (overlapping) target, so consecutive rows share ~12/13
# of their forward window. The true number of INDEPENDENT yearly observations is far
# lower than the raw count. Report both so downstream consumers (and the LLM judge) stop
# over-trusting an inflated n. Overlap factor ≈ 252/21 ≈ 12.
_OOS_OVERLAP_FACTOR = 12
n_oos_effective = max(1, int(round(n_oos / _OOS_OVERLAP_FACTOR)))
try:
bt_rank_ic, _ = spearmanr(all_bt_ens, all_bt_y)
bt_rank_ic = float(bt_rank_ic) if not np.isnan(bt_rank_ic) else 0.0
except Exception:
bt_rank_ic = 0.0
# Reliability gate keyed on EFFECTIVE samples (not the inflated raw count). A high
# dir_acc on <5 independent observations is almost certainly noise.
confidence_penalty = 1.0
if n_oos_effective < 1 or n_oos < 10:
bt_dir_acc = 0.50
confidence_penalty = 0.50
elif bt_dir_acc > 0.70 and n_oos_effective < 6:
print(f" {YELLOW}⚠ Suspicious dir_acc {bt_dir_acc*100:.0f}% on only ~{n_oos_effective} "
f"INDEPENDENT obs (raw n={n_oos}) — capping{RESET}")
bt_dir_acc = min(bt_dir_acc, 0.62)
confidence_penalty = 0.65
# Feature importance from RF
feat_importance = {}
if "rf" in final_models:
rf = final_models["rf"]
imp = rf.feature_importances_
top_idx = np.argsort(imp)[::-1][:10]
for i in top_idx:
feat_importance[feature_cols[i]] = float(imp[i])
feat_imp_list = sorted(feat_importance.items(), key=lambda x: -x[1]) if feat_importance else []
dominance_flag = None
dominance_penalty = 1.0
# Whitelist: factors with documented persistent predictive power at 12m horizon.
# If one of these dominates feature importance, that's signal, not pathology — don't
# treat it as suspicious. The penalty is for when the model leans on a single noisy
# or non-stationary feature (typically a macro rate level).
_factor_whitelist = {
"pit_roe", "pit_roic", "pit_fcf_margin", "pit_operating_margin",
"pit_earnings_growth", "pit_revenue_growth", "pit_fcf_growth",
"pit_log_bm", "pit_ep", "pit_gross_prof_assets",
"momentum_12_1", "return_252d", "dist_52w_high",
"idio_vol_252d", "vol_252d", "downside_vol_252d",
"analyst_target_upside", "ee_rev_drift_90d", "ee_rev_drift_30d",
"earnings_beat_rate_8q",
}
if feat_imp_list and len(feat_imp_list) >= 3:
top_imp = feat_imp_list[0][1]
top_name = feat_imp_list[0][0]
whitelisted = top_name in _factor_whitelist
# Whitelisted features get higher dominance thresholds — they're *expected* to lead.
if whitelisted:
if top_imp > 0.70:
dominance_flag = f"EXTREME_DOMINANCE_WHITELISTED ({top_name}: {top_imp*100:.0f}%)"
dominance_penalty = 0.75
elif top_imp > 0.55:
dominance_flag = f"HIGH_DOMINANCE_WHITELISTED ({top_name}: {top_imp*100:.0f}%)"
dominance_penalty = 0.92
# < 55%: no penalty — known-good factor doing what it's supposed to.
else:
if top_imp > 0.60:
dominance_flag = f"EXTREME_DOMINANCE ({top_name}: {top_imp*100:.0f}%)"
dominance_penalty = 0.40
elif top_imp > 0.45:
dominance_flag = f"HIGH_DOMINANCE ({top_name}: {top_imp*100:.0f}%)"
dominance_penalty = 0.65
elif top_imp > 0.30:
dominance_flag = f"MODERATE_DOMINANCE ({top_name}: {top_imp*100:.0f}%)"
dominance_penalty = 0.85
monotonic_risks = {
"macro_10y_yield", "macro_2y_yield", "macro_yield_slope",
}
if top_name in monotonic_risks and top_imp > 0.30:
dominance_penalty *= 0.70
dominance_flag = (dominance_flag or "") + " [MONOTONIC_TREND_RISK]"
# Confidence: plausibility cap. 2026 tightening — academic SOTA for 12m direction
# prediction on equity cross-sections is ~55–58%. Raw readings >65% on ~10 OOS
# samples are almost always sampling noise, not durable edge. Cap kicks in earlier
# (65% vs old 75%) and compresses harder (×0.25 of excess vs old ×0.30).
if bt_dir_acc > 0.65:
_excess = bt_dir_acc - 0.65
bt_dir_acc_capped = 0.65 + _excess * 0.25
_plausibility_warning = (
f"raw_dir_acc={bt_dir_acc*100:.0f}% → effective {bt_dir_acc_capped*100:.0f}% "
f"(yearly plausibility limit — SOTA ≈ 55–58%)"
)
confidence = float(np.clip((bt_dir_acc_capped - 0.5) * 2, 0.05, 1.0)) * confidence_penalty
else:
bt_dir_acc_capped = bt_dir_acc
_plausibility_warning = None
confidence = float(np.clip((bt_dir_acc - 0.5) * 2, 0.05, 1.0)) * confidence_penalty
confidence = float(confidence) * dominance_penalty
quantile_preds = {"q75": 0.0, "q90": 0.0}
try:
if len(X_all_s) >= 200:
for alpha_q, key in [(0.75, "q75"), (0.90, "q90")]:
qr = GradientBoostingRegressor(
loss="quantile",
alpha=alpha_q,
n_estimators=200,
max_depth=4,
learning_rate=0.05,
subsample=0.8,
min_samples_leaf=20,
random_state=42,
)
qr.fit(X_all_s, y_all)
quantile_preds[key] = float(qr.predict(X_latest_s)[0])
except Exception as _q_exc:
# Log instead of silently keeping the 0.0 defaults — downstream tail
# probabilities (prob_gt_10/20/40pct) would otherwise look like real
# neutral readings when the quantile models simply failed to fit.
print(f" {YELLOW}⚠ Quantile models failed ({str(_q_exc)[:60]}) — "
f"tail probabilities use neutral defaults{RESET}")
q75 = float(quantile_preds.get("q75", 0.0))
q90 = float(quantile_preds.get("q90", 0.0))
prob_positive = _sigmoid_prob(q75, threshold=0.0, scale=10.0, cap=0.95)
prob_positive = max(prob_positive, 0.20)
prob_gt_10pct = _sigmoid_prob(q75, threshold=0.10, scale=8.0, cap=0.80) if q75 > 0.03 else 0.0
prob_gt_20pct = _sigmoid_prob(q90, threshold=0.20, scale=5.0, cap=0.60) if q90 > 0.05 else 0.0
prob_gt_40pct = _sigmoid_prob(q90, threshold=0.40, scale=3.0, cap=0.40) if q90 > 0.10 else 0.0
prob_gt_40pct = min(prob_gt_40pct, prob_gt_20pct)
prob_gt_20pct = min(prob_gt_20pct, prob_gt_10pct)
prob_gt_10pct = min(prob_gt_10pct, prob_positive)
# ── Short-history magnitude clamp (2026) ─────────────────────────────────
# On thin histories the embargo is skipped/partial and the walk-forward yields very
# few independent OOS obs, so the ensemble freely extrapolates extreme magnitudes
# (e.g. APP printed +104% excess on n_oos=10, embargo SKIPPED). The DIRECTION may
# still be informative, but the MAGNITUDE is not credible — clamp it. Scales with
# effective sample size and embargo quality. Direction (sign) is always preserved.
_short_hist_cap = None
_esc = str(embargo_status or "")
if "SKIPPED" in _esc or n_oos_effective < 2:
_short_hist_cap = 0.25
elif "PARTIAL" in _esc or n_oos_effective < 4:
_short_hist_cap = 0.40
if _short_hist_cap is not None and abs(ensemble_pred) > _short_hist_cap:
_orig_ens = ensemble_pred
ensemble_pred = float(np.sign(ensemble_pred) * _short_hist_cap)
print(f" {YELLOW}⚠ Short-history magnitude clamp: excess "
f"{_orig_ens*100:+.0f}% → {ensemble_pred*100:+.0f}% "
f"(eff_oos~{n_oos_effective}, embargo {_esc or 'FULL'}){RESET}")
spy_baseline = 0.08
if spy_df is not None and len(spy_df) > 252:
try:
spy_adj = float(
spy_df["adj_close"].iloc[-1] / spy_df["adj_close"].iloc[-252] - 1
)
spy_baseline = 0.4 * spy_adj + 0.6 * 0.08
except Exception:
pass
absolute_return_pred = float(ensemble_pred + spy_baseline)
# Bound the live point estimate. Tree/NN models EXTRAPOLATE on a single stock's 252d-forward
# target (observed: +177% at 30% dir_acc) — the backtest clips its preds but the live output
# was unbounded. The blend already downweights unreliable ML via confidence, but an absurd
# headline number still misleads the reader and the LLM judge. Cap to a defensible 1yr band.
_pre_clip = absolute_return_pred
absolute_return_pred = float(np.clip(absolute_return_pred, -0.60, 1.00))
if abs(_pre_clip - absolute_return_pred) > 1e-6:
print(f" {DIM}ML point estimate clipped {_pre_clip*100:+.0f}% → {absolute_return_pred*100:+.0f}% "
f"(extrapolation guard){RESET}")
prob_gt_10pct_corrected = False
prob_positive_corrected = False
er = float(absolute_return_pred)
pp = float(prob_positive)
p10 = float(prob_gt_10pct)
if er > 0.10 and p10 < 0.05:
prob_gt_10pct = max(0.10, pp * 0.30)
prob_gt_10pct_corrected = True
if er > 0.05 and pp < 0.40:
prob_positive = max(0.45, pp)
prob_positive_corrected = True
if er < -0.05 and pp > 0.60:
prob_positive = min(0.55, pp)
prob_positive_corrected = True
if prob_gt_10pct_corrected or prob_positive_corrected:
prob_gt_10pct = min(prob_gt_10pct, prob_positive)
prob_gt_20pct = min(prob_gt_20pct, prob_gt_10pct)
prob_gt_40pct = min(prob_gt_40pct, prob_gt_20pct)
return {
"expected_return": absolute_return_pred,
"expected_excess_return": float(ensemble_pred),
"spy_baseline_assumed": float(spy_baseline),
"expected_return_raw": float(ensemble_pred_raw + spy_baseline),
"model_predictions": {k: float(v + spy_baseline) for k, v in model_preds.items()},
"model_predictions_raw": {
k: float(v + spy_baseline) for k, v in model_preds_raw.items()
},
"model_predictions_excess": model_preds,
"model_weights": model_weights,
"val_scores": val_scores,
"model_rank_ics": model_rank_ics,
"backtest_dir_accuracy": bt_dir_acc,
"dir_acc_capped": float(bt_dir_acc_capped),
"plausibility_warning": _plausibility_warning,
"backtest_mae": bt_mae,
"backtest_rank_ic": bt_rank_ic,
"n_oos_samples": n_oos,
"backtest_n_oos": n_oos,
"n_oos_effective": n_oos_effective,
"short_history_magnitude_cap": _short_hist_cap,
# "Reliable" needs enough INDEPENDENT yearly observations to mean anything: 8+ (≈ eight
# non-overlapping years) and better-than-coin-flip direction. Five points were being
# labelled reliable.
"dir_acc_reliable": bool(n_oos_effective >= 8 and bt_dir_acc >= 0.55),
"confidence": confidence,
"walk_forward_windows": windows_used,
"feature_importance": feat_importance,
"n_features": len(feature_cols),
"n_training_samples": len(clean),
"embargo_days_applied": int(EMBARGO_DAYS_EFFECTIVE),
"embargo_status": embargo_status,
"n_effective_training_samples": int(final_train_end),
"prob_positive": prob_positive,
"prob_gt_10pct": prob_gt_10pct,
"prob_gt_10pct_corrected": prob_gt_10pct_corrected,
"prob_gt_20pct": prob_gt_20pct,
"prob_gt_40pct": prob_gt_40pct,
"prob_positive_corrected": prob_positive_corrected,
"quantile_q75": q75,
"quantile_q90": q90,
"mean_reversion_flag": mr_flag,
"trailing_12m": trailing_12m,
"feature_dominance_flag": dominance_flag,
"feature_dominance_penalty": dominance_penalty,
}, final_scaler, feature_cols
# ─── Cross-Sectional Panel Model ────────────────────────────────────────────
# ─── Fundamental Trajectory ML ──────────────────────────────────────────────
def _extract_quarterly_series(data):
"""Extract quarterly time series for key fundamental metrics.
Returns dict of {metric: list_of_floats} sorted oldest→newest."""
series = {}
# EPS from earnings endpoint (with surprise history as auxiliary feature)
earnings = data.get("earnings", {})
if "quarterlyEarnings" in earnings:
rows = [(pd.Timestamp(q["fiscalDateEnding"]),
safe_float(q.get("reportedEPS"), None),
safe_float(q.get("surprisePercentage"), None))
for q in earnings["quarterlyEarnings"]
if q.get("fiscalDateEnding") and safe_float(q.get("reportedEPS"), None) is not None]
rows.sort(key=lambda x: x[0])
if rows:
series["eps"] = {
"dates": [r[0] for r in rows],
"values": [r[1] for r in rows],
"surprises": [r[2] for r in rows], # surprise % per quarter (may contain None)
}
# Revenue, operating income, net income, D&A from income statement
income = data.get("income", {})
if "quarterlyReports" in income:
buckets = {k: [] for k in ("revenue", "operating_income", "net_income", "da")}
for q in income["quarterlyReports"]:
try:
dt = pd.Timestamp(q["fiscalDateEnding"])
except Exception:
continue
rev = safe_float(q.get("totalRevenue"), None)
oi = safe_float(q.get("operatingIncome"), None)
ni = safe_float(q.get("netIncome"), None)
da = safe_float(q.get("depreciationAndAmortization"), None)
for name, val in [("revenue", rev), ("operating_income", oi),
("net_income", ni), ("da", da)]:
if val is not None:
buckets[name].append((dt, val))
for name, rows in buckets.items():
rows.sort(key=lambda x: x[0])
if len(rows) >= 5:
series[name] = {"dates": [r[0] for r in rows], "values": [r[1] for r in rows]}
# FCF from cash flow statement
cashflow = data.get("cashflow", {})
if "quarterlyReports" in cashflow:
fcf_rows = []
for q in cashflow["quarterlyReports"]:
try:
dt = pd.Timestamp(q["fiscalDateEnding"])
except Exception:
continue
ocf = safe_float(q.get("operatingCashflow"), None)
capex = safe_float(q.get("capitalExpenditures"), None)
if ocf is not None:
fcf = ocf - abs(capex) if capex is not None else ocf
fcf_rows.append((dt, fcf))
fcf_rows.sort(key=lambda x: x[0])
if len(fcf_rows) >= 5:
series["fcf"] = {"dates": [r[0] for r in fcf_rows], "values": [r[1] for r in fcf_rows]}
return series
def _forecast_metric(values, n_ahead=4):
"""Train Elastic Net + XGBoost ensemble on quarterly lag features and forecast n_ahead steps.
Returns (predictions_list, confidence) or (None, None)."""
n = len(values)
if n < 2:
return None, None
# 2-4 quarters: linear extrapolation
if n < 5:
slope = np.mean(np.diff(values[-min(4, n):]))
return [values[-1] + slope * (i + 1) for i in range(n_ahead)], 0.15
# 5-7 quarters: Holt exponential smoothing
if n < 8:
try:
from statsmodels.tsa.holtwinters import ExponentialSmoothing
model = ExponentialSmoothing(values, trend="add", seasonal=None).fit()
forecast = model.forecast(n_ahead)
return list(forecast), 0.30
except Exception:
slope = np.mean(np.diff(values[-4:]))
return [values[-1] + slope * (i + 1) for i in range(n_ahead)], 0.20
# Build supervised dataset: features = [lag4, lag3, lag2, lag1, qoq3, qoq2, qoq1, yoy, slope]
X_rows, y_rows = [], []
for i in range(4, n):
lag = values[i - 4: i]
qoq = []
for j in range(1, 4):
base = lag[j - 1]
qoq.append((lag[j] - base) / abs(base) if base != 0 else 0.0)
yoy_base = values[i - 5] if i >= 5 else values[0]
yoy = (values[i - 1] - yoy_base) / abs(yoy_base) if yoy_base != 0 else 0.0
slope = float(np.polyfit(range(4), lag, 1)[0]) if not any(np.isnan(lag)) else 0.0
feat = list(lag) + qoq + [yoy, slope]
X_rows.append(feat)
y_rows.append(values[i])
if len(X_rows) < 3:
slope = np.mean(np.diff(values[-4:]))
return [values[-1] + slope * (i + 1) for i in range(n_ahead)], 0.25
X = np.nan_to_num(np.array(X_rows, dtype=float), nan=0.0)
y = np.array(y_rows, dtype=float)
# Exponential decay sample weights: half-life = 12 quarters (3 years).
# Older quarters progressively down-weighted — business dynamics from 15 years
# ago are far less predictive than the past 3 years.
half_life = 12.0
decay = np.exp(-np.log(2) / half_life * np.arange(len(y) - 1, -1, -1))
sample_weights = decay / decay.sum() * len(decay)
# OOS validation on last 2 points
dir_acc = 0.5
if len(X) > 4:
X_tr, X_vl = X[:-2], X[-2:]
y_tr, y_vl = y[:-2], y[-2:]
w_tr = sample_weights[:-2]
scaler_v = StandardScaler()
r_v = ElasticNet(alpha=0.001, l1_ratio=0.5, max_iter=2000, random_state=42)
r_v.fit(scaler_v.fit_transform(X_tr), y_tr, sample_weight=w_tr)
pv = r_v.predict(scaler_v.transform(X_vl))
dir_acc = float(np.mean(np.sign(pv - y_tr[-1]) == np.sign(y_vl - y_tr[-1])))
conf = 0.25 + 0.45 * dir_acc # 0.25 → 0.70
# Train on full data with recency weights
scaler = StandardScaler()
enet = ElasticNet(alpha=0.001, l1_ratio=0.5, max_iter=2000, random_state=42)
enet.fit(scaler.fit_transform(X), y, sample_weight=sample_weights)
xgb_model = XGBRegressor(n_estimators=60, max_depth=3, learning_rate=0.08,
random_state=42, verbosity=0)
xgb_ok = False
try:
xgb_model.fit(X, y, sample_weight=sample_weights)
xgb_ok = True
except Exception:
pass
# Recursive multi-step forecast
preds = []
history = list(values)
for step in range(n_ahead):
lag = history[-4:]
qoq = []
for j in range(1, 4):
base = lag[j - 1]
qoq.append((lag[j] - base) / abs(base) if base != 0 else 0.0)
yoy_base = history[-5] if len(history) >= 5 else history[0]
yoy = (history[-1] - yoy_base) / abs(yoy_base) if yoy_base != 0 else 0.0
slope = float(np.polyfit(range(4), lag, 1)[0]) if not any(np.isnan(lag)) else 0.0
feat = np.nan_to_num(np.array(lag + qoq + [yoy, slope]).reshape(1, -1), nan=0.0)
r_p = enet.predict(scaler.transform(feat))[0]
x_p = xgb_model.predict(feat)[0] if xgb_ok else r_p
preds.append(float(0.5 * r_p + 0.5 * x_p))
history.append(preds[-1])
return preds, min(conf, 0.72)
def predict_fundamentals_ml(data):
"""
Stage 1: Predict next 4 quarters for each key fundamental metric,
aggregate to annual figures, and return a structured prediction dict.
"""
quarterly = _extract_quarterly_series(data)
if not quarterly:
return None
overview = data.get("overview", {})
shares = safe_float(overview.get("SharesOutstanding")) or \
safe_float(overview.get("SharesFloat"))
# Determine whether this is a cyclical (commodity-driven) company.
# Cycle normalization thresholds are tighter for cyclicals (mean-reverting commodity EPS)
# and looser for secular growers (genuine structural earnings improvement).
_sec_pm = (overview.get("Sector") or "").upper()
_ind_pm = (overview.get("Industry") or "").lower()
_cyc_sectors = {"ENERGY", "BASIC MATERIALS", "MATERIALS"}
_cyc_kw = {"oil", "gas", "gold", "silver", "copper", "mining", "steel",
"aluminum", "coal", "fertilizer", "potash", "ammonia", "refin"}
_is_cyclical_pm = (_sec_pm in _cyc_sectors or any(k in _ind_pm for k in _cyc_kw))
pred = {}
raw_r = {}
for metric, info in quarterly.items():
vals = info["values"]
preds, conf = _forecast_metric(vals, n_ahead=4)
if preds is None:
continue
raw_r[metric] = {
"quarterly_preds": preds,
"annual_sum": float(sum(preds)),
"annual_mean": float(np.mean(preds)),
"last_ttm": float(sum(vals[-4:])) if len(vals) >= 4 else float(vals[-1] * 4),
"confidence": conf,
"n_quarters": len(vals),
}
if not raw_r:
return None
# EPS — blend ML forecast with analyst consensus + beat-rate adjustment
if "eps" in raw_r:
r = raw_r["eps"]
info = quarterly.get("eps", {})
ml_raw_eps = r["annual_sum"]
ttm_eps = r["last_ttm"]
pred["eps_ml_raw"] = ml_raw_eps
pred["eps_ttm_current"] = ttm_eps
pred["eps_quarters"] = r["n_quarters"]
# Surprise history (used to calibrate the anchor)
surprises = [s for s in info.get("surprises", []) if s is not None]
avg_surp = 0.0
beat_rate = 0.5
surp_trend = 0.0
if surprises:
recent_surp = surprises[-8:]
avg_surp = float(np.mean(recent_surp))
beat_rate = float(np.mean([1 if s > 0 else 0 for s in recent_surp]))
if len(recent_surp) >= 8:
surp_trend = float(np.mean(recent_surp[-4:])) - float(np.mean(recent_surp[:4]))
pred["eps_avg_surprise_pct"] = avg_surp
pred["eps_beat_rate"] = beat_rate
pred["eps_beat_rate_4q"] = float(np.mean([1 if s_ > 0 else 0 for s_ in surprises[-4:]])) if surprises else None
pred["eps_beat_n"] = len(surprises[-8:])
pred["eps_surprise_trend"] = surp_trend
# ── Analyst consensus: time-weighted composite using FY1 and FY2 estimates ──
# The ML model predicts a rolling 12-month window. Analyst estimates are fiscal-year
# aligned. Weight FY1 vs FY2 by how many months of each fiscal year fall inside
# the ML's 12-month forward window, anchored to the company's fiscal year end.
_ee = data.get("earnings_estimates_consensus") or {}
_ee_eps = _ee.get("current_year_eps") # FY1 — current fiscal year consensus
_ee_next_eps = _ee.get("next_year_eps") # FY2 — next fiscal year consensus
_ee_n_analysts = int(_ee.get("analyst_count") or 0)
if _ee_n_analysts == 0:
# No contributors ⇒ there is no consensus. The FY figures the provider still returns are
# not a Street number and must never anchor the forecast under a consensus label.
_ee_eps = None; _ee_next_eps = None
# Fiscal year end month from OVERVIEW (e.g. "December" → 12)
_overview = data.get("overview", {})
_fy_end_str = (_overview.get("FiscalYearEnd") or "December").strip()
_month_map = {
"january": 1, "february": 2, "march": 3, "april": 4,
"may": 5, "june": 6, "july": 7, "august": 8,
"september": 9, "october": 10, "november": 11, "december": 12,
}
_fy_end_month = _month_map.get(_fy_end_str.lower(), 12)
_today = pd.Timestamp.now()
_next_fy_close = pd.Timestamp(year=_today.year, month=_fy_end_month, day=28)
if _next_fy_close <= _today:
_next_fy_close = pd.Timestamp(year=_today.year + 1, month=_fy_end_month, day=28)
_months_remaining = max(0, min(12,
(_next_fy_close.year - _today.year) * 12
+ (_next_fy_close.month - _today.month)
))
# Time-weighted composite: months remaining drives FY1 weight; complement is FY2
_curr_w = _months_remaining / 12.0
_next_w = 1.0 - _curr_w
if _ee_eps is not None and _ee_next_eps is not None:
_time_adj_anchor_raw = _curr_w * _ee_eps + _next_w * _ee_next_eps
_consensus_source = (
f"TIME_WEIGHTED(FY1×{_curr_w:.0%}+FY2×{_next_w:.0%},N={_ee_n_analysts})"
)
elif _ee_eps is not None:
_time_adj_anchor_raw = _ee_eps
_consensus_source = f"FY1_ONLY(N={_ee_n_analysts})"
elif _ee_next_eps is not None:
_time_adj_anchor_raw = _ee_next_eps
_consensus_source = "FY2_ONLY"
else:
_time_adj_anchor_raw = data.get("analyst_consensus_eps") # quarterly-sum fallback
_consensus_source = "PROVIDER_QUARTERLY_ESTIMATES (contributor count unknown — not consensus)" if _time_adj_anchor_raw else "NONE"
pred["eps_consensus_source"] = _consensus_source
pred["eps_consensus_is_consensus"] = bool(_ee_n_analysts) and _consensus_source.startswith(("TIME", "FY1", "FY2"))
# Analyst count confidence: 1 analyst → 70% trust weight; 15+ → 100%
_analyst_conf = float(np.clip(0.70 + 0.30 * (_ee_n_analysts / 15.0), 0.70, 1.00))
# ── Analyst growth trajectory (FY1 → FY2) vs ML implied growth ──
analyst_eps_growth = None
ml_implied_growth = None
_trajectory_conflict = False
if (_ee_eps is not None and _ee_next_eps is not None
and abs(_ee_eps) > 0.01 and abs(_ee_next_eps) > 0.01):
analyst_eps_growth = (_ee_next_eps - _ee_eps) / abs(_ee_eps)
if ttm_eps != 0:
ml_implied_growth = (ml_raw_eps - ttm_eps) / abs(ttm_eps)
if analyst_eps_growth is not None and ml_implied_growth is not None:
_a_dir = int(np.sign(analyst_eps_growth))
_m_dir = int(np.sign(ml_implied_growth))
# Flag only when both signals are material (>10%) and point opposite directions
_trajectory_conflict = (
_a_dir != 0 and _m_dir != 0 and _a_dir != _m_dir
and abs(analyst_eps_growth) > 0.10
and abs(ml_implied_growth) > 0.10
)
pred["eps_analyst_growth_fy1_fy2"] = analyst_eps_growth
pred["eps_ml_implied_growth"] = ml_implied_growth
pred["eps_trajectory_conflict"] = _trajectory_conflict
adjusted_analyst_anchor = None
if _time_adj_anchor_raw is not None and _time_adj_anchor_raw != 0:
surprise_adj_factor = 1.0 + (avg_surp / 100.0) * beat_rate
surprise_adj_factor = float(np.clip(surprise_adj_factor, 0.80, 1.30))
adjusted_analyst_anchor = float(_time_adj_anchor_raw * surprise_adj_factor)
pred["eps_analyst_raw"] = float(_time_adj_anchor_raw)
pred["eps_analyst_adjusted"] = float(adjusted_analyst_anchor)
pred["eps_analyst_fy1"] = float(_ee_eps) if _ee_eps else None
pred["eps_analyst_fy2"] = float(_ee_next_eps) if _ee_next_eps else None
pred["eps_analyst_months_rem"] = _months_remaining
pred["eps_surprise_adj_factor"] = surprise_adj_factor
pred["eps_consensus_source"] = _consensus_source
pred["eps_analyst_count"] = _ee_n_analysts
pred["eps_analyst_conf"] = _analyst_conf
else:
pred["eps_analyst_raw"] = None
pred["eps_analyst_adjusted"] = None
pred["eps_analyst_fy1"] = None
pred["eps_analyst_fy2"] = None
pred["eps_analyst_months_rem"] = _months_remaining
pred["eps_consensus_source"] = "NONE"
pred["eps_analyst_count"] = 0
pred["eps_analyst_conf"] = 0.0
if adjusted_analyst_anchor is not None:
ml_anchor_divergence = (
abs(ml_raw_eps - adjusted_analyst_anchor) / abs(adjusted_analyst_anchor)
if adjusted_analyst_anchor != 0 else 0.0
)
if ml_anchor_divergence > 0.50:
ml_weight, anchor_weight = 0.35, 0.65
anchor_flag = "HEAVY_ANCHOR(gap>50%)"
elif ml_anchor_divergence > 0.25:
ml_weight, anchor_weight = 0.50, 0.50
anchor_flag = "BALANCED_ANCHOR(gap25-50%)"
else:
ml_weight, anchor_weight = 0.60, 0.40
anchor_flag = "STANDARD_ANCHOR"
# ── Three-way divergence: is ML outside both FY1 and FY2? ──
if (_ee_eps is not None and _ee_next_eps is not None
and abs(_ee_eps) > 0.01 and abs(_ee_next_eps) > 0.01):
_lo = min(_ee_eps, _ee_next_eps) * 0.85 # 15% tolerance band
_hi = max(_ee_eps, _ee_next_eps) * 1.15
_ml_outside = not (_lo <= ml_raw_eps <= _hi)
pred["eps_ml_outside_analyst_range"] = _ml_outside
if _ml_outside and ml_anchor_divergence > 0.25:
anchor_weight = min(anchor_weight + 0.10, 0.80)
anchor_flag += "+OUTSIDE_RANGE"
else:
pred["eps_ml_outside_analyst_range"] = None
# Trajectory conflict: ML and analysts disagree on earnings direction
if _trajectory_conflict:
anchor_weight = min(anchor_weight + 0.10, 0.80)
anchor_flag += "+TRAJECTORY_CONFLICT"
# Scale by analyst coverage: thin coverage → lean on ML
anchor_weight = anchor_weight * _analyst_conf
ml_weight = 1.0 - anchor_weight
blended_eps = ml_weight * ml_raw_eps + anchor_weight * adjusted_analyst_anchor
pred["eps_annual"] = float(blended_eps)
pred["eps_ml_weight"] = ml_weight
pred["eps_anchor_weight"] = anchor_weight
pred["eps_anchor_flag"] = anchor_flag
pred["eps_ml_anchor_divergence"] = float(ml_anchor_divergence)
else:
blended_eps = ml_raw_eps
pred["eps_annual"] = float(blended_eps)
pred["eps_anchor_flag"] = "NO_ANCHOR"
pred["eps_ml_anchor_divergence"] = None
pred["eps_ml_outside_analyst_range"] = None
vals_eps = info.get("values") or []
if r["n_quarters"] >= 8 and len(vals_eps) >= 8:
older_ttm = float(sum(vals_eps[-8:-4]))
ttm_yoy_growth = (ttm_eps - older_ttm) / abs(older_ttm) if older_ttm != 0 else 0.0
else:
ttm_yoy_growth = 0.0
pred["ttm_yoy_eps_growth"] = float(ttm_yoy_growth)
# ── One-time charge detection ──────────────────────────────────────────
# If the most recent quarter's EPS surprise is below -50% AND the prior
# 3 quarters all beat, flag as likely one-time and shift anchor weight higher.
_latest_surp = surprises[-1] if surprises else None
_prior_surps = surprises[-4:-1] if len(surprises) >= 4 else []
_prior_all_positive = len(_prior_surps) >= 3 and all(s > 0 for s in _prior_surps)
_one_time_charge = (
_latest_surp is not None
and _latest_surp < -50.0
and _prior_all_positive
)
pred["eps_one_time_charge_flag"] = _one_time_charge
if _one_time_charge and adjusted_analyst_anchor is not None:
# One-time miss: trust analysts more, pull anchor weight up by 15pp
anchor_weight = min(anchor_weight + 0.15, 0.80)
ml_weight = 1.0 - anchor_weight
blended_eps = ml_weight * ml_raw_eps + anchor_weight * adjusted_analyst_anchor
pred["eps_annual"] = float(blended_eps)
pred["eps_anchor_flag"] = (pred.get("eps_anchor_flag") or "") + "+ONE_TIME_CHARGE"
# ── Cyclically-normalized EPS ───────────────────────────────────────────
# Anchors extreme EPS readings toward the long-run (40-quarter) median to
# prevent cycle peaks from generating unrealistic fair value targets.
#
# Cyclicals (commodity/energy): tight thresholds — EPS is mean-reverting.
# Secular growers (tech/healthcare): loose thresholds — structural improvement
# is real; over-aggressive anchoring understates earnings quality.
#
# 2026 refinement: for non-cyclicals, gate the anchor on whether REVENUE is
# also at a multi-year peak. EPS surges driven by margin expansion (LLY/GLP-1,
# NVDA/AI) with normal revenue trajectory are structural — soften the anchor.
# EPS surges with concurrent revenue spikes are cycle peaks — full anchor.
_peak_threshold = 1.50 if _is_cyclical_pm else 2.50
_high_threshold = 0.80 if _is_cyclical_pm else 1.50
# Compute revenue deviation against its own 40Q median to disambiguate
rev_vals_cycle = quarterly.get("revenue", {}).get("values") or []
rev_deviation = None
if len(rev_vals_cycle) >= 16:
rev_anchor_w = rev_vals_cycle[-40:] if len(rev_vals_cycle) >= 40 else rev_vals_cycle
rev_pos = [v for v in rev_anchor_w if v > 0]
if rev_pos:
rev_normalized = float(np.median(rev_pos)) * 4
rev_ttm_local = float(sum(rev_vals_cycle[-4:])) if len(rev_vals_cycle) >= 4 else None
if rev_normalized > 0 and rev_ttm_local:
rev_deviation = (rev_ttm_local - rev_normalized) / rev_normalized
cycle_adj_label = None
if len(vals_eps) >= 16:
# Use up to 40 quarters for the long-run anchor; filter out negative EPS for
# profitability-anchoring (negatives distort the mean for growth companies)
anchor_window = vals_eps[-40:] if len(vals_eps) >= 40 else vals_eps
pos_eps = [v for v in anchor_window if v > 0]
if pos_eps and ttm_eps > 0:
normalized_eps_ttm = float(np.median(pos_eps)) * 4 # median quarterly → TTM
deviation = (ttm_eps - normalized_eps_ttm) / abs(normalized_eps_ttm) if normalized_eps_ttm != 0 else 0.0
pred["eps_cycle_deviation"] = float(deviation)
pred["eps_cycle_rev_deviation"] = (
float(rev_deviation) if rev_deviation is not None else None
)
pred["eps_normalized_ttm"] = float(normalized_eps_ttm)
# Structural margin-expansion detection (non-cyclicals only):
# EPS surged but revenue is normal → operating leverage / pricing power,
# not a cycle peak. Soften the anchor strength accordingly.
margin_expansion_mode = (
not _is_cyclical_pm
and rev_deviation is not None
and rev_deviation < 1.00 # revenue < 2× long-run median
and deviation > 2.00 # EPS still well above its median
)
if deviation > _peak_threshold: # EPS > (1.5× cyclical | 2.5× secular) long-run median
if margin_expansion_mode:
# Structural — anchor only ~30% of the way (was 65%)
normalized_anchor = normalized_eps_ttm * 1.40 # allow more upside
anchor_w_e, blend_w_e = 0.30, 0.70
cycle_tag = "STRUCTURAL_MARGIN_ANCHOR"
else:
normalized_anchor = normalized_eps_ttm * 1.20
anchor_w_e, blend_w_e = 0.65, 0.35
cycle_tag = "CYCLE_PEAK_ANCHOR"
original_blended = blended_eps
blended_eps = blend_w_e * blended_eps + anchor_w_e * normalized_anchor
pred["eps_annual"] = float(blended_eps)
cycle_adj_label = (
f"{cycle_tag} (eps_dev:{deviation*100:+.0f}% "
f"rev_dev:{(rev_deviation*100) if rev_deviation is not None else 0:+.0f}% "
f"${original_blended:.2f}→${blended_eps:.2f})"
)
elif deviation > _high_threshold: # elevated but not peak
if margin_expansion_mode:
normalized_anchor = normalized_eps_ttm * 1.30
anchor_w_e, blend_w_e = 0.25, 0.75
cycle_tag = "STRUCTURAL_MARGIN_HIGH"
else:
normalized_anchor = normalized_eps_ttm * 1.15
anchor_w_e, blend_w_e = 0.45, 0.55
cycle_tag = "CYCLE_HIGH_ANCHOR"
original_blended = blended_eps
blended_eps = blend_w_e * blended_eps + anchor_w_e * normalized_anchor
pred["eps_annual"] = float(blended_eps)
cycle_adj_label = (
f"{cycle_tag} (eps_dev:{deviation*100:+.0f}% "
f"rev_dev:{(rev_deviation*100) if rev_deviation is not None else 0:+.0f}% "
f"${original_blended:.2f}→${blended_eps:.2f})"
)
elif deviation < -0.60: # current EPS < 0.4× long-run median → cycle trough
normalized_anchor = normalized_eps_ttm * 0.85
original_blended = blended_eps
blended_eps = 0.60 * blended_eps + 0.40 * normalized_anchor
pred["eps_annual"] = float(blended_eps)
cycle_adj_label = f"CYCLE_TROUGH_ANCHOR (dev:{deviation*100:+.0f}%)"
else:
pred["eps_cycle_deviation"] = None
pred["eps_cycle_rev_deviation"] = None
pred["eps_normalized_ttm"] = None
else:
pred["eps_cycle_deviation"] = None
pred["eps_cycle_rev_deviation"] = None
pred["eps_normalized_ttm"] = None
# Prior YoY dampen still applies on top for extreme recent acceleration
if cycle_adj_label:
pred["eps_cyclical_adjustment"] = cycle_adj_label
elif ttm_yoy_growth > 2.00:
baseline_eps = ttm_eps * 1.10
original_blended = blended_eps
blended_eps = 0.40 * blended_eps + 0.60 * baseline_eps
pred["eps_annual"] = float(blended_eps)
pred["eps_cyclical_adjustment"] = (
f"HEAVY_DAMPEN (TTM YoY +{ttm_yoy_growth*100:.0f}%, orig ${original_blended:.2f} → ${blended_eps:.2f})"
)
elif ttm_yoy_growth > 1.00:
baseline_eps = ttm_eps * 1.15
original_blended = blended_eps
blended_eps = 0.55 * blended_eps + 0.45 * baseline_eps
pred["eps_annual"] = float(blended_eps)
pred["eps_cyclical_adjustment"] = f"MODERATE_DAMPEN (TTM YoY +{ttm_yoy_growth*100:.0f}%)"
elif ttm_yoy_growth > 0.50:
baseline_eps = ttm_eps * 1.20
blended_eps = 0.70 * blended_eps + 0.30 * baseline_eps
pred["eps_annual"] = float(blended_eps)
pred["eps_cyclical_adjustment"] = f"LIGHT_DAMPEN (TTM YoY +{ttm_yoy_growth*100:.0f}%)"
else:
pred["eps_cyclical_adjustment"] = None
# ── Consensus sanity gate ────────────────────────────────────────────────
# A per-name model must not silently overrule a well-covered consensus: LLY's model
# printed $20.20 (-36%) at "75% confidence" against 27 analysts at $36.71 because the
# cyclical-peak anchor misread a structural drug launch as a commodity peak. When a
# deep consensus exists and the model diverges by >25%, shrink hard toward consensus
# and say so; if the divergence came from a cyclical anchor on a NON-cyclical name
# whose consensus growth is positive, treat the anchor as a misfire and go to consensus.
pred["eps_consensus_gate"] = None
# typed lineage of the forecast: how much of it is the model's own (0 = it IS the consensus anchor); an
# engine-vs-consensus comparison is published only for a forecast that is not consensus itself (relations.py)
pred["eps_consensus_anchor"] = None
try:
if (data.get("restatement") and adjusted_analyst_anchor and adjusted_analyst_anchor > 0 and _ee_n_analysts >= 8):
# Reported statements include a divested business; the per-name model was fit on
# them. Analysts model the continuing company, so their consensus IS the forecast.
_orig = blended_eps
blended_eps = float(adjusted_analyst_anchor)
pred["eps_annual"] = float(blended_eps)
pred["eps_consensus_gate"] = (f"restatement — statements still include {data['restatement']['business']}; "
f"forecast anchored to the post-divestiture consensus (N={_ee_n_analysts}): "
f"${_orig:.2f} → ${blended_eps:.2f}")
pred["eps_consensus_anchor"] = {"model_weight": 0.0, "reason": "RESTATEMENT", "n_analysts": _ee_n_analysts}
print(f" {YELLOW}⚠ EPS consensus gate: {pred['eps_consensus_gate']}{RESET}")
elif adjusted_analyst_anchor and adjusted_analyst_anchor > 0 and _ee_n_analysts >= 10:
_dev = (blended_eps - adjusted_analyst_anchor) / adjusted_analyst_anchor
if abs(_dev) > 0.25:
_misfire = (cycle_adj_label and "CYCLE_PEAK" in str(cycle_adj_label)
and not _is_cyclical_pm and ttm_eps > 0
and adjusted_analyst_anchor >= ttm_eps)
_w_model = 0.0 if _misfire else 0.30
_orig = blended_eps
blended_eps = _w_model * blended_eps + (1 - _w_model) * adjusted_analyst_anchor
pred["eps_annual"] = float(blended_eps)
pred["eps_consensus_anchor"] = {"model_weight": _w_model, "reason": "MISFIRE" if _misfire else "DIVERGENCE",
"n_analysts": _ee_n_analysts}
pred["eps_consensus_gate"] = (
f"{'cyclical-anchor misfire on a secular grower — replaced by the' if _misfire else 'model EPS was ' + format(_dev*100, '+.0f') + '% against the'} "
f"coverage-weighted consensus anchor ${adjusted_analyst_anchor:.2f} (N={_ee_n_analysts}, "
f"FY1/FY2 time-weighted and surprise-adjusted); model forecast shrunk toward it, "
f"${_orig:.2f} → ${blended_eps:.2f}")
print(f" {YELLOW}⚠ EPS consensus gate: {pred['eps_consensus_gate']}{RESET}")
except Exception:
pass
pred["eps_growth"] = float(np.clip(
(blended_eps - ttm_eps) / abs(ttm_eps), -1.0, 5.0
)) if ttm_eps != 0 else 0.0
eps_conf = r["confidence"]
if beat_rate >= 0.75 and avg_surp > 2:
eps_conf = min(eps_conf * 1.15, 0.75)
elif beat_rate <= 0.35 or avg_surp < -3:
eps_conf = eps_conf * 0.85
# No penalty for missing analyst coverage — it's a data availability issue,
# not a signal that the ML forecast is wrong. Uncovered stocks (small-caps,
# international names) should be judged on ML quality alone.
if adjusted_analyst_anchor is not None:
divergence = pred.get("eps_ml_anchor_divergence") or 0.0
if divergence > 0.50:
eps_conf = eps_conf * 0.65
pred["eps_confidence"] = float(np.clip(eps_conf, 0.05, 0.90))
# Revenue — apply cycle normalization for cyclical/commodity companies
if "revenue" in raw_r:
r = raw_r["revenue"]
rev_pred = r["annual_sum"]
rev_ttm = r["last_ttm"]
rev_vals = quarterly.get("revenue", {}).get("values") or []
if len(rev_vals) >= 16 and rev_ttm > 0:
rev_anchor_window = rev_vals[-40:] if len(rev_vals) >= 40 else rev_vals
pos_rev = [v for v in rev_anchor_window if v > 0]
if pos_rev:
rev_normalized_ttm = float(np.median(pos_rev)) * 4
rev_deviation = (rev_ttm - rev_normalized_ttm) / rev_normalized_ttm if rev_normalized_ttm != 0 else 0.0
# Mean-reversion toward the long-run median is a COMMODITY assumption; on a
# secular grower it manufactures a revenue collapse (LLY: -20% predicted against
# +48% delivered and raised guidance). Apply it to cyclical names only.
if _is_cyclical_pm and rev_deviation > 1.20: # TTM revenue > 2.2× long-run median
rev_pred = 0.45 * rev_pred + 0.55 * (rev_normalized_ttm * 1.15)
elif _is_cyclical_pm and rev_deviation > 0.60: # elevated
rev_pred = 0.65 * rev_pred + 0.35 * (rev_normalized_ttm * 1.10)
# ── Revenue consensus gate (mirror of the EPS gate) ──
pred["rev_consensus_gate"] = None
pred["rev_consensus_anchor"] = None
try:
_eec = data.get("earnings_estimates_consensus") or {}
_r1, _r2 = _eec.get("current_year_revenue"), _eec.get("next_year_revenue")
_nA = int(_eec.get("analyst_count") or 0)
_rc = (0.25 * _r1 + 0.75 * _r2) if (_r1 and _r2) else (_r2 or _r1)
if _rc and _rc > 0 and _nA >= 8 and rev_pred and data.get("restatement"):
_orig_r = rev_pred
rev_pred = float(_rc)
pred["rev_consensus_gate"] = (f"restatement — reported revenue still includes {data['restatement']['business']}; "
f"forecast anchored to the post-divestiture consensus (N={_nA}): "
f"${_orig_r/1e9:.1f}B → ${rev_pred/1e9:.1f}B")
pred["rev_consensus_anchor"] = {"model_weight": 0.0, "reason": "RESTATEMENT", "n_analysts": _nA}
print(f" {YELLOW}⚠ Revenue consensus gate: {pred['rev_consensus_gate']}{RESET}")
elif _rc and _rc > 0 and _nA >= 10 and rev_pred:
_rdev = (rev_pred - _rc) / _rc
if abs(_rdev) > 0.20:
_orig_r = rev_pred
rev_pred = 0.30 * rev_pred + 0.70 * _rc
pred["rev_consensus_anchor"] = {"model_weight": 0.30, "reason": "DIVERGENCE", "n_analysts": _nA}
pred["rev_consensus_gate"] = (f"model revenue was {_rdev*100:+.0f}% against the coverage-weighted "
f"consensus anchor ${_rc/1e9:.1f}B (N={_nA}, FY1/FY2 time-weighted); "
f"model forecast shrunk toward it, ${_orig_r/1e9:.1f}B → ${rev_pred/1e9:.1f}B")
print(f" {YELLOW}⚠ Revenue consensus gate: {pred['rev_consensus_gate']}{RESET}")
except Exception:
pass
pred["revenue_annual"] = rev_pred
pred["revenue_current"] = rev_ttm
base = rev_ttm
if data.get("restatement") and pred.get("rev_consensus_gate", "").startswith("restatement"):
# like-for-like: the continuing company's current-FY consensus is the base, not the
# consolidated TTM that still contains the divested unit (that pairing printed a
# "-4.6% revenue decline" for a company guiding to +6-8%).
try:
_rb = float((data.get("earnings_estimates_consensus") or {}).get("current_year_revenue") or 0)
if _rb > 0:
base = _rb; pred["revenue_current"] = _rb
pred["rev_base_note"] = (f"revenue growth measured against the continuing company's current-FY consensus "
f"(${_rb/1e9:.1f}B), not the reported TTM (${rev_ttm/1e9:.1f}B) that still includes "
f"{data['restatement']['business']}")
except Exception:
pass
pred["rev_growth"] = np.clip((rev_pred - base) / abs(base), -1.0, 2.0) if base != 0 else 0.0
pred["rev_confidence"] = r["confidence"]
if shares and shares > 0:
pred["rev_per_share"] = rev_pred / shares
pred["rev_per_share_current"] = rev_ttm / shares
# Operating margin
if "operating_income" in raw_r and "revenue" in raw_r:
oi_pred = raw_r["operating_income"]["annual_sum"]
rev_pred = raw_r["revenue"]["annual_sum"]
oi_curr = raw_r["operating_income"]["last_ttm"]
rev_curr = raw_r["revenue"]["last_ttm"]
if rev_pred != 0:
pred["op_margin_predicted"] = oi_pred / rev_pred
if rev_curr != 0:
pred["op_margin_current"] = oi_curr / rev_curr
if "op_margin_predicted" in pred and "op_margin_current" in pred:
pred["margin_change"] = pred["op_margin_predicted"] - pred["op_margin_current"]
# Net margin
if "net_income" in raw_r and "revenue" in raw_r:
ni_pred = raw_r["net_income"]["annual_sum"]
rev_pred = raw_r["revenue"]["annual_sum"]
ni_curr = raw_r["net_income"]["last_ttm"]
rev_curr = raw_r["revenue"]["last_ttm"]
if rev_pred != 0:
pred["net_margin_predicted"] = ni_pred / rev_pred
if rev_curr != 0:
pred["net_margin_current"] = ni_curr / rev_curr
# FCF — cycle normalization and confidence penalty at extremes
if "fcf" in raw_r:
r = raw_r["fcf"]
fcf_pred = r["annual_sum"]
fcf_ttm = r["last_ttm"]
fcf_conf = r["confidence"]
fcf_vals = quarterly.get("fcf", {}).get("values") or []
if len(fcf_vals) >= 16 and fcf_ttm > 0:
fcf_anchor_window = fcf_vals[-40:] if len(fcf_vals) >= 40 else fcf_vals
pos_fcf = [v for v in fcf_anchor_window if v > 0]
if pos_fcf:
fcf_normalized_ttm = float(np.median(pos_fcf)) * 4
fcf_deviation = (fcf_ttm - fcf_normalized_ttm) / fcf_normalized_ttm if fcf_normalized_ttm != 0 else 0.0
if fcf_deviation > 1.20:
if _is_cyclical_pm: # mean-reversion is a commodity assumption (see revenue)
fcf_pred = 0.45 * fcf_pred + 0.55 * (fcf_normalized_ttm * 1.15)
fcf_conf *= 0.80 # wider uncertainty at cycle extremes
elif fcf_deviation > 0.60:
if _is_cyclical_pm:
fcf_pred = 0.65 * fcf_pred + 0.35 * (fcf_normalized_ttm * 1.10)
fcf_conf *= 0.90
# When deep analyst consensus has already overruled the earnings/revenue models, a
# collapsing FCF forecast is model error, not evidence — bound the decline.
pred["fcf_bound_note"] = None
try:
if (pred.get("eps_consensus_gate") or pred.get("rev_consensus_gate")) and fcf_ttm and fcf_ttm > 0:
_floor = fcf_ttm * 0.75
if fcf_pred < _floor:
pred["fcf_bound_note"] = f"FCF forecast bounded at -25% (model said {((fcf_pred/fcf_ttm)-1)*100:+.0f}%) after consensus overrode the earnings model"
fcf_pred = _floor
print(f" {YELLOW}⚠ {pred['fcf_bound_note']}{RESET}")
except Exception:
pass
pred["fcf_annual"] = fcf_pred
pred["fcf_current"] = fcf_ttm
pred["fcf_confidence"] = fcf_conf
if shares and shares > 0:
pred["fcf_per_share"] = fcf_pred / shares
pred["fcf_per_share_current"] = fcf_ttm / shares
# EPS-FCF consistency (earnings quality / capex cycle / model error)
if "eps" in raw_r and "fcf" in raw_r:
eps_growth = pred.get("eps_growth", 0)
fcf_curr = pred.get("fcf_current")
fcf_pred = pred.get("fcf_annual")
if fcf_curr is not None and fcf_pred is not None and fcf_curr != 0:
fcf_growth = (fcf_pred - fcf_curr) / abs(fcf_curr)
pred["fcf_growth"] = float(fcf_growth)
_gated = bool(pred.get("eps_consensus_gate"))
if _gated:
pred["eps_fcf_inconsistency"] = "skipped — EPS anchored to deep analyst consensus"
elif eps_growth > 0.30 and fcf_growth < -0.15:
pred["eps_fcf_inconsistency"] = (
f"HIGH (EPS +{eps_growth*100:.0f}% but FCF {fcf_growth*100:+.0f}%)"
)
midpoint_growth = 0.4 * eps_growth + 0.6 * fcf_growth
midpoint_growth = max(midpoint_growth, 0.0)
original_eps_annual = pred["eps_annual"]
dampened_eps = pred["eps_ttm_current"] * (1 + midpoint_growth)
pred["eps_annual"] = float(dampened_eps)
pred["eps_growth"] = float(midpoint_growth)
pred["eps_fcf_dampening"] = f"${original_eps_annual:.2f} → ${dampened_eps:.2f}"
pred["eps_confidence"] = pred.get("eps_confidence", 0.5) * 0.60
elif eps_growth > 0.50 and fcf_growth < 0:
pred["eps_fcf_inconsistency"] = (
f"MODERATE (EPS +{eps_growth*100:.0f}% but FCF {fcf_growth*100:+.0f}%)"
)
pred["eps_confidence"] = pred.get("eps_confidence", 0.5) * 0.75
else:
pred["eps_fcf_inconsistency"] = None
else:
pred["eps_fcf_inconsistency"] = None
if shares:
pred["shares_outstanding"] = shares
# ── Quality fundamentals (gross-margin trend, R&D intensity, net-debt/EBITDA) ──
# Added 2026: at 1yr horizon, sustainable gross-margin expansion is the single
# strongest pre-EPS leading indicator (margin compounds before it shows in NI).
# R&D intensity is a moat proxy for tech/healthcare. Net-debt/EBITDA captures
# balance-sheet stress that current `pit_d_e` understates (cash & EBITDA aware).
inc_q = (data.get("income") or {}).get("quarterlyReports", [])
bal_q = (data.get("balance") or {}).get("quarterlyReports", [])
def _ttm_field(reports, field, start=0, n=4):
total = 0.0
cnt = 0
for i in range(start, min(start + n, len(reports))):
v = safe_float(reports[i].get(field), None)
if v is not None:
total += v
cnt += 1
return total if cnt >= max(n - 1, 1) else None
# Gross margin: current TTM vs prior TTM (≥4 quarters earlier)
gm_cur = gm_prev = None
if len(inc_q) >= 4:
gp_t = _ttm_field(inc_q, "grossProfit", 0)
rv_t = _ttm_field(inc_q, "totalRevenue", 0)
if gp_t is not None and rv_t and rv_t > 0:
gm_cur = gp_t / rv_t
if len(inc_q) >= 8:
gp_p = _ttm_field(inc_q, "grossProfit", 4)
rv_p = _ttm_field(inc_q, "totalRevenue", 4)
if gp_p is not None and rv_p and rv_p > 0:
gm_prev = gp_p / rv_p
pred["gross_margin_ttm"] = float(gm_cur) if gm_cur is not None else None
pred["gross_margin_trend_yoy"] = (
float(gm_cur - gm_prev) if (gm_cur is not None and gm_prev is not None) else None
)
# R&D intensity: TTM R&D / TTM Revenue (proxy for moat / reinvestment)
if len(inc_q) >= 4:
rd_t = _ttm_field(inc_q, "researchAndDevelopment", 0)
rv_t = _ttm_field(inc_q, "totalRevenue", 0)
if rd_t is not None and rv_t and rv_t > 0:
pred["rd_intensity"] = float(rd_t / rv_t)
else:
pred["rd_intensity"] = None
else:
pred["rd_intensity"] = None
# Net debt / EBITDA: a leverage gauge that nets out cash and scales by earnings power.
# EBITDA proxy = operatingIncome + depreciationAndAmortization (TTM)
net_debt_to_ebitda = None
if bal_q and len(inc_q) >= 4:
bs0 = bal_q[0]
total_debt = safe_float(bs0.get("shortLongTermDebtTotal"))
if not total_debt:
std = safe_float(bs0.get("shortTermDebt")) or 0.0
ltd = safe_float(bs0.get("longTermDebt")) or 0.0
total_debt = std + ltd
cash = (
safe_float(bs0.get("cashAndCashEquivalentsAtCarryingValue"))
or safe_float(bs0.get("cashAndShortTermInvestments"))
or 0.0
)
oi_t = _ttm_field(inc_q, "operatingIncome", 0) or 0.0
da_t = _ttm_field(inc_q, "depreciationAndAmortization", 0) or 0.0
ebitda = oi_t + da_t
if ebitda > 0:
net_debt = (total_debt or 0.0) - cash
net_debt_to_ebitda = net_debt / ebitda
pred["net_debt_to_ebitda"] = (
float(np.clip(net_debt_to_ebitda, -5.0, 15.0))
if net_debt_to_ebitda is not None else None
)
confs = [raw_r[m]["confidence"] for m in raw_r]
pred["avg_confidence"] = float(np.mean(confs)) if confs else 0.35
pred["metrics_predicted"] = list(raw_r.keys())
pred["raw_results"] = raw_r
return pred
# ─── Sector Median Multiples ─────────────────────────────────────────────────
# Approximate market-cycle-neutral medians (blend of 10yr historical norms).
# Used for sector-relative valuation context alongside stock's own history.
_SECTOR_MEDIANS = {
# Updated to 2026 market multiples (AI premium, rate-cut cycle in progress)
"Technology": {"pe": 31, "pfcf": 32, "ps": 6.5}, # was 26 — AI premium
"Communication Services": {"pe": 22, "pfcf": 23, "ps": 3.5}, # was 20 — streaming/ad recovery
"Consumer Discretionary": {"pe": 25, "pfcf": 22, "ps": 1.8}, # was 22 — e-commerce/luxury
"Consumer Staples": {"pe": 19, "pfcf": 21, "ps": 1.2}, # was 20 — slight compression
"Healthcare": {"pe": 19, "pfcf": 21, "ps": 3.5}, # was 22 — biotech derate/GLP-1
"Financials": {"pe": 14, "pfcf": 12, "ps": 2.7}, # was 13 — rate normalisation
"Financial Services": {"pe": 15, "pfcf": 13, "ps": 2.7}, # was 14
"Industrials": {"pe": 22, "pfcf": 24, "ps": 2.2}, # was 20 — infra spend tailwind
"Materials": {"pe": 15, "pfcf": 14, "ps": 1.5},
"Energy": {"pe": 12, "pfcf": 10, "ps": 1.3},
"Utilities": {"pe": 17, "pfcf": 19, "ps": 2.1}, # was 16 — rate cut benefit
"Real Estate": {"pe": 38, "pfcf": 28, "ps": 7.5}, # was 40 — rate pressure eased
"Real Estate Services": {"pe": 20, "pfcf": 18, "ps": 1.0}, # brokers/managers (JLL, CBRE): a services P&L, not a REIT
"Basic Materials": {"pe": 14, "pfcf": 13, "ps": 1.4},
"DEFAULT": {"pe": 20, "pfcf": 21, "ps": 2.8}, # was 18 — market re-rate
}
# D/E thresholds by sector — financial companies operate with structural leverage
_SECTOR_DE_THRESHOLDS = {
"Financials": {"strong": 6.0, "good": 10.0, "neutral": 15.0},
"Financial Services": {"strong": 5.0, "good": 9.0, "neutral": 14.0},
"Real Estate": {"strong": 1.5, "good": 2.5, "neutral": 4.0},
"Real Estate Services": {"strong": 0.3, "good": 0.6, "neutral": 1.2},
"Utilities": {"strong": 1.2, "good": 2.0, "neutral": 3.0},
"DEFAULT": {"strong": 0.3, "good": 0.5, "neutral": 1.0},
}
_RE_SERVICES_WORDS = ("AGENT", "MANAGER", "SERVICE", "BROKER", "OPERATIVE BUILDER", "SUBDIVIDER", "DEVELOPER", "OPERATOR")
def _is_reit_like(overview):
"""REIT-style economics (value on AFFO, REIT sector medians) vs a real-estate SERVICES firm.
Alpha Vantage's industry string for a REIT is 'REAL ESTATE INVESTMENT TRUSTS'; a broker or
property manager (JLL, CBRE: SIC 6531 'REAL ESTATE AGENTS & MANAGERS') shares the sector label
but has a services P&L. Keying on the sector alone valued JLL on AFFO, skipped its story
valuation, applied a 7.5x REIT P/S median and filled its peer table with landlords."""
ind = str((overview or {}).get("Industry") or "").upper()
sec = str((overview or {}).get("Sector") or "").upper()
if "REIT" in ind or "INVESTMENT TRUST" in ind:
return True
if any(w in ind for w in _RE_SERVICES_WORDS):
return False
return sec == "REAL ESTATE"
def _sector_anchors(overview, data, reconciled=None):
"""(anchors, sector_label, lineage): the peer multiples the composite blends toward, each with its
source, date, universe and basis.
P/E and P/S come from Damodaran's industry datasets for the company's own industry (aggregate
market cap ÷ trailing GAAP net income of the profitable firms; aggregate market cap ÷ revenue).
The P/E anchor is GAAP, while the forecast EPS it multiplies is on the provider's adjusted
definition, so it is converted with the adjusted↔GAAP bridge (P/E_adj = P/E_GAAP ÷ bridge). There is
no sourced peer P/FCF, so that method uses the company's own history only. The legacy sector
constants are used only when the industry dataset is unavailable, and are labelled as such."""
legacy, sector = _get_sector_medians(overview)
im = ((data or {}).get("damodaran_inputs") or {}).get("industry_multiples") or {}
bridge = (((reconciled or {}).get("coherence") or {}).get("bridge") or {}).get("adjusted_to_gaap")
out, lin = {}, {}
if im.get("pe"):
pe = im["pe"]
out["pe"] = pe["value"] / bridge if bridge else pe["value"]
lin["pe"] = dict(pe, value_as_published=pe["value"], value_used=out["pe"],
conversion=(f"÷ adjusted↔GAAP bridge {bridge:.4f} → adjusted-EPS basis" if bridge
else "none: no adjusted↔GAAP bridge, so the GAAP anchor multiplies adjusted EPS "
"(basis mismatch recorded)"),
basis_used="TRAILING_ADJUSTED" if bridge else "TRAILING_GAAP (applied to adjusted EPS)")
else:
out["pe"] = legacy["pe"]
lin["pe"] = {"value": legacy["pe"], "value_used": legacy["pe"], "source": "Crucible sector constant (legacy, unsourced)",
"date": None, "universe": f"sector {sector}", "basis": "UNSTATED",
"conversion": "none", "note": "used only because the industry dataset is unavailable"}
if im.get("ps"):
out["ps"] = im["ps"]["value"]
lin["ps"] = dict(im["ps"], value_used=out["ps"], conversion="none (revenue has one basis)")
else:
out["ps"] = legacy["ps"]
lin["ps"] = {"value": legacy["ps"], "value_used": legacy["ps"], "source": "Crucible sector constant (legacy, unsourced)",
"date": None, "universe": f"sector {sector}", "basis": "UNSTATED",
"note": "used only because the industry dataset is unavailable"}
out["pfcf"] = None
lin["pfcf"] = {"value_used": None, "source": None,
"note": "no sourced peer P/FCF: the method uses the company's own history only"}
ind = ((data or {}).get("damodaran_inputs") or {}).get("industry")
return out, (ind or sector), lin
def _get_sector_medians(overview):
"""Return sector median multiples for a stock given its OVERVIEW dict.
AlphaVantage returns Sector in ALL CAPS ("TECHNOLOGY", "HEALTHCARE").
The dict keys use Title Case. Normalise with .title() before lookup.
"""
sector_raw = (overview.get("Sector") or overview.get("GicsSector") or "").strip()
sector = sector_raw.title() # "TECHNOLOGY" → "Technology"
if sector == "Real Estate" and not _is_reit_like(overview):
sector = "Real Estate Services"
return _SECTOR_MEDIANS.get(sector, _SECTOR_MEDIANS["DEFAULT"]), sector
# Damodaran-style corporate lifecycle → which valuation methods deserve weight (the right tool
# for the stage): a young hyper-grower is a story/revenue/DCF case (trailing P/E is meaningless);
# a mature compounder is an earnings/FCF/DCF case; a decliner is an asset/yield case.
_STAGE_WEIGHTS = {
"young-growth": {"P/E": 0.30, "PEG": 1.10, "P/FCF": 0.50, "P/S": 1.70, "DCF": 1.30, "Analyst Target": 1.10},
"high-growth": {"P/E": 0.90, "PEG": 1.40, "P/FCF": 0.90, "P/S": 1.25, "DCF": 1.15, "Analyst Target": 1.05},
"mature-growth": {"P/E": 1.20, "PEG": 1.00, "P/FCF": 1.20, "P/S": 0.80, "DCF": 1.15, "Analyst Target": 1.00},
"mature-stable": {"P/E": 1.20, "PEG": 0.60, "P/FCF": 1.25, "P/S": 0.60, "DCF": 1.10, "Analyst Target": 1.00},
"decline": {"P/E": 0.80, "PEG": 0.30, "P/FCF": 1.10, "P/S": 0.70, "DCF": 0.90, "Analyst Target": 0.80},
}
def reconciled_revenue_yoy(data):
"""Trailing revenue growth from the reconciled statements: the last four quarters over the four
before them, on the canonical revenue concept (net revenue for a bank), after SEC reconciliation.
None when eight quarters are not available."""
q = ((data or {}).get("income") or {}).get("quarterlyReports") or []
vals = [safe_float(x.get("totalRevenue")) for x in q[:8]]
if len(vals) < 8 or any(v is None for v in vals):
return None
cur, prev = sum(vals[:4]), sum(vals[4:8])
return (cur / prev - 1.0) if prev and prev > 0 else None
def consensus_growth(consensus):
"""Forward growth from sell-side consensus: FY2 over FY1, the two estimates sharing one basis and
one perimeter (unlike FY1 over trailing, which breaks across a spin-off). None when the
estimates are missing, non-positive or have no contributors."""
ee = consensus or {}
try:
n = int(float(ee.get("analyst_count") or 0))
except (TypeError, ValueError):
n = 0
if not n:
return {"revenue": None, "eps": None, "n": 0}
def g(a, b):
x, y = safe_float(ee.get(a)), safe_float(ee.get(b))
return (y / x - 1.0) if (x and y and x > 0 and y > 0) else None
return {"revenue": g("current_year_revenue", "next_year_revenue"), "eps": g("current_year_eps", "next_year_eps"),
"n": n, "fy1": ee.get("current_year_date"), "fy2": ee.get("next_year_date")}
def _lifecycle_stage(pred_fund, overview, is_cyclical, consensus=None, basis_out=None, trailing_rev_growth=None):
stage, basis = _lifecycle_classify(pred_fund, overview, is_cyclical, consensus, trailing_rev_growth)
if isinstance(basis_out, dict):
basis_out.update(basis, stage=stage)
return stage
def _lifecycle_classify(pred_fund, overview, is_cyclical, consensus=None, trailing_rev_growth=None):
"""Classify the Damodaran lifecycle stage from fundamentals (deterministic, no LLM).
Damodaran stages a company on its revenue growth, profitability and reinvestment, and takes
near-term growth from analyst estimates. FORWARD growth here is therefore sell-side consensus
(FY2 over FY1 revenue and EPS) whenever it exists; the engine's own forecast is the fallback.
Blends TRAILING (actual) and FORWARD (predicted) growth so a single soft forecast year
can't mislabel a proven high-grower as 'decline'. Damodaran's decline stage means
*sustained* shrinkage with capital return — so we require BOTH trailing and forward to
point down before calling decline, and we stage a company UP on the stronger of its
trailing/forward growth (a firm that has been compounding is valued on growth methods
even if next year's forecast decelerates)."""
cg = consensus_growth(consensus)
rev_g = cg["revenue"] if cg["revenue"] is not None else (pred_fund.get("rev_growth", 0) or 0)
eps_g = cg["eps"] if cg["eps"] is not None else (pred_fund.get("eps_growth", 0) or 0)
fwd_source = ("sell-side consensus (FY2 over FY1, %d contributors)" % cg["n"]) if cg["revenue"] is not None \
else "engine forecast (no usable consensus)"
# Trailing EPS growth: prefer the overview's own YoY field (computed inside one currency
# basis) — the pred_fund TTM value can mix USD analyst EPS with local-currency statement
# EPS on foreign ADRs, printing a fake collapse that staged Kaspi as "decline".
ttm_eps_g = safe_float(overview.get("QuarterlyEarningsGrowthYOY"))
if ttm_eps_g is None:
ttm_eps_g = safe_float(pred_fund.get("ttm_yoy_eps_growth"))
# trailing revenue growth: the reconciled statements (TTM over prior TTM, canonical revenue concept)
# when supplied; the provider's single-quarter field only as a fallback
q_rev_g = trailing_rev_growth if trailing_rev_growth is not None else safe_float(overview.get("QuarterlyRevenueGrowthYOY"))
npm = safe_float(overview.get("ProfitMargin"))
div = safe_float(overview.get("DividendYield"))
# Growth for staging = blend of trailing and forward (NOT the max: one lumpy quarter —
# a bank's rate-driven revenue jump, a one-off — labelled JPMorgan "high-growth").
growth = (0.5 * rev_g + 0.5 * float(np.clip(q_rev_g, -0.30, 0.80))) if q_rev_g is not None else rev_g
# Delivered growth must not be erased by a shaky forecast: the fundamental ML is weak on
# short-history names (Zscaler, SoundHound printed pessimistic forward growth and got
# staged "mature-growth" at +25-80% trailing). For STAGING, let strong trailing growth
# dominate — 75% of it is still a conservative read of what the company is doing.
if q_rev_g is not None:
growth = max(growth, 0.75 * float(np.clip(q_rev_g, -0.30, 0.80)))
_B = {"trailing_revenue_growth": q_rev_g, "trailing_eps_growth": ttm_eps_g, "forward_revenue_growth": rev_g,
"forward_eps_growth": eps_g, "forward_source": fwd_source, "staging_growth": growth,
"net_margin": npm, "dividend_yield": div, "consensus": cg}
# Decline only when BOTH the trailing record AND the forward forecast shrink (sustained,
# not one soft prediction year). Missing trailing data falls back to forward-only.
# Damodaran's decline is a SHRINKING BUSINESS. An earnings drop counts only while revenue is not
# growing: GAAP earnings can fall on non-cash items (VST: hedge-book mark-to-market) while the
# business grows, and that is not decline. (This replaced an LLM that could override the stage.)
trailing_down = (q_rev_g is not None and q_rev_g < -0.02) or \
(ttm_eps_g is not None and ttm_eps_g < -0.15 and (q_rev_g is None or q_rev_g <= 0.0))
forward_down = rev_g < -0.02 or (eps_g < -0.15 and rev_g <= 0.0 and (q_rev_g is None or q_rev_g <= 0.0))
if forward_down and (trailing_down or (q_rev_g is None and ttm_eps_g is None)):
return "decline", _B
# Maturity guard (Damodaran): firms returning meaningful cash to shareholders are past
# the high-growth phase regardless of a strong year — high-growth firms reinvest, they
# don't pay 2% dividends.
_pays = bool(div and div >= 0.015)
if growth >= 0.35 and (npm is None or npm < 0.08) and (not div or div < 0.005):
return "young-growth", _B
# High-growth requires the growth to be PROFITABLE growth. An unprofitable business whose
# revenue jumps in a recovery year (Intel's foundry turnaround) is a turnaround, not a
# high-growth compounder — value it on mature-growth inputs (shorter fade, delivered
# economics) rather than an 18%+ growth runway.
_profitable = (npm is not None and npm > 0.0)
_rev_ttm = safe_float(overview.get("RevenueTTM"))
_small = (_rev_ttm is None) or (_rev_ttm < 10e9) # young firms are small; a $55B-revenue turnaround is not "young"
if growth >= 0.18 and not _pays:
if _profitable:
return "high-growth", _B
if _small:
return "young-growth", _B # unprofitable, fast-growing, small (Rocket Lab)
# unprofitable, fast-growing, LARGE = turnaround → mature-growth inputs (Intel)
if growth < 0.06 and (div and div > 0.015):
return "mature-stable", _B
return "mature-growth", _B
def _annual_eps_series(data, n=6):
"""Reported annual EPS history (most recent first) — for mid-cycle normalization."""
e = ((data.get("earnings") or {}).get("annualEarnings") or [])[:n]
return [v for v in (safe_float(x.get("reportedEPS")) for x in e) if v is not None]
def _ffo_per_share(data, overview):
"""REIT AFFO/share ≈ (net income + D&A) × 0.88 / shares. FFO adds back the non-cash
depreciation that makes REIT GAAP EPS meaningless; the 0.88 haircut approximates
recurring maintenance capex / straight-line-rent to reach AFFO when detail is absent."""
cf = ((data.get("cashflow") or {}).get("annualReports") or [])
inc = ((data.get("income") or {}).get("annualReports") or [])
if not cf or not inc:
return None
da = (safe_float(cf[0].get("depreciationDepletionAndAmortization"))
or safe_float(cf[0].get("depreciationAndAmortization")))
ni = safe_float(inc[0].get("netIncome"))
shares = safe_float(overview.get("SharesOutstanding"))
if da is None or ni is None or not shares or shares <= 0:
return None
ffo = ni + da
if ffo <= 0:
return None
return (ffo * 0.88) / shares
def _book_value_per_share(data, overview):
bs = ((data.get("balance") or {}).get("annualReports") or [])
shares = safe_float(overview.get("SharesOutstanding"))
if not bs or not shares or shares <= 0:
return None
eq = safe_float(bs[0].get("totalShareholderEquity"))
if eq is None or eq <= 0:
return None
return eq / shares
def _median_roe(data, overview):
"""Median of annual net-income / shareholder-equity — a through-cycle ROE that
ignores the current peak/trough. Falls back to the overview's TTM ROE."""
inc = ((data.get("income") or {}).get("annualReports") or [])[:5]
bs = ((data.get("balance") or {}).get("annualReports") or [])[:5]
roes = []
for i in range(min(len(inc), len(bs))):
ni = safe_float(inc[i].get("netIncome")); eq = safe_float(bs[i].get("totalShareholderEquity"))
if ni is not None and eq and eq > 0:
roes.append(ni / eq)
if roes:
return float(np.median(roes))
r = safe_float(overview.get("ReturnOnEquityTTM"))
return float(r) if r and r > 0 else None
def derive_fair_value(current_price, pred_fund, data, state=None):
"""
Stage 2: Multi-method valuation using predicted fundamentals, weighted by Damodaran lifecycle
stage (the right valuation tool for the company's stage).
Returns dict with fair_price, implied_return, confidence, lifecycle_stage, method breakdown.
"""
if not pred_fund or current_price <= 0:
return None
overview = data.get("overview", {})
daily = data.get("daily")
earnings = data.get("earnings", {})
cashflow = data.get("cashflow", {})
# canonical inputs only (validated state + ReconciledForecastState); lineage recorded for the audit
import pricing_inputs as _pin
overview, pred_fund, _input_lineage = _pin.canonical_view(state, overview, pred_fund,
reconciled=(pred_fund or {}).get("_reconciled"))
sector_upper = (overview.get("Sector") or "").upper()
industry_lower = (overview.get("Industry") or "").lower()
_cyclical_sectors = {"ENERGY", "BASIC MATERIALS", "REAL ESTATE", "MATERIALS"}
_cyclical_keywords = {
"oil", "gas", "gold", "silver", "copper", "mining",
"reit", "mortgage", "steel", "aluminum", "lithium",
}
is_cyclical = sector_upper in _cyclical_sectors or any(
k in industry_lower for k in _cyclical_keywords
)
if is_cyclical and pred_fund:
pred_fund = dict(pred_fund)
eps_growth = pred_fund.get("eps_growth", 0)
if eps_growth and eps_growth > 0.20:
dampened = 0.05 + 0.50 * (eps_growth - 0.05)
pred_fund["eps_growth"] = dampened
pred_fund["eps_cyclical_dampening"] = f"dampened {eps_growth*100:.0f}%→{dampened*100:.0f}%"
fcf_growth = pred_fund.get("fcf_growth", 0)
if fcf_growth and fcf_growth > 0.30:
pred_fund["fcf_growth"] = 0.05 + 0.40 * (fcf_growth - 0.05)
current_ps = safe_float(overview.get("PriceToSalesRatioTTM"))
sector_meds, sector_name, _anchor_src = _sector_anchors(overview, data, (pred_fund or {}).get("_reconciled"))
_mult_lineage = {} # per method: the multiple, its basis and where every part of it came from
import pricing_state as _pst
_adj = [] # every registered adjustment actually applied (pricing_state.ADJUSTMENTS)
fair_values = {} # method → (price, confidence)
# ── Value-trap guard (acts on MAGNITUDE, not just confidence) ──────────────
# A value trap screens cheap (low multiple → the model sees upside) but is cheap for a
# reason: deteriorating fundamentals where the discount is deserved and the assumed
# re-rating toward the sector median never arrives. The fv_quality_penalty below only
# scales CONFIDENCE, so a trap still prints full optical upside. Two structural
# defenses applied here to the fair-value MAGNITUDE:
# (1) DETERIORATION COMPOSITE — margin compression + predicted revenue decline +
# trailing earnings decline + weak ROE. 2+ signals haircut the fair price
# (symmetric with COMPOUNDER_FLOOR_RELIEF, which lifts magnitude for quality).
# (2) QUALITY-CONDITIONED RE-RATING — the sector-median blend weight shrinks with each
# deterioration signal, so low-quality names anchor to their OWN depressed multiple
# instead of being credited an unearned drift toward the sector median.
# Predicted (forward) revenue decline is used deliberately: a cyclical at a trough has the
# model predicting RECOVERY (rev_growth > 0), so it won't trip — distinguishing a secular
# melting-ice-cube from a temporary cyclical low.
_gm_trend_vt = pred_fund.get("gross_margin_trend_yoy")
_rev_g_vt = pred_fund.get("rev_growth", 0) or 0
_ttm_eps_g_vt = pred_fund.get("ttm_yoy_eps_growth")
_roe_vt = safe_float(overview.get("ReturnOnEquityTTM"), None)
_vt_signals = []
if _gm_trend_vt is not None and _gm_trend_vt < -0.005:
_vt_signals.append("margin↓")
if _rev_g_vt < 0.0:
_vt_signals.append("revenue↓")
if _ttm_eps_g_vt is not None and _ttm_eps_g_vt < 0.0:
_vt_signals.append("earnings↓")
if _roe_vt is not None and _roe_vt < 0.08:
_vt_signals.append(f"ROE {_roe_vt*100:.0f}%")
# Bank credit-quality gate: banks can't use ND/EBITDA or FCF, so the generic leverage
# signals miss them — yet a cheap bank with a turning credit cycle is the archetypal
# value trap, and banks are this model's favoured sector. Add credit-cycle proxies from
# reliably-available fields: weak ROA (a healthy bank earns ~1%+; sub-0.8% signals NIM/
# credit stress) and declining net interest income (spread compression / shrinking
# earning assets). Provision-for-loan-losses isn't exposed by the data source, so these
# are the best available proxies.
if "bank" in industry_lower:
_roa_bk = safe_float(overview.get("ReturnOnAssetsTTM"), None)
if _roa_bk is not None and _roa_bk < 0.008:
_vt_signals.append(f"bank ROA {_roa_bk*100:.1f}%")
_inc_ann = (data.get("income") or {}).get("annualReports", [])
if len(_inc_ann) >= 2:
_nii0 = safe_float(_inc_ann[0].get("netInterestIncome"), None)
_nii1 = safe_float(_inc_ann[1].get("netInterestIncome"), None)
if (_nii0 is not None and _nii1 is not None and _nii1 > 0
and _nii0 < _nii1 * 0.97): # NII down >3% YoY → spread compression
_vt_signals.append("NII↓")
_deterioration = len(_vt_signals)
# Quality-conditioned sector-median blend weight: scale the re-rating credit down as
# deterioration mounts (×1.0 clean → ×0.10 floor). Healthy names keep full re-rating.
_rerate_scale = float(np.clip(1.0 - 0.30 * _deterioration, 0.10, 1.0))
def _sec_w(base):
"""Sector-median blend weight, shrunk for deteriorating (trap-risk) names so they
anchor to their own depressed multiple instead of an unearned sector re-rating."""
return float(np.clip(base * _rerate_scale, 0.0, base))
if _rerate_scale < 1.0:
_adj.append(_pst.applied("SECTOR_RERATE_SHRINK", factor=_rerate_scale, signals=list(_vt_signals)))
# Trap risk (2+ structural-decline signals) is flagged and lowers confidence. It no longer also
# haircuts the composite magnitude: the peer-anchor shrink above already prices deterioration on
# the magnitude, and pricing one risk twice on one quantity is a double count (pricing_state).
_value_trap_flag = None
if _deterioration >= 2:
_value_trap_flag = f"VALUE_TRAP_RISK ({_deterioration} signals: {', '.join(_vt_signals)})"
# ── Growth/quality adjustments (pricing_premium) ──
# The company's own historical multiple already embeds the market's view of its quality, growth and
# risk, so it takes only a historical-regime adjustment (change vs its own history; default 1.0). The
# industry anchor takes an industry-RELATIVE premium: the ratio of justified multiples built from the
# company's and the industry's growth, ROE and cost of equity (× relative net margin for P/S). The former
# absolute premium (ROE > 20%, margin > 20%, growth > 15%, applied to the whole blend) counted the
# company's quality twice and is gone. Cyclicals get no relative premium: their growth and ROE may sit at
# a cycle peak.
import pricing_premium as _ppm
import damodaran_data as _ddp
_dmi = data.get("damodaran_inputs") or {}
_ind_st = (_ddp.industry_stats(_dmi.get("industry"), _dmi.get("region") or "US")
or _ddp.industry_stats(_dmi.get("industry"), "US")) if _dmi.get("industry") else None
_cg, _cg_src, _nc = None, None, []
_g_ok, _trl_ok = True, True
if state is not None:
_f1, _f2 = state.value("consensus.eps_fy1"), state.value("consensus.eps_fy2")
if _f1 and _f2 and _f1 > 0:
_cg, _cg_src = _f2 / _f1 - 1.0, "sell-side consensus EPS, next fiscal year over this one (FY2 ÷ FY1)"
_r1, _r2 = state.value("consensus.revenue_fy1"), state.value("consensus.revenue_fy2")
_rg = (_r2 / _r1 - 1.0) if (_r1 and _r2 and _r1 > 0) else None
# earnings expected to shrink while revenue grows: this year's EPS carries items not expected to recur,
# so the ratio is not a growth rate
if _rg is not None and _cg < 0 < _rg:
_g_ok = False
_nc.append(f"growth: consensus EPS {_cg:+.1%} vs revenue {_rg:+.1%} (non-recurring items in this year's EPS)")
# a business separated inside the trailing window: trailing ROE and margin mix two perimeters
if (state.historical.get("perimeter") or {}).get("event"):
_trl_ok = False
_nc.append("ROE and net margin: trailing figures include a separated business")
if _cg is None and pred_fund.get("eps_growth") is not None:
_cg, _cg_src = pred_fund.get("eps_growth"), "reconciled engine forecast EPS growth (next twelve months)"
_rf_p = canonical_risk_free(data)
_erp_p = float(_dmi.get("erp") or DAMODARAN_ERP)
if is_cyclical:
_prem = {k: {"value": 1.0, "status": "NOT_APPLIED",
"reason": "cyclical: current growth and ROE may sit at a cycle peak"} for k in ("pe", "ps")}
elif _rf_p is None:
_prem = {k: {"value": 1.0, "status": "NOT_MEASURABLE", "reason": "no risk-free rate"} for k in ("pe", "ps")}
else:
_prem = _ppm.industry_premiums({"growth": _cg, "growth_source": _cg_src,
"roe": safe_float(overview.get("ReturnOnEquityTTM")),
"beta": safe_float(_dmi.get("beta")), "net_margin": safe_float(overview.get("ProfitMargin")),
"growth_comparable": _g_ok, "trailing_comparable": _trl_ok, "not_comparable": _nc},
_ind_st, _rf_p, _erp_p, _rf_p)
_regime = _ppm.historical_regime_adjustment()
# Damodaran lifecycle stage → dynamic method weighting in the blend below.
_stage_basis = {}
_stage = _lifecycle_stage(pred_fund, overview, is_cyclical, consensus=data.get("earnings_estimates_consensus"),
basis_out=_stage_basis, trailing_rev_growth=reconciled_revenue_yoy(data))
_stage_w = _STAGE_WEIGHTS.get(_stage, {})
# ── Method 1: P/E with historical median ──
eps_pred = pred_fund.get("eps_annual")
hist_pe = None; valuation_pe = None # exported for the target-multiple basis check
if eps_pred and eps_pred > 0:
# Build historical TTM EPS + price → P/E series
hist_pe = None
if "quarterlyEarnings" in earnings and daily is not None:
qtrs = [(pd.Timestamp(q["fiscalDateEnding"]),
safe_float(q.get("reportedEPS"), None))
for q in earnings["quarterlyEarnings"]
if safe_float(q.get("reportedEPS"), None) is not None]
qtrs.sort()
pe_hist = []
for i in range(3, len(qtrs)):
ttm_eps = sum(v for _, v in qtrs[i - 3: i + 1])
if ttm_eps > 0:
price_at = daily["adj_close"].asof(qtrs[i][0])
if price_at and not np.isnan(float(price_at)):
pe_val = float(price_at) / ttm_eps
if 5 < pe_val < 200:
pe_hist.append(pe_val)
if pe_hist:
hist_pe = float(np.median(pe_hist))
sec_pe = sector_meds["pe"]
_pe_parts = {"own_history": hist_pe, "own_history_basis": "median trailing P/E on the provider's adjusted EPS "
"(price ÷ sum of four reported quarters)", "sector_anchor": _anchor_src.get("pe")}
_own_pe = None
if hist_pe and 5 < hist_pe < 200:
_own_pe, _w = hist_pe, _sec_w(0.30) # sector weight shrinks for trap risk
else:
# Fall back to the current trailing multiple, put on the adjusted basis like the history
# (price ÷ trailing adjusted EPS), else the industry anchor alone
_eps_trl_adj = safe_float(pred_fund.get("eps_ttm_current"))
cur_pe = (current_price / _eps_trl_adj) if (_eps_trl_adj and _eps_trl_adj > 0) else None
_pe_parts["own_history"] = cur_pe
_pe_parts["own_history_basis"] = "current price ÷ trailing adjusted EPS (no usable history)"
if cur_pe and 5 < cur_pe < 200:
_own_pe, _w = cur_pe, _sec_w(0.40)
else:
_w = 1.0
_pe_w = _w
# target = own × regime × (1 − w) + industry × industry-relative premium × w
_ind_pe_adj = sec_pe * _prem["pe"]["value"]
valuation_pe = ((_own_pe * _regime["value"]) * (1 - _w) if _own_pe else 0.0) + _ind_pe_adj * _w
if _prem["pe"]["value"] != 1.0:
_adj.append(_pst.applied("INDUSTRY_QUALITY_PREMIUM", method="P/E", component="industry_anchor",
factor=_prem["pe"]["value"]))
if _regime["value"] != 1.0 and _own_pe:
_adj.append(_pst.applied("HISTORICAL_REGIME_ADJUSTMENT", method="P/E", component="own_history",
factor=_regime["value"]))
if valuation_pe and 5 < valuation_pe < 200:
adj_pe = valuation_pe
fair_pe_price = eps_pred * adj_pe
fair_values["P/E"] = (fair_pe_price, pred_fund.get("eps_confidence", 0.40))
_mult_lineage["P/E"] = dict(_pe_parts, sector_weight=_pe_w, industry_anchor=sec_pe,
industry_quality_premium=_prem["pe"], industry_adjusted=_ind_pe_adj,
historical_regime_adjustment=_regime, target_multiple=float(adj_pe),
growth_quality_in_metric=False,
multiple_basis="TRAILING_ADJUSTED",
flow=float(eps_pred), flow_basis="NTM adjusted EPS (ReconciledForecastState.eps)",
application=("trailing multiple × next-twelve-month EPS: the EPS that will be "
"trailing at the 12-month horizon, so the product is a 12-month price"),
raw_price=float(fair_pe_price))
# ── Method 2: PEG (fair P/E = EPS growth %) ──
eps_pred = pred_fund.get("eps_annual")
eps_growth = pred_fund.get("eps_growth", 0)
if eps_pred and eps_pred > 0 and eps_growth > 0.02:
growth_pct = eps_growth * 100 # e.g. 15.0
fair_peg_pe = np.clip(growth_pct, 8.0, 45.0) # PEG=1 rule, capped
fair_peg_price = eps_pred * fair_peg_pe
fair_values["PEG"] = (fair_peg_price, pred_fund.get("eps_confidence", 0.35) * 0.80)
_mult_lineage["PEG"] = {"own_history": None, "sector_anchor": None, "sector_weight": 0.0,
"growth_quality_in_metric": True, "industry_quality_premium": None,
"historical_regime_adjustment": None,
"target_multiple": float(fair_peg_pe), "multiple_basis": "FORWARD_ADJUSTED",
"application": "PEG = 1: fair P/E equals the forecast EPS growth in percent, bounded 8–45",
"flow": float(eps_pred), "flow_basis": "NTM adjusted EPS (ReconciledForecastState.eps)",
"raw_price": float(fair_peg_price)}
# ── Method 3: P/FCF with historical median ──
fcf_per_share = pred_fund.get("fcf_per_share")
shares = pred_fund.get("shares_outstanding")
if fcf_per_share and fcf_per_share > 0 and shares and daily is not None:
hist_pfcf_vals = []
if "quarterlyReports" in cashflow:
cf_rows = []
for q in cashflow["quarterlyReports"]:
try:
dt = pd.Timestamp(q["fiscalDateEnding"])
except Exception:
continue
ocf = safe_float(q.get("operatingCashflow"), None)
capex = safe_float(q.get("capitalExpenditures"), None)
if ocf is not None:
fcf = ocf - abs(capex) if capex is not None else ocf
cf_rows.append((dt, fcf))
cf_rows.sort()
for i in range(3, len(cf_rows)):
ttm_fcf = sum(v for _, v in cf_rows[i - 3: i + 1])
if ttm_fcf > 0:
price_at = daily["adj_close"].asof(cf_rows[i][0])
if price_at and not np.isnan(float(price_at)):
pfcf = float(price_at) / (ttm_fcf / shares)
if 5 < pfcf < 150:
hist_pfcf_vals.append(pfcf)
# no sourced peer P/FCF exists (see _sector_anchors): the company's own history only
# and no industry-relative premium, since there is no industry anchor to adjust (pricing_premium)
blended_pfcf = float(np.median(hist_pfcf_vals)) if hist_pfcf_vals else None
if blended_pfcf:
_hist_pfcf = blended_pfcf
blended_pfcf = blended_pfcf * _regime["value"]
if blended_pfcf and 5 < blended_pfcf < 150:
fair_values["P/FCF"] = (fcf_per_share * blended_pfcf,
pred_fund.get("fcf_confidence", 0.38))
_mult_lineage["P/FCF"] = {"own_history": _hist_pfcf, "own_history_basis": "median trailing price ÷ FCF per share",
"sector_anchor": _anchor_src.get("pfcf"), "sector_weight": 0.0,
"industry_quality_premium": None, "historical_regime_adjustment": _regime,
"growth_quality_in_metric": False, "target_multiple": float(blended_pfcf),
"multiple_basis": "TRAILING", "flow": float(fcf_per_share),
"flow_basis": "forecast FCF per share", "raw_price": float(fcf_per_share * blended_pfcf)}
# ── Method 4: P/S ──
rev_per_share = pred_fund.get("rev_per_share")
sec_ps = sector_meds["ps"]
if rev_per_share and rev_per_share > 0:
_own_ps = current_ps if (current_ps and 0.1 < current_ps < 50) else None
_ps_w = _sec_w(0.35) if _own_ps else 1.0 # sector weight shrinks for trap risk
# target = own × regime × (1 − w) + industry × industry-relative premium × w (no absolute growth multiplier)
_ind_ps_adj = sec_ps * _prem["ps"]["value"]
adj_ps = ((_own_ps * _regime["value"]) * (1 - _ps_w) if _own_ps else 0.0) + _ind_ps_adj * _ps_w
if _prem["ps"]["value"] != 1.0:
_adj.append(_pst.applied("INDUSTRY_QUALITY_PREMIUM", method="P/S", component="industry_anchor",
factor=_prem["ps"]["value"]))
fair_values["P/S"] = (rev_per_share * adj_ps,
pred_fund.get("rev_confidence", 0.32) * 0.75)
_mult_lineage["P/S"] = {"own_history": current_ps,
"own_history_basis": "current price × shares ÷ reconciled trailing revenue",
"sector_anchor": _anchor_src.get("ps"), "sector_weight": _ps_w, "industry_anchor": sec_ps,
"industry_quality_premium": _prem["ps"], "industry_adjusted": _ind_ps_adj,
"historical_regime_adjustment": _regime, "growth_quality_in_metric": False,
"target_multiple": float(adj_ps),
"multiple_basis": "TRAILING", "flow": float(rev_per_share),
"flow_basis": "NTM revenue per share (ReconciledForecastState.revenue ÷ shares)",
"raw_price": float(rev_per_share * adj_ps)}
# ── Method 5: Analyst Price Target ──
_at_note = None
analyst_target_ov = safe_float(overview.get("AnalystTargetPrice"))
if analyst_target_ov and analyst_target_ov > 0:
_at_ratio = analyst_target_ov / current_price
if 0.5 < _at_ratio < 2.5:
market_cap_at = safe_float(overview.get("MarketCapitalization", 0)) or 0
_at_conf = 0.48 if market_cap_at > 50e9 else 0.40
# Optimism haircut: consensus 12-month targets systematically overshoot. The
# academic record (Brav & Lehavy 2003; Bradshaw, Brown & Huang 2013) puts the
# implied return of consensus targets at roughly 2x what is realized, so only about
# half of the implied UPSIDE is kept; a below-price target (rare, and informative)
# is used as published. The raw target is kept in fund_detail for transparency.
_at_impl = _at_ratio - 1.0
_at_adj = current_price * (1.0 + (0.55 * _at_impl if _at_impl > 0 else _at_impl))
fair_values["Analyst Target"] = (float(_at_adj), _at_conf)
_mult_lineage["Analyst Target"] = {"flow": float(analyst_target_ov), "flow_basis": "mean sell-side 12-month target",
"source": "consensus.target_price", "raw_price": float(_at_adj)}
if _at_impl > 0:
_adj.append(_pst.applied("ANALYST_TARGET_OPTIMISM", method="Analyst Target", factor=0.55,
raw=float(analyst_target_ov), adjusted=float(_at_adj)))
if _at_impl > 0.02:
_at_note = (f"ANALYST_TARGET_HAIRCUT: consensus target ${analyst_target_ov:,.2f} ({_at_impl*100:+.0f}%) "
f"used at ${_at_adj:,.2f} ({(_at_adj/current_price-1)*100:+.0f}%) — "
f"sell-side targets realize about half their implied upside")
# ── Method 6: Damodaran-style 2-stage DCF ─────────────────────────────────────
# Upgraded (2026-08) to follow Damodaran's published discipline rather than a generic
# FCF perpetuity (researched against his NYU pages / lifecycle book / 2025 lectures):
# * discount rate: CAPM with the LIVE 10Y riskfree + his IMPLIED equity risk premium
# (4.28% as of Aug 2026 — he republishes monthly; update _DAMODARAN_ERP with it),
# with BETA FADING to 1.0 by maturity (his cost-of-capital fade), not a flat 5.5% ERP
# * growth must be PAID FOR: earnings-based flows retain only payout = 1 - g/ROE
# (his fundamental-growth equation) — growing flows at 30%/yr while distributing
# 100% of them is the exact "growth is free" error his terminal-value lecture flags
# * terminal growth ≤ the riskfree rate, terminal payout = 1 - g/stable-ROE
# * young-growth names carry a failure-probability haircut (going-concern adjustment)
# Flows: predicted forward EPS preferred (reinvestment link is exact for earnings);
# FCF/share fallback (already net of current reinvestment, so no payout factor —
# instead growth is capped at the ROE-sustainable rate to avoid unfunded growth).
_di = data.get("damodaran_inputs") or {}
# his implied ERP for the month (+ country risk premium of the country of operations); the documented
# constant is used only when the dataset is unavailable, and the source is recorded either way
_DAMODARAN_ERP = float(_di.get("erp") or DAMODARAN_ERP)
_dcf_meta = None
try:
_t10_raw = data.get("treasury_10y", [])
_rf = float(_t10_raw[0]["value"]) / 100 if _t10_raw else None
data["rf_source"] = "Alpha Vantage TREASURY_YIELD 10y (daily)" if _t10_raw else "UNAVAILABLE"
except (TypeError, KeyError, IndexError, ValueError):
_rf = None
data["rf_source"] = "UNAVAILABLE"
# Regression betas are noisy (Damodaran uses bottom-up betas for this reason) —
# start from the bottom-up industry beta and fade it to exactly 1.0 in stable growth
# (his convention: a mature firm is discounted like the median US company).
try:
from story_dcf import damodaran_betas as _dbetas
_beta0, _beta_stable = _dbetas(safe_float(overview.get("Beta")), overview.get("Sector"), overview.get("Industry"),
bottom_up=_di.get("beta"))
except Exception: # noqa: BLE001
_beta0 = float(np.clip(safe_float(overview.get("Beta")) or 1.0, 0.5, 2.0)); _beta_stable = 1.0
_roe_d = safe_float(overview.get("ReturnOnEquityTTM"))
_roe_d = float(np.clip(_roe_d if _roe_d and _roe_d > 0 else 0.14, 0.06, 0.40))
# first-stage growth cap of the mechanical cross-check: wider only for a company that is better than its industry
_g1_cap = 0.25 if is_cyclical else float(np.clip(0.25 * float(_prem["pe"].get("raw_ratio") or _prem["pe"]["value"]), 0.25, 0.40))
_N = {"young-growth": 8, "high-growth": 6, "mature-growth": 5,
"mature-stable": 4, "decline": 3}.get(_stage, 5)
_g_term = float(min(0.04, _rf)) # stable growth ≤ riskfree (his rule; his default is g = rf, capped 4%)
_roe_stable = float(np.clip(_roe_d, 0.08, 0.20)) # excess returns compress at maturity
# ── Normalized intrinsic base — GAAP EPS misrepresents economics for some structures.
# REIT: non-cash depreciation guts EPS → value on AFFO/share. Insurer/bank: cyclical
# peak EPS + AOCI/reserve swings → value on book value × justified P/B (through-cycle
# ROE), a residual-income anchor rather than a growth DCF on peak earnings. Cyclical
# in a non-growth stage: point EPS is a commodity snapshot → mid-cycle (median) EPS.
_secU = str(overview.get("Sector") or "").upper(); _indU = str(overview.get("Industry") or "").upper()
_fw_sel = (data or {}).get("valuation_framework") or {}
_is_reit_v = (_fw_sel.get("mechanical_basis") == "affo") if _fw_sel else _is_reit_like(overview)
_is_fin_v = (_fw_sel.get("mechanical_basis") == "book_roe") if _fw_sel else ((_secU == "FINANCIAL SERVICES") and any(
k in _indU for k in ("BANK", "INSURANCE", "CAPITAL MARKETS", "ASSET MANAGEMENT", "CREDIT")))
_norm_note = None; _direct_value = None; _norm_flow = None; _norm_basis = None
if _is_reit_v:
_affo = _ffo_per_share(data, overview)
if _affo and _affo > 0:
_norm_flow, _norm_basis = _affo, "affo"
_norm_note = "REIT — valued on AFFO/share (GAAP EPS understates by non-cash depreciation)"
elif _is_fin_v:
_bvps = _book_value_per_share(data, overview)
if _bvps and _bvps > 0:
_roe_med = _median_roe(data, overview)
_roe_sus = float(np.clip(_roe_med, 0.08, 0.18)) if _roe_med is not None else None
if _bvps and _bvps > 0 and _roe_sus is None:
_norm_note = "bank/insurer — through-cycle ROE unavailable; book-value model withheld"
if _bvps and _bvps > 0 and _roe_sus is not None and _rf is not None:
_ke_fin = float(np.clip(_rf + _beta_stable * _DAMODARAN_ERP, 0.065, 0.16))
_jpb = float(np.clip((_roe_sus - _g_term) / max(_ke_fin - _g_term, 0.02), 0.6, 3.0))
_direct_value = _bvps * _jpb
_norm_note = (f"insurer/bank — book value ${_bvps:,.1f}/sh × justified P/B {_jpb:.2f} "
f"(through-cycle ROE {_roe_sus*100:.0f}%, ke {_ke_fin*100:.1f}%, g {_g_term*100:.1f}%)")
if 0.20 * current_price < _direct_value < 5.0 * current_price:
_dcf_meta = {"basis": "book_roe", "rf": round(_rf, 4), "erp": _DAMODARAN_ERP,
"beta": round(_beta0, 2), "beta_stable": round(_beta_stable, 2),
"ke_initial": round(_ke_fin, 4), "roe": round(_roe_sus, 3),
"bvps": round(_bvps, 2), "justified_pb": round(_jpb, 2),
"g_terminal": round(_g_term, 4), "high_growth_years": _N,
"survival": 1.0, "norm_note": _norm_note}
elif is_cyclical and _stage in ("mature-stable", "decline"):
_eps_ser = _annual_eps_series(data)
if len(_eps_ser) >= 3:
_mid = float(np.median(_eps_ser))
if _mid and _mid > 0:
_norm_flow, _norm_basis = _mid, "eps"
_norm_note = (f"cyclical — mid-cycle EPS ${_mid:.2f} (median of {len(_eps_ser)}y) "
f"vs point ${(pred_fund.get('eps_annual') or 0):.2f}")
if _rf is None:
# the risk-free rate is a market input, not a constant: without it there is no cost of equity
# and therefore no per-share value — the engine reports UNAVAILABLE instead of using a default
_direct_value = None; _norm_basis = None; _norm_note = (_norm_note or "") + " | per-share value withheld: risk-free rate unavailable"
if _direct_value is not None and 0.20 * current_price < _direct_value < 5.0 * current_price:
# book value × justified P/B — a direct residual-income value; skip the flow DCF.
fair_values["DCF"] = (float(_direct_value), 0.55)
_eps_flow = (_norm_flow if (_norm_basis == "eps" and _norm_flow) else pred_fund.get("eps_annual"))
_fcf_flow = (_norm_flow if (_norm_basis == "affo" and _norm_flow) else pred_fund.get("fcf_per_share"))
_basis = (_norm_basis if _norm_basis else
("eps" if (_eps_flow and _eps_flow > 0) else ("fcf" if (_fcf_flow and _fcf_flow > 0) else None)))
if _rf is None:
_basis = None
if _direct_value is None and _basis is not None:
# Growth input: BLEND forward (ML-predicted) with trailing (delivered) growth —
# a single soft forecast year must not value a compounding business as shrinking
# (same guard as _lifecycle_stage: NVDA's forward eps_growth printed negative and
# the DCF collapsed to -78%). Damodaran anchors near-term growth on the revenue
# story/delivered economics, not one point forecast.
# near-term growth: analyst estimates first (his convention), the engine's forecast otherwise
_cg_eps = (_stage_basis.get("consensus") or {}).get("eps")
_g_fwd = _cg_eps if (_basis == "eps" and _cg_eps is not None) else pred_fund.get("eps_growth" if _basis == "eps" else "fcf_growth")
if _g_fwd is None:
_g_fwd = pred_fund.get("eps_growth")
if _g_fwd is None:
_basis = None # no growth input → no mechanical value (never a default 8%)
_norm_note = (_norm_note or "") + " | mechanical value withheld: growth input unavailable"
if _direct_value is None and _basis is not None:
_g_fwd = float(_g_fwd)
_g_trl = safe_float(pred_fund.get("ttm_yoy_eps_growth"))
if _g_trl is None:
_g_trl = reconciled_revenue_yoy(data)
if _g_trl is None:
_g_trl = safe_float(overview.get("QuarterlyRevenueGrowthYOY"))
_g_blend = (0.5 * _g_fwd + 0.5 * float(np.clip(_g_trl, -0.20, 0.60))) \
if _g_trl is not None else _g_fwd
if _basis == "eps":
_flow0 = float(_eps_flow)
_g1 = float(np.clip(_g_blend, -0.05, _g1_cap))
elif _basis == "affo":
# AFFO is a cash measure already net of maintenance capex; its growth comes from
# rent + development, NOT retained-earnings ROE, so it is not ROE-capped.
_flow0 = float(_fcf_flow)
_g1 = float(np.clip(_g_blend, -0.05, _g1_cap))
else:
_flow0 = float(_fcf_flow)
# FCF is already net of reinvestment → growth can't exceed what full
# reinvestment of earnings at ROE could fund.
_g1 = float(np.clip(_g_blend, -0.05, min(_g1_cap, _roe_d)))
_survival = 0.90 if _stage == "young-growth" else 1.0 # going-concern haircut
from valuation_engines import two_stage_per_share as _tsps
pv, _tsm = _tsps(_flow0, _g1, _g_term, _N, _rf, _DAMODARAN_ERP, _beta0, _beta_stable, _roe_d, _roe_stable, _basis, _survival)
if 0.20 * current_price < pv < 5.0 * current_price:
dcf_conf = (pred_fund.get("eps_confidence", 0.40) if _basis == "eps"
else pred_fund.get("fcf_confidence", 0.35)) * 0.90
fair_values["DCF"] = (float(pv), float(dcf_conf))
_dcf_meta = {"basis": _basis, "rf": round(_rf, 4), "erp": _DAMODARAN_ERP,
"beta": round(_beta0, 2), "beta_stable": round(_beta_stable, 2), "ke_initial": round(float(np.clip(_rf + _beta0 * _DAMODARAN_ERP, 0.065, 0.16)), 4),
"g1": round(_g1, 4), "g1_forward": round(float(_g_fwd), 4),
"g1_trailing": (round(float(_g_trl), 4) if _g_trl is not None else None),
"g_terminal": round(_g_term, 4),
"high_growth_years": _N, "roe": round(_roe_d, 3),
"survival": _survival, "norm_note": _norm_note,
# MechanicalDCFState: the rate path, flows, discount factors and terminal value the value reproduces from
"dcf_state": _tsm.get("state")}
# Unit-integrity guard: a method implying >20x or <5% of the market price is a data
# break (currency, split, share-count), not a view — drop it rather than let the cap
# turn garbage into a confident-looking +80%.
_absurd = [m for m, (p_, c_) in fair_values.items()
if not (0.05 * current_price < p_ < 20.0 * current_price)]
for m in _absurd:
fair_values.pop(m)
if _absurd:
print(f" ⚠ dropped implausible method(s) {_absurd} — unit/currency mismatch suspected")
if not fair_values:
return None
# ── Lifecycle-weighted, confidence-weighted blend ──
# Each method's weight = its own confidence × the Damodaran stage weight (young→revenue/DCF,
# mature→earnings/FCF, decline→asset/yield), so the rating reflects the right tool for the stage.
# The composite is PRICING (what the market's own yardsticks imply). The mechanical DCF is a
# valuation cross-check and is kept OUT of the blend — otherwise intrinsic value leaks into
# the number labelled "market composite" and gets double-counted against the story value.
_pricing = {m: pc for m, pc in fair_values.items() if m != "DCF"} or dict(fair_values)
_fw_excl = {}
_pol_sel = (data or {}).get("policy")
if _pol_sel is not None:
# the applicability policy decides which pricing methods may run for this issuer type;
# methods outside it are not down-weighted, they do not run
for _mx in list(_pricing):
if _mx not in _pol_sel.allowed_pricing_methods and len(_pricing) > 1:
_fw_excl[_mx] = f"not applicable to a {_pol_sel.issuer_class} under the applicability policy — {_pol_sel.reason[:90]}"
_pricing.pop(_mx, None)
_wm = {m: c * _stage_w.get(m, 1.0) for m, (_p, c) in _pricing.items()}
_wm_raw = dict(_wm)
total_w = sum(_wm.values()) or 1.0
fair_price = sum(p * _wm[m] for m, (p, _c) in _pricing.items()) / total_w
_raw_composite = float(fair_price)
_steps = [] # every adjustment after the raw weighted average, in order, for the audit
_dropped = dict(_fw_excl)
# Outlier trimming: a pricing method more than 2.5x or under 0.4x the median of ALL the pricing
# methods is a basis break (a REIT-sector P/S median applied to a 4%-margin broker implied
# $1,902 for JLL), not a view. Dropped, and shown as a step so the composite stays reproducible.
# (The median of the OTHER methods let a majority of extreme methods expel the sane minority: INTU
# 2026-09-24 dropped PEG and the analyst target at 1.2x while keeping P/E, P/FCF and P/S at 2-4.6x.)
_outliers = {}
if len(_pricing) >= 3:
_pm_ = {m: p for m, (p, _c) in _pricing.items()}
_med = float(np.median(list(_pm_.values())))
for m, p in list(_pm_.items()):
if p > 2.5 * _med or p < 0.4 * _med:
_outliers[m] = f"{p / current_price:.1f}x price vs a median of {_med / current_price:.1f}x across the methods"
if _outliers and len(_pricing) - len(_outliers) >= 2:
for m in _outliers:
_wm.pop(m, None); _pricing.pop(m, None)
_dropped.update(_outliers)
total_w = sum(_wm.values()) or 1.0
fair_price = sum(p * _wm[m] for m, (p, _c) in _pricing.items()) / total_w
_steps.append({"step": "outlier trimming", "set_to": float(fair_price),
"note": "dropped " + "; ".join(f"{m} ({why})" for m, why in _outliers.items())})
for m in _outliers:
_adj.append(_pst.applied("OUTLIER_TRIM", method=m, reason=_outliers[m]))
market_cap = safe_float(overview.get("MarketCapitalization", 0)) or 0
fv_ratio = fair_price / current_price if current_price > 0 else 1.0
fv_flag = None
if market_cap > 200_000_000_000:
upper_cap, lower_cap = 1.60, 0.60
elif market_cap > 50_000_000_000:
upper_cap, lower_cap = 1.80, 0.55
elif market_cap > 10_000_000_000:
upper_cap, lower_cap = 2.00, 0.50
else:
upper_cap, lower_cap = 2.50, 0.40
if daily is not None and len(daily) >= 252:
ann_vol = float(
daily["adj_close"].pct_change().rolling(252).std().iloc[-1] * np.sqrt(252)
)
if ann_vol < 0.25:
upper_cap = min(upper_cap, 1.50)
lower_cap = max(lower_cap, 0.65)
elif ann_vol < 0.35:
upper_cap = min(upper_cap, 1.80)
industry = (overview.get("Industry") or "").lower()
sector_raw = (overview.get("Sector") or "").upper()
is_mreit = ("reit" in industry and "mortgage" in industry) or (
sector_raw == "REAL ESTATE" and ("mortgage" in industry or "hybrid" in industry)
)
if is_mreit:
upper_cap = min(upper_cap, 1.40)
lower_cap = max(lower_cap, 0.70)
# ── Compounder floor relief (2026) ───────────────────────────────────────
# The lower_cap mean-reverts multiples toward sector medians, which systematically
# slams high-P/E secular growers to the floor (LLY, ANET pinned at −40%). For genuine
# compounders — high ROE, expanding/stable gross margin, revenue NOT at a cycle peak —
# that compression fights a real structural-quality story. Raise the floor so FV can't
# crater past −22%. Does NOT touch cyclicals or margin-compressors (the floor they
# deserve). Symmetric in intent with the growth-premium on the upside.
# Compounder = durable high ROE + non-compressing gross margin + still-growing EPS,
# and NOT a commodity cyclical. We deliberately do NOT gate on revenue-vs-10yr-median
# deviation: a genuine multi-year compounder ALWAYS sits far above its trailing median
# (the median includes its small early years), so that test would wrongly exclude the
# very names this relief targets. Cyclicality is already screened by `is_cyclical`, and
# margin collapse by the gross-margin-trend gate.
_roe = safe_float(overview.get("ReturnOnEquityTTM"))
_gm_trend = pred_fund.get("gross_margin_trend_yoy")
_eps_g_fv = pred_fund.get("eps_growth", 0) or 0
_nd_ebitda_fv = pred_fund.get("net_debt_to_ebitda")
_is_compounder = (
not is_cyclical
and _roe is not None and _roe > 0.18 # durable high returns on equity
and (_gm_trend is None or _gm_trend > -0.010) # gross margin not compressing
and _eps_g_fv > 0.03 # still growing earnings
and (_nd_ebitda_fv is None or _nd_ebitda_fv < 4.0) # not balance-sheet-stressed
)
if _is_compounder:
lower_cap = max(lower_cap, 0.78) # floor relief: worst-case FV ≈ −22% not −40%
result_compounder_flag = "COMPOUNDER_FLOOR_RELIEF"
_adj.append(_pst.applied("COMPOUNDER_FLOOR_RELIEF", lower=lower_cap))
else:
result_compounder_flag = None
if fv_ratio > upper_cap:
fv_flag = f"FV_CAPPED_HIGH (raw {fv_ratio:.2f}x, cap {upper_cap:.1f}x)"
fair_price = current_price * upper_cap
elif fv_ratio < lower_cap:
fv_flag = f"FV_CAPPED_LOW (raw {fv_ratio:.2f}x, cap {lower_cap:.2f}x)"
fair_price = current_price * lower_cap
if fv_flag:
_adj.append(_pst.applied("SANITY_CAP", upper=upper_cap, lower=lower_cap, raw_ratio=float(fv_ratio)))
_steps.append({"step": "sanity cap", "set_to": float(fair_price),
"note": f"{fv_flag}: composite limited to {upper_cap:.2f}x / {lower_cap:.2f}x of the price for this market-cap and volatility tier"})
raw_implied = (fair_price - current_price) / current_price if current_price > 0 else 0.0
implied_return = float(np.clip(raw_implied, -0.90, 5.00))
avg_conf = float(np.mean([c for _, c in fair_values.values()]))
# Reduce confidence when methods strongly disagree
prices = [p for p, _ in fair_values.values()]
if len(prices) > 1:
cv = np.std(prices) / abs(np.mean(prices)) if np.mean(prices) != 0 else 0
if cv > 0.30:
avg_conf *= 0.80 # was 0.65 — relaxed so high-growth stocks with wide valuation spreads aren't over-penalised
_adj.append(_pst.applied("METHOD_DISPERSION", factor=0.80, cv=float(cv)))
# Build sector context for LLM visibility
cur_pe_str = f"{safe_float(overview.get('PERatio')):.1f}x" if safe_float(overview.get('PERatio')) else "N/A"
cur_pfcf_str = f"{safe_float(overview.get('PriceToCashFlowRatio')):.1f}x" if safe_float(overview.get('PriceToCashFlowRatio')) else "N/A"
cur_ps_str = f"{current_ps:.1f}x" if current_ps else "N/A"
sector_context = {
"sector": sector_name or "Unknown",
"stock_pe": cur_pe_str,
"stock_pfcf": cur_pfcf_str,
"stock_ps": cur_ps_str,
"sector_pe": f"{sector_meds['pe']:.0f}x",
"sector_pfcf": (f"{sector_meds['pfcf']:.0f}x" if sector_meds.get("pfcf") else "N/A (no sourced peer P/FCF)"),
"anchor_sources": {k: (v.get("source"), v.get("date"), v.get("universe")) for k, v in _anchor_src.items()},
"sector_ps": f"{sec_ps:.1f}x",
}
conf_out = min(avg_conf, 0.72)
fv_quality_penalty = 1.0
anchor_flag = pred_fund.get("eps_anchor_flag", "") or ""
cyclical_adj = pred_fund.get("eps_cyclical_adjustment")
fcf_inconsistency = pred_fund.get("eps_fcf_inconsistency") or ""
if "HEAVY_ANCHOR" in anchor_flag:
fv_quality_penalty *= 0.85
if cyclical_adj and "HEAVY_DAMPEN" in cyclical_adj:
fv_quality_penalty *= 0.75
if fcf_inconsistency and "HIGH" in str(fcf_inconsistency):
fv_quality_penalty *= 0.70
# ── Quality fundamentals → confidence adjustment ─────────────────────────
# gross-margin expansion = sustainable earnings power; R&D intensity = moat
# proxy for tech/healthcare; net-debt/EBITDA = leverage stress beyond raw D/E.
quality_signals = []
gm_trend = pred_fund.get("gross_margin_trend_yoy")
if gm_trend is not None:
if gm_trend > 0.020: # +200bps gross-margin expansion YoY — very strong
fv_quality_penalty *= 1.10
quality_signals.append(f"GM_EXPANDING ({gm_trend*100:+.0f}bps)")
elif gm_trend > 0.005: # +50bps — modestly positive
fv_quality_penalty *= 1.04
elif _value_trap_flag and gm_trend < -0.005: # compression is already a priced deterioration signal
quality_signals.append(f"GM_COMPRESSING ({gm_trend*100:+.0f}bps, priced under deterioration)")
elif gm_trend < -0.020: # -200bps — margin compression
fv_quality_penalty *= 0.85
quality_signals.append(f"GM_COMPRESSING ({gm_trend*100:+.0f}bps)")
elif gm_trend < -0.005:
fv_quality_penalty *= 0.95
rd_int = pred_fund.get("rd_intensity")
sector_tag = (overview.get("Sector") or "").upper()
if rd_int is not None and sector_tag in ("TECHNOLOGY", "HEALTHCARE", "COMMUNICATION SERVICES"):
# For innovation-driven sectors, sustained R&D is a moat indicator
if rd_int > 0.15: # >15% of revenue → very high reinvestment
fv_quality_penalty *= 1.06
quality_signals.append(f"HIGH_RD ({rd_int*100:.0f}%)")
elif rd_int < 0.02 and sector_tag == "TECHNOLOGY":
# Tech company with near-zero R&D — atypical, suggests low-moat business
fv_quality_penalty *= 0.92
nd_ebitda = pred_fund.get("net_debt_to_ebitda")
if nd_ebitda is not None:
if nd_ebitda > 5.0: # severely overleveraged
fv_quality_penalty *= 0.75
quality_signals.append(f"OVER_LEVERED (ND/EBITDA={nd_ebitda:.1f}x)")
elif nd_ebitda > 3.5: # high leverage
fv_quality_penalty *= 0.88
elif nd_ebitda < 0.0: # net cash position — balance-sheet fortress
fv_quality_penalty *= 1.08
quality_signals.append(f"NET_CASH ({-nd_ebitda:.1f}x EBITDA)")
elif nd_ebitda < 1.0: # clean balance sheet
fv_quality_penalty *= 1.03
# Cap the multiplier so quality alone can't push confidence past sensible bounds
fv_quality_penalty = float(np.clip(fv_quality_penalty, 0.40, 1.25))
if fv_quality_penalty != 1.0:
conf_out = conf_out * fv_quality_penalty
if fv_quality_penalty < 1.0:
_adj.append(_pst.applied("FORECAST_QUALITY", factor=float(fv_quality_penalty)))
if fv_flag:
conf_out = min(conf_out * 0.45, 0.35)
_adj.append(_pst.applied("SANITY_CAP_CONFIDENCE", factor=0.45))
if _value_trap_flag:
conf_out = conf_out * 0.80 # trap risk lowers confidence (its magnitude effect is the anchor shrink)
_adj.append(_pst.applied("VALUE_TRAP_CONFIDENCE", factor=0.80, signals=list(_vt_signals)))
result = {
"fair_price": fair_price,
"expected_return": implied_return,
"confidence": conf_out,
"lifecycle_stage": _stage,
"lifecycle_basis": _stage_basis,
"dcf_meta": _dcf_meta,
"fv_eps_quality_penalty": float(fv_quality_penalty) if fv_quality_penalty != 1.0 else None,
"fv_quality_signals": quality_signals if quality_signals else None,
"fv_compounder_flag": result_compounder_flag,
"fv_value_trap_flag": _value_trap_flag,
"fv_sanity_flag": fv_flag,
"analyst_target_haircut": _at_note,
"market_cap": market_cap,
"sector_context": sector_context,
"methods": {
k: {"price": p, "conf": c,
"implied_return": (p - current_price) / current_price,
"in_composite": ((k != "DCF") or (len(fair_values) == 1)) and k not in _dropped,
"dropped_reason": _dropped.get(k),
"stage_weight": _stage_w.get(k, 1.0),
"share": (_wm.get(k, 0.0) / total_w) if k in _wm else 0.0}
for k, (p, c) in fair_values.items()
},
"composite_note": (f"market composite = Σ price × (confidence × stage weight) / Σ (confidence × stage weight) over the pricing methods, "
f"stage '{_stage}' weights {dict((k, round(_stage_w.get(k, 1.0), 2)) for k in _pricing)}; then outlier trimming, any value-trap haircut and the sanity caps — each shown as a step"),
# Full audit trail: the user must be able to reproduce the published composite from this.
"composite_audit": {
"formula": "raw composite = Σ implied price × (confidence × lifecycle weight) / Σ (confidence × lifecycle weight) over the pricing methods (DCF excluded); then the steps in order",
"stage": _stage,
"methods": [{"method": k, "price": float(p), "implied_return": float((p - current_price) / current_price), "confidence": float(c),
"stage_weight": float(_stage_w.get(k, 1.0)),
"eff_weight": float(_wm_raw.get(k, 0.0)), "in_raw": k in _wm_raw,
"share_raw": float(_wm_raw.get(k, 0.0) / (sum(_wm_raw.values()) or 1.0)) if k in _wm_raw else 0.0,
"share_final": float(_wm.get(k, 0.0) / total_w) if k in _wm else 0.0,
"in_composite": k in _wm, "dropped_reason": _dropped.get(k)}
for k, (p, c) in fair_values.items()],
"raw": _raw_composite, "raw_vs_price": float(_raw_composite / current_price - 1.0),
"steps": _steps, "final": float(fair_price), "final_vs_price": float(fair_price / current_price - 1.0),
"analyst_target": {"raw": analyst_target_ov, "used": fair_values.get("Analyst Target", (None,))[0], "note": _at_note},
"cap_upper": float(upper_cap), "cap_lower": float(lower_cap),
"method_lineage": _mult_lineage, "anchor_lineage": _anchor_src, "input_lineage": _input_lineage,
"adjustments": _adj,
},
"pe_hist_median": hist_pe, "valuation_pe": valuation_pe,
}
analyst_target = safe_float(overview.get("AnalystTargetPrice"))
if analyst_target and analyst_target > 0:
result["analyst_target"] = analyst_target
result["analyst_target_return"] = (analyst_target - current_price) / current_price
if result["expected_return"] > 0.10 and result["analyst_target_return"] > 0.10:
result["confidence"] = min(result["confidence"] * 1.10, 0.85)
n_methods = len(fair_values)
if n_methods == 1:
result["confidence"] = result["confidence"] * 0.50
result["fv_method_warning"] = f"SINGLE_METHOD ({list(fair_values.keys())[0]})"
elif n_methods == 2:
result["confidence"] = result["confidence"] * 0.75
result["fv_method_warning"] = f"LIMITED_METHODS ({n_methods})"
pred_eps = pred_fund.get("eps_annual", 0) or 0
ttm_eps = pred_fund.get("eps_ttm_current", 0) or 0
if ttm_eps < 0 and pred_eps < 0:
result["confidence"] = result["confidence"] * 0.60
result["fv_pre_profit_flag"] = True
elif ttm_eps < 0 and pred_eps > 0:
result["confidence"] = result["confidence"] * 0.80
result["fv_turnaround_flag"] = True
return result
def analyze_fundamental_ml_yearly(data, current_price, state=None):
"""
Orchestrates Stage 1 (predict fundamentals) + Stage 2 (derive fair value).
Returns a blend-ready dict compatible with blend_predictions_yearly.
With an AnalysisState, the raw model outputs pass through the single reconciliation stage
(state_builder.reconcile_forecast_from_state) before pricing, and pricing consumes only the
ReconciledForecastState and canonical metrics (pricing_inputs.canonical_view).
"""
try:
import canonical as _cnc
for _n in _cnc.normalize_consensus(data):
print(f" {YELLOW}[consensus]{RESET} {_n}")
except Exception as _ce: # noqa: BLE001
print(f" {YELLOW}[consensus] normalization skipped: {str(_ce)[:70]}{RESET}")
pred_fund = predict_fundamentals_ml(data)
if not pred_fund:
return None, None
try:
import canonical as _cnf
_fnotes = _cnf.normalize_forecasts(pred_fund, data)
for _n in _fnotes:
print(f" {YELLOW}[units]{RESET} {_n}")
except Exception as _ue: # noqa: BLE001
print(f" {YELLOW}[units] forecast normalization skipped: {str(_ue)[:70]}{RESET}")
if state is not None:
import state_builder as _sbr
pred_fund["_reconciled"] = _sbr.reconcile_forecast_from_state(state, pred_fund)
for _a in (pred_fund["_reconciled"].get("reconciliation") or {}).get("adjustments") or []:
print(f" {YELLOW}[reconcile]{RESET} {str(_a)[:110]}")
fair_val = derive_fair_value(current_price, pred_fund, data, state=state)
if not fair_val:
return pred_fund, None
# Attach predicted fundamentals to fair_val for downstream use
fair_val["pred_fund"] = pred_fund
return pred_fund, fair_val
# ─── LLM Debate (Yearly-specific prompts) ───────────────────────────────────
_LLM_SYSTEM_PROMPT_YEARLY = """You are an expert fundamental equity analyst. You are given the outputs of quantitative models predicting a stock's 1-YEAR return. Your primary inputs are:
1. FUNDAMENTAL SCORECARD — current financial health
2. PREDICTED FUNDAMENTALS — ML-forecasted EPS, revenue, margins, FCF for next 12 months
3. FUNDAMENTAL FAIR VALUE — multi-method valuation (P/E, PEG, P/FCF, P/S) using predicted fundamentals
4. MACRO environment (yield curve, rates, CPI)
5. SENTIMENT & INSIDER activity (qualitative context)
6. DIRECT PRICE ML (ensemble — blended at fixed weight with fair value and macro)
Key principles for 1-YEAR predictions:
- VALUATION drives returns: a stock at fair value returns ~market rate; below fair value outperforms
- EPS GROWTH trajectory is the single most important fundamental input
- MARGIN EXPANSION is strongly bullish; margin contraction is a red flag
- INSIDER BUYING has the highest alpha signal in the 6-12 month window
- YIELD CURVE: inversion predicts recessions 6-18 months ahead — be cautious
- ML direct-price predictions have fewer independent samples at 1yr — be skeptical of extremes
- Most large-cap stocks return 5-15% annually. Predictions >30% need strong justification.
- When fundamental fair value methods disagree strongly, widen your confidence interval
*** GROWTH-STOCK CALIBRATION (critical for high-growth names) ***
- A stock can be OVERVALUED on current multiples but still APPRECIATE if earnings growth is fast enough.
A 250x P/E stock growing EPS 70% YoY will be ~147x P/E in 12 months even at 0% price change. Use FORWARD multiples, not trailing.
- PEG < 1.0 means the market may be UNDERPRICING growth. Do not automatically SELL a stock just because trailing P/E is high if PEG is below 1.0.
- Stocks with >40% revenue growth decline >25% in only ~15-20% of years. STRONG SELL (>15% decline) requires a specific catalyst or structural break, not just "multiples are high."
- The BIGGEST analytical error on growth stocks is anchoring on trailing multiples while ignoring how fast growth compresses those multiples forward.
- Consider THREE scenarios: (a) multiple compression to sector norms, (b) partial compression with earnings growth, (c) multiple sustained by growth.
Your prediction should reflect probability weighting, not only the worst case.
Recommendation guidelines:
- STRONG BUY: >15% upside with fair value support + EPS growth + insider buying
- BUY: >5% upside with reasonable fundamental support
- HOLD: -5% to +5%, or high uncertainty / conflicting signals
- SELL: >5% downside with fundamental deterioration OR extreme overvaluation without sufficient growth to compress multiples within 2-3 years
- STRONG SELL: >15% downside with SPECIFIC deterioration — earnings miss, guidance cut, margin collapse, or structural demand decline.
High multiples alone do NOT justify STRONG SELL if growth is sustained.
You MUST respond with valid JSON only. No markdown, no explanation outside JSON."""
_SMART_MONEY_CACHE = {"loaded": False, "df": None}
_PANEL_ML_CACHE = {"loaded": False, "df": None}
def _crucible_panel_ml_rank(ticker):
"""Cross-sectional panel-ML rank (12-month horizon) from the shipped snapshot. Per Crucible's
own prediction backtest this cross-sectional factor model is the highest-signal quant view
(and far better than the single-stock ML). Returns a debate-ready text block or '' — guarded."""
import os
try:
if not _PANEL_ML_CACHE["loaded"]:
_PANEL_ML_CACHE["loaded"] = True
p = os.path.join(os.path.dirname(os.path.abspath(__file__)), "panel_ml_snapshot.parquet")
if os.path.exists(p):
import pandas as pd
_PANEL_ML_CACHE["df"] = pd.read_parquet(p).set_index("ticker")
df = _PANEL_ML_CACHE["df"]
if df is None or ticker not in df.index:
return ""
r = df.loc[ticker]
pred = float(r.get("pred_excess_12m", 0.0)) * 100.0
pctl = float(r.get("xs_rank_pct", 50.0))
dec = int(r.get("decile", 5))
asof = str(r.get("as_of", ""))
n = int(r.get("n_universe", 0))
tilt = ("top decile" if dec >= 9 else "bottom decile" if dec <= 2 else
"upper half" if pctl >= 55 else "lower half" if pctl <= 45 else "middle of the pack")
import policy as _polp
_rel = _panel_state(ticker)[0]
if not _rel.get("persona_visibility"):
return ("CROSS-SECTIONAL QUANT RANK — reliability %s: NOT USABLE AS EVIDENCE. %s. The rank and its "
"expected relative return are withheld from this brief and kept in diagnostics."
% (_rel["state"], _rel["basis"]))
return ("CROSS-SECTIONAL QUANT RANK (12-month panel-ML across the top-%d universe) — reliability %s (%s):\n"
" %s sits in decile %d/10 (%.0fth percentile, %s); the model expects %+.1f%% return RELATIVE to the "
"universe over 12 months (as-of %s). It is a value+quality+momentum ranking, not a price target.\n"
" You may describe it only as %s. FORBIDDEN wording: %s."
% (n, _rel["state"], _rel["basis"], ticker, dec, pctl, tilt, pred, asof,
_rel["allowed_claim_strength"], ", ".join(_rel["forbidden_phrases"])))
except Exception:
return ""
_SMART_MONEY_CACHE = {"loaded": False, "df": None}
def _ownership_13f(ticker):
"""Structured 13F ownership for one ticker from the shipped snapshot (built weekly from Sharadar
SF3 by the refresh chain). Returns None when the snapshot or the ticker is absent."""
try:
if not _SMART_MONEY_CACHE["loaded"]:
_SMART_MONEY_CACHE["loaded"] = True
p = os.path.join(os.path.dirname(os.path.abspath(__file__)), "smart_money_snapshot.parquet")
if os.path.exists(p):
import pandas as pd
_SMART_MONEY_CACHE["df"] = pd.read_parquet(p).set_index("ticker")
df = _SMART_MONEY_CACHE["df"]
if df is None or ticker not in df.index:
return None
r = df.loc[ticker]
def num(k):
v = safe_float(r.get(k))
return None if (v is None or v != v) else v
def txt(k):
v = r.get(k)
return None if v is None or (isinstance(v, float) and v != v) else str(v)
as_of = r.get("as_of_13f")
return {"as_of": (str(as_of)[:10] if as_of is not None and str(as_of) not in ("NaT", "nan") else None),
"n_holders": num("n_holders"), "n_holders_prev": num("n_holders_prev"),
"n_gurus": num("n_gurus"), "guru_new_buys": num("guru_new_buys"), "guru_adds": num("guru_adds"),
"guru_trims": num("guru_trims"), "guru_exits": num("guru_exits"),
"guru_names": txt("guru_names"), "guru_buy_names": txt("guru_buy_names"),
"guru_exit_names": txt("guru_exit_names"),
"source": "SEC Form 13F holdings (Sharadar SF3), curated long-term investor list"}
except Exception: # noqa: BLE001
return None
def canonical_risk_free(all_data):
"""The 10-year Treasury yield the data stage validated (D9) — the one risk-free source."""
t = (all_data or {}).get("treasury_10y") or []
v = safe_float(t[0].get("value")) if (isinstance(t, list) and t and isinstance(t[0], dict)) else None
return (v / 100.0) if v is not None else None
def _damodaran_inputs(ticker, all_data, sic=None):
"""The company's inputs from Damodaran's datasets, assembled once per run and read by every model:
his industry (company list), the industry's cash-corrected unlevered beta re-levered at the
company's market D/E (bottom-up beta), his implied ERP for the month plus the country risk premium
of the country of operations, and the industry's sales-to-capital and operating margins."""
import damodaran_data as dd
if not dd.available():
return {"available": False, "reason": "damodaran_data.json.gz missing"}
ov = all_data.get("overview") or {}
iss = all_data.get("issuer") or {}
ind, ctry, how = dd.company_industry(ticker, ov.get("Name") or iss.get("name"), sic)
country = ctry or (iss.get("country") if iss.get("is_fpi") else "United States") or "United States"
region = "US" if country == "United States" else "Global"
stats = dd.industry_stats(ind, region) or dd.industry_stats(ind, "US")
bq = (((all_data.get("balance") or {}).get("quarterlyReports") or [{}])[0]) or {}
debt = (safe_float(bq.get("shortLongTermDebtTotal")) or
((safe_float(bq.get("longTermDebt")) or safe_float(bq.get("longTermDebtNoncurrent")) or 0.0) +
(safe_float(bq.get("shortTermDebt")) or safe_float(bq.get("currentDebt")) or 0.0)))
mcap = safe_float(ov.get("MarketCapitalization"))
beta = dd.bottom_up_beta(stats, debt, mcap, tax=0.25)
unlevered = (stats or {}).get("unlevered_beta_cash")
s2c = (stats or {}).get("sales_to_capital")
# his business-mix approach: a company with several business lines is as risky as the value-weighted
# mix of its businesses, not as its single classified industry (SpaceX: launch, broadband, AI)
# industries are assigned only after the segments reconcile to the company (segments.canonicalize), and
# the business mix reads nothing else: a segment list that fails an invariant leaves the single-industry beta
import segments as _sgm
# the valuation perimeter's segments: after a separation, the continuing company's (segments.for_perimeter)
canon = (all_data.get("segments_forward") or all_data.get("segments_canonical")
or {"status": "UNAVAILABLE", "reason": "segments not canonicalized"})
# each segment's industry comes through a SegmentIndustryMapping: the keyword map, then the parent-sector
# compatibility gate and its fallback (a non-financial company's segment is never priced as a financial business
# without a financial business named in the segment's own text)
_fin = bool(iss.get("is_financial"))
_sgm.allocate(canon, ind, lambda n, pl, fb: dd.segment_industry(n, pl, fb),
mapper=lambda sid, text: dd.map_segment(sid, text, (), ind, _fin, use_product_lines=False))
bm = (dd.business_mix(canon.get("segments"), region, ind, debt, mcap, parent_is_financial=_fin)
if canon.get("business_mix_allowed") else None)
# BUSINESS_MIX_BETA_VALID: every industry the mix used must have passed compatibility; otherwise the single-industry
# beta applies (never a precision blend over an incompatible mapping)
_bm_bad = dd.business_mix_problems((bm or {}).get("segments"), ind, _fin) if bm else []
if _bm_bad:
bm = None
bm_status = ("used" if bm else (("rejected: " + "; ".join(_bm_bad)[:200]) if _bm_bad else
"single industry" if canon.get("business_mix_allowed")
else f"disabled: segments {canon.get('status')} ({str(canon.get('reason'))[:160]})"))
beta_basis = f"industry {ind}" if ind else "no industry match"
if bm:
beta, unlevered, s2c = bm["beta"], bm["unlevered_beta"], bm["sales_to_capital"] or s2c
beta_basis = (f"business mix of {len(bm['segments'])} filed segments, weighted by estimated value (revenue × industry EV/Sales)"
if bm.get("weighting") == "value" else f"business mix of {len(bm['segments'])} filed segments (revenue-weighted)")
erp = dd.company_erp(country)
# stable period: a mature company's cost of capital at today's riskfree rate and this company's ERP
stable = dd.mature_cost_of_capital(canonical_risk_free(all_data), (erp or {}).get("erp"), region)
return {"available": True, "industry": ind, "industry_match": how, "region": region, "country": country,
"unlevered_beta": unlevered, "debt_to_equity": (debt / mcap) if (debt and mcap) else 0.0,
"beta": beta, "beta_basis": beta_basis, "business_mix": (bm or {}).get("segments"),
"business_mix_weighting": (bm or {}).get("weights"), "business_mix_status": bm_status,
"segments_status": canon.get("status"),
"stable_cost_of_capital": (stable or {}).get("value"), "stable_cost_of_capital_basis": (stable or {}).get("basis"),
"stable_market_beta": (stable or {}).get("beta"),
"industry_sales_to_capital": s2c,
"industry_operating_margin": (stats or {}).get("operating_margin"),
"industry_operating_margin_adj": (stats or {}).get("operating_margin_adj"),
"industry_as_of": (stats or {}).get("as_of"), "n_firms": (stats or {}).get("n_firms"),
"industry_multiples": dd.industry_multiples(ind, region) if ind else {},
"erp": (erp or {}).get("erp"), "implied_erp": (erp or {}).get("implied_erp"), "crp": (erp or {}).get("crp"),
"rating": (erp or {}).get("rating"), "erp_month": (erp or {}).get("erp_month"), "crp_as_of": (erp or {}).get("crp_as_of"),
"erp_basis": (erp or {}).get("basis"), "source": "Aswath Damodaran, pages.stern.nyu.edu/~adamodar (datasets)"}
def _gaap_distortion_check(all_data, mechanical_stage):
"""Deterministic GAAP-distortion test on the reconciled figures: reported EPS (reconciled TTM net
income ÷ shares) versus the provider's adjusted EPS. A gap above 40%, or a reported loss beside an
adjusted profit, means statement-earnings multiples misstate the business. The lifecycle stage is
the mechanical classifier's; no model can override it."""
rh = all_data.get("reconciled_historicals") or {}
sh = safe_float((all_data.get("overview") or {}).get("SharesOutstanding"))
ni = rh.get("net_income_ttm")
q = ((all_data.get("earnings") or {}).get("quarterlyEarnings") or [])[:4]
adj = [safe_float(x.get("reportedEPS")) for x in q]
adj_ttm = sum(adj) if len(adj) == 4 and all(v is not None for v in adj) else None
rep = (ni / sh) if (ni is not None and sh) else None
flag, why = False, "reported and adjusted EPS agree within 40% (or one is unavailable)"
if rep is not None and adj_ttm and adj_ttm > 0:
gap = rep / adj_ttm - 1.0
if rep <= 0 or abs(gap) > 0.40:
flag = True
why = (f"reported EPS {rep:.2f} vs adjusted EPS {adj_ttm:.2f} ({gap:+.0%}) on the reconciled trailing figures")
return {"mechanical": mechanical_stage, "gaap_distortion": flag, "distortion_reason": why, "overridden": False,
"basis": "deterministic: reconciled reported EPS vs adjusted EPS"}
def _panel_state(ticker):
"""(reliability, row) for the cross-sectional panel rank. Reliability comes only from the
snapshot's validation sidecar (panel_ml_snapshot.meta.json); without it the model is UNAVAILABLE."""
import policy as _polp
meta = None
try:
mp = os.path.join(os.path.dirname(os.path.abspath(__file__)), "panel_ml_snapshot.meta.json")
if os.path.exists(mp):
meta = json.loads(open(mp).read()).get("validation")
except Exception: # noqa: BLE001
meta = None
rel = _polp.panel_reliability(meta)
row = None
try:
_crucible_panel_ml_rank(ticker)
df = _PANEL_ML_CACHE.get("df")
if df is not None and ticker in df.index:
r = df.loc[ticker]
row = {"decile": int(r.get("decile", 5)), "xs_rank_pct": float(r.get("xs_rank_pct", 50.0)),
"pred_excess_12m": float(r.get("pred_excess_12m", 0.0)), "as_of": str(r.get("as_of", "")),
"n_universe": int(r.get("n_universe", 0))}
except Exception: # noqa: BLE001
row = None
return rel, row
def _call_claude_yearly(user_msg, system=None, verbose=False):
"""Claude caller for yearly debate — uses 800 max_tokens for longer fundamental
signal prompts (shared _call_claude caps at 500, which can truncate JSON)."""
if not ANTHROPIC_API_KEY:
return None
try:
import anthropic
# Explicit network timeout: SDK default is ~600s, which would hang the
# debate for 10 minutes on an unreachable endpoint (mirrors _LLM_TIMEOUT
# used by the shared callers in predict_monthly).
client = anthropic.Anthropic(api_key=ANTHROPIC_API_KEY, timeout=120.0)
response = claude_create(client,
model="claude-sonnet-5",
max_tokens=2400, # structured-argument JSON (nested points) needs more than the old 800
system=system or _LLM_SYSTEM_PROMPT_YEARLY,
messages=[{"role": "user", "content": user_msg}],
temperature=1.0,
)
raw = response.content[0].text.strip()
ti = response.usage.input_tokens
to = response.usage.output_tokens
if verbose:
print(f" {DIM}Claude Opus tokens: {ti} in / {to} out{RESET}")
return _parse_llm_response(raw, ti, to, "claude-sonnet-5")
except Exception as e:
if verbose:
print(f" {DIM}Claude error: {str(e)[:80]}{RESET}")
return None
# Yearly PM synthesis template — the yearly debate has NO blind Round-1 PM pass
# (the monthly path's {pm_r1_*} baseline). It anchors on the Neutral analyst instead.
# The shared monthly template requires {pm_r1_*}; formatting it with the yearly
# kwargs raised KeyError, silently collapsing the PM to an equal-weight fallback.
_PM_SYNTHESIS_USER_TEMPLATE_YEARLY = _STYLE_RULES + _EVIDENCE_RULES.replace("{", "{{").replace("}", "}}") + """STOCK: {ticker} | CURRENT: ${current_price:.2f} | HORIZON: {months}-month
CROSS-SECTIONAL QUANT RANK (12-month panel-ML). Its standing is set by the reliability record
below, not by this prompt; weight it no more strongly than that record allows, and if it is marked
NOT USABLE AS EVIDENCE you may not cite it for the recommendation or let it move the odds:
{panel_ml}
VALUE vs PRICE — canonical anchors (use these numbers and names; the advocates may have mislabelled them):
{anchors}
The STORY VALUE is the intrinsic value. The mechanical DCF is only a formula cross-check of it — never quote the
mechanical-DCF gap as "the intrinsic gap" or "the premium to fair value". The market composite is PRICING (what the
market's own yardsticks imply), not value. Treat the story-value-vs-price gap as a first-class input — your synthesis
MUST say explicitly whether you expect that gap to close toward value, toward price, or persist, and why.
NEUTRAL ANALYST (objective baseline — heard before the advocates):
Return: {neutral_return:+.2f}% | Recommendation: {neutral_rec} | Confidence: {neutral_conf:.0f}%
Reasoning: {neutral_reasoning}
RISK MANAGER (Bear) says:
Return: {bear_return:+.2f}% → ${bear_price:.2f} | Recommendation: {bear_rec} | Confidence: {bear_conf:.0f}%
Thesis: {bear_reasoning}
Key Risks: {bear_risks}
GROWTH ANALYST (Bull) says:
Return: {bull_return:+.2f}% → ${bull_price:.2f} | Recommendation: {bull_rec} | Confidence: {bull_conf:.0f}%
Thesis: {bull_reasoning}
Key Catalysts: {bull_catalysts}
Assign probability weights to each scenario. Judge the FULL mosaic, not just valuation/financials:
the business & growth outlook, competitive position & moat, key business/operational risks,
management & capital allocation, institutional & insider positioning (13F/Form-4) and news catalysts.
Constraints: p_bear ∈ [0.10, 0.65], p_bull ∈ [0.10, 0.65], p_neutral = 1 - p_bear - p_bull ≥ 0.05
HOW TO WRITE IT — you are writing the DECISION, not minutes of the meeting:
- "reasoning" is the decision thesis in 2-3 sentences (max 70 words): the verdict, the decisive
evidence behind it, and where the 12-month expected return sits relative to the gap between the
story value and the market price (closing toward value, toward price, or persisting) and why.
Do NOT recap what the bear or the bull said — state what you concluded.
- "key_points" are WHAT DECIDED THE ODDS: at most 4 items. "topic" = a 2-5 word label of the
deciding factor (your own words, e.g. "Insider selling", "AI capex payback", "Value gap");
"point" = the conclusion, the figure that settles it (as its [[TOKEN]]), and how it moved the odds (one or two
sentences). Attribute a point to an analyst ONLY when the fact that it went unanswered is itself
the reason it decided.
- "triggers" = 1-3 STRUCTURED conditions that would move the verdict. Each is an object, not prose:
metric (the measurable thing, e.g. "operating margin", "net charge-off ratio", "data-centre bookings growth"),
direction ("up" or "down"), operator (">=" or "<="), threshold (one number with its unit: "6%", "$120", "25x"),
current (today's level if you know it), scenario ("BULL" or "BEAR" — where the view moves if it happens),
rationale (<= 12 words). Deterministic code checks that the economics of the metric match the destination,
so state the direction honestly; do not phrase a deterioration as a bull trigger.
- "tipping_point" = one sentence restating the most important trigger in plain words.
Respond with ONLY this JSON:
{{
"p_bear": <float>,
"p_bull": <float>,
"p_neutral": <float>,
"conviction": <float: 0.0-1.0, confidence in these weights>,
"reasoning": "<decision thesis, 2-3 sentences>",
"key_points": [
{{"topic": "<deciding factor>", "point": "<conclusion + the deciding figure as its [[TOKEN]] + effect on the odds>"}}
],
"tipping_point": "<what would flip the verdict>",
"triggers": [
{{"metric": "<measurable>", "direction": "up|down", "operator": ">=|<=|beyond",
"source_claim": "<the TOKEN name the threshold is measured against, e.g. GUIDANCE_9, or null>",
"threshold": "<number in the SAME unit as that token's value: 35 for a value shown in bps, 6.0 for a value shown in %>",
"current": "<today>", "scenario": "BULL|BEAR", "rationale": "<<=12 words>"}}
],
"risk_flags": ["<combined key risks from both cases>"],
"evidence_used": ["<ids from: {evidence_ids}>"],
"quant_tilt": {{"bear": 0.0, "neutral": 0.0, "bull": 0.0}},
"override_ml": <boolean>
}}
NOT ELIGIBLE as evidence for the odds (you may mention them as context, never list them): {evidence_ineligible}.
"evidence_used" lists ONLY the evidence your odds actually rest on. "quant_tilt" is how much (in
probability) a quantitative model moved each scenario; leave it at zero unless the brief marks that
model usable as evidence."""
def analyze_llm_debate_yearly(
ticker,
current_price,
tech,
fund,
sent,
macro,
ml,
pred_fund=None,
fair_val=None,
insider=None,
data=None,
verbose=False,
state_mode=None,
):
"""4-role persona debate for yearly predictions.
Round 1 — Neutral Analyst (Gemini 3 Flash): objective data-driven view.
Round 2 — Bear (Kimi) + Bull (GPT): independent advocate positions, both see neutral view.
Round 3 — Bear vs Bull debate: each attacks the other, defends own thesis.
Round 4 — Portfolio Manager (Claude): assigns P(bear)/P(bull)/P(neutral).
Final return computed mechanically from probability weights.
``state_mode`` is required: the brief, the PM anchors and the panel line come from the validated
AnalysisState, every prompt carries the number-token rules, and nothing is cached or streamed.
Prose is ingested once, downstream, from the frozen state (engine/prose.py)."""
_sp_audit = None; _ev_audit = None # §15/§16 audits; None when the panel did not run
# ── state mode: the brief is built from the validated AnalysisState, every prompt carries the
# number-token rules, nothing is cached, no raw persona prose is streamed, and no correction
# pass runs here (prose is ingested once, downstream, from the frozen state) ──
if not state_mode:
raise ValueError("analyze_llm_debate_yearly requires state_mode (the brief built from AnalysisState)")
_sm = state_mode
_hdr = _sm.get("token_header") or ""
# ── structured arguments (engine/arguments.py): when the pipeline supplies an argument context, authors cite
# evidence ids and write figure-free judgement; each round is validated and ONLY validated objects are forwarded
_AC = _sm.get("args_ctx")
_arg_drops, _args = [], {}
if _AC is not None:
import arguments as _A
import panel_prompts as _PP
from state_builder import rating_for as _rating_for
_hdr = "" # no token header: the evidence menu replaces it
_menu = _sm.get("evidence_menu") or ""
_brief2 = _sm.get("brief_v2") or _sm["brief"]
def _own_r(ret):
return _A._own(ret, _rating_for(round(float(ret), 3)) if ret is not None else None)
def _settle(fn, *a, **k):
"""A validation that raises never kills the debate: the seat's objects are dropped with the reason."""
try:
return fn(*a, **k)
except Exception as _e: # noqa: BLE001
_arg_drops.append({"source": "debate", "raw": None,
"reason": f"INTERNAL_ERROR: {type(_e).__name__}: {str(_e)[:160]}"})
return None, []
def _numbers(name, r):
return (f"{name}: return {r['expected_return'] * 100:+.1f}% ({_rating_for(round(float(r['expected_return']), 3))}), "
f"confidence {float(r.get('confidence') or 0.5) * 100:.0f}%")
def _repair(call, prompt, system, raw, argset, drops, validate):
"""One bounded repair turn (engine/arguments.py): the author sees its removed objects with the typed reasons
and returns the full JSON again. Only the repaired reply's structured part is used (every number stays the
first reply's); it is validated exactly like the first, and kept only when it loses no object. Repairs stop
once the run has used its repair budget (the server kills a run at its hard cap)."""
fix = _A.repairable(drops)
if not fix or call is None or not raw or argset is None or not _A.is_structured(raw):
return argset, drops # a legacy-format reply is owned by the legacy path: never repaired
if _time_mod.monotonic() - _PROCESS_T0 > float(os.getenv("CRUCIBLE_REPAIR_BUDGET_S", "330")):
return argset, drops + [{"source": "repair", "raw": None, "reason": "REPAIR_SKIPPED: run time budget used"}]
try:
kw = {"system": system} if system is not None else {}
rep = call(_A.repair_prompt(prompt, raw.get("structured"), fix), verbose=verbose, **kw)
except Exception as _e: # noqa: BLE001
return argset, drops + [{"source": "repair", "raw": None,
"reason": f"REPAIR_UNAVAILABLE: {type(_e).__name__}: {str(_e)[:100]}"}]
st2 = (rep or {}).get("structured")
if not isinstance(st2, dict) or not st2:
return argset, drops + [{"source": "repair", "raw": None, "reason": "REPAIR_UNAVAILABLE: no structured reply"}]
merged = dict(raw)
merged["structured"] = st2
a2, d2 = _settle(validate, merged)
if a2 is not None and _A.repair_keeps(argset, a2):
first = [dict(d, source=f"attempt1:{d.get('source')}", reason=f"REPAIR_REQUESTED: {d.get('reason')}")
for d in fix]
return a2, first + list(d2)
return argset, drops + [{"source": "repair", "raw": None,
"reason": "REPAIR_NOT_KEPT: the repaired reply had fewer valid objects"}]
# guidance instructions exist only when verified company guidance does (guidance.py)
_gav = bool(_sm.get("guidance_available"))
_r13 = bool(_sm.get("ownership_return_signal"))
_ep = lambda p: _evidence_prompt(_guidance_prompt(p, _gav), _r13)
_BEAR_SYSTEM_PROMPT = _ep(globals()["_BEAR_SYSTEM_PROMPT"])
_BULL_SYSTEM_PROMPT = _ep(globals()["_BULL_SYSTEM_PROMPT"])
_NEUTRAL_SYSTEM_PROMPT = _ep(globals()["_NEUTRAL_SYSTEM_PROMPT"])
_BEAR_USER_TEMPLATE = _ep(globals()["_BEAR_USER_TEMPLATE"])
_BULL_USER_TEMPLATE = _ep(globals()["_BULL_USER_TEMPLATE"])
_NEUTRAL_USER_TEMPLATE = _ep(globals()["_NEUTRAL_USER_TEMPLATE"])
def _with_tokens(fn):
return lambda prompt, *a, **k: fn(_hdr + "\n\n" + prompt, *a, **k)
_call_kimi = _with_tokens(globals()["_call_kimi"])
_call_openai = _with_tokens(globals()["_call_openai"])
_call_claude = _with_tokens(globals()["_call_claude"])
_call_claude_yearly = _with_tokens(globals()["_call_claude_yearly"])
_call_gemini_3_pro = _with_tokens(globals()["_call_gemini_3_pro"])
_call_claude_synthesis = _with_tokens(globals()["_call_claude_synthesis"])
signals_text = _sm["brief"]
if _AC is not None:
_NEUT_U, _NEUT_S = _PP.seat_r1("neutral", ticker, _brief2, _menu), _PP.system("neutral")
else:
_NEUT_U = _NEUTRAL_USER_TEMPLATE.format(ticker=ticker, months=12, current_price=current_price,
signals_text=signals_text)
_NEUT_S = _NEUTRAL_SYSTEM_PROMPT
has_gemini = bool(GEMINI_API_KEY)
has_kimi = bool(KIMI_API_KEY)
has_openai = bool(OPENAI_API_KEY)
has_claude = bool(ANTHROPIC_API_KEY)
total_tokens_in = total_tokens_out = 0
available = []
if has_gemini: available.append("gemini")
if has_kimi: available.append("kimi")
if has_openai: available.append("gpt")
if has_claude: available.append("claude")
if len(available) < 2:
if not available:
return None
print(f" {YELLOW}Only 1 LLM available — single judge mode{RESET}")
call_fn = (_call_gemini_3_pro if has_gemini else
_call_kimi if has_kimi else
_call_openai if has_openai else
_call_claude_yearly)
try:
r = call_fn(_NEUT_U, system=_NEUT_S, verbose=verbose)
if r:
r["round1"] = {}; r["round2"] = {}
r["vote"] = {"direction": r["direction"], "count": 1, "total": 1, "unanimous": True}
r["rec_vote"] = {"recommendation": r.get("recommendation", "HOLD"),
"count": 1, "total": 1, "unanimous": True}
return r
except Exception as e:
print(f" {RED}LLM error: {e}{RESET}")
return None
# ── Round 1: Neutral Analyst (Gemini 3 Flash) ────────────────────────────
neutral_result = None
_neut_call = _call_gemini_3_pro
print(f"\n {DIM}Round 1 — Neutral Analyst (objective view){RESET}")
if has_gemini:
try:
neutral_result = _call_gemini_3_pro(_NEUT_U, system=_NEUT_S, verbose=verbose)
if neutral_result:
total_tokens_in += neutral_result.get("tokens_in", 0)
total_tokens_out += neutral_result.get("tokens_out", 0)
rc = GREEN if neutral_result["expected_return"] > 0 else RED
print(f" {'Gemini (Neutral)':<20} {rc}{neutral_result['expected_return']*100:+.1f}%{RESET} "
f"{neutral_result.get('recommendation','HOLD'):<11} "
f"conf:{neutral_result['confidence']*100:.0f}%")
else:
print(f" {'Gemini (Neutral)':<20} {YELLOW}parse failed — retrying the seat via fallback model{RESET}")
# The Neutral seat must not stay empty (audit: AVGO ran a 3-voice panel that
# still reported complete). Retry once through whichever other model is up.
_nb = (_call_openai if has_openai else _call_claude_yearly if has_claude else
_call_kimi if has_kimi else None)
if _nb:
try:
_neut_call = _nb
neutral_result = _nb(_NEUT_U, system=_NEUT_S, verbose=verbose)
if neutral_result:
rc = GREEN if neutral_result["expected_return"] > 0 else RED
print(f" {'Neutral (fallback)':<20} {rc}{neutral_result['expected_return']*100:+.1f}%{RESET} "
f"{neutral_result.get('recommendation','HOLD'):<11}")
except Exception as _ne: # noqa: BLE001
print(f" {'Neutral (fallback)':<20} {RED}{str(_ne)[:60]}{RESET}")
except Exception as e:
print(f" {'Gemini (Neutral)':<20} {RED}{type(e).__name__}: {str(e)[:80]}{RESET}")
if neutral_result and _AC is not None:
_vn = lambda rep: _A.validate_seat(_AC, "neutral", rep, own=_own_r(neutral_result["expected_return"]))
_na, _nd = _settle(_vn, neutral_result)
_na, _nd = _repair(_neut_call, _NEUT_U, _NEUT_S, neutral_result, _na, _nd, _vn)
_args["neutral"] = _na
_arg_drops += _nd
_nc = " " + _numbers("Neutral analyst", neutral_result) + "\n" + (_A.forward_text(_na, _AC.cat, _AC.relations) if _na else "")
elif neutral_result:
_nc = (
f"\nNEUTRAL ANALYST VIEW (objective baseline — read before forming your position):\n"
f" Return: {neutral_result['expected_return']*100:+.2f}% | "
f"Recommendation: {neutral_result.get('recommendation','HOLD')} | "
f"Confidence: {neutral_result['confidence']*100:.0f}%\n"
f" Reasoning: {neutral_result.get('reasoning','')}\n"
)
else:
_nc = ""
# ── Round 2: Bear (Kimi) and Bull (GPT) — each sees neutral view ─────────
bear_r1 = bull_r1 = None
print(f" {DIM}Round 2 — Bear (Risk Mgr) · Bull (Growth Analyst) initial{RESET}")
pass # (removed cosmetic inter-round pause)
_bear_signals = signals_text + _nc
_bull_signals = signals_text + _nc
if _AC is not None:
_BEAR_U, _BEAR_S = _PP.seat_r1("bear", ticker, _brief2, _menu, neutral_block=_nc), _PP.system("bear")
_BULL_U, _BULL_S = _PP.seat_r1("bull", ticker, _brief2, _menu, neutral_block=_nc), _PP.system("bull")
else:
_BEAR_U = _BEAR_USER_TEMPLATE.format(ticker=ticker, months=12, current_price=current_price, signals_text=_bear_signals)
_BULL_U = _BULL_USER_TEMPLATE.format(ticker=ticker, months=12, current_price=current_price, signals_text=_bull_signals)
_BEAR_S, _BULL_S = _BEAR_SYSTEM_PROMPT, _BULL_SYSTEM_PROMPT
# Bear (Kimi, slow) and Bull (GPT) are independent given the neutral view → run concurrently.
from concurrent.futures import ThreadPoolExecutor
_ex2 = ThreadPoolExecutor(max_workers=2)
_fut_bear = _ex2.submit(_call_kimi, _BEAR_U, system=_BEAR_S, verbose=verbose) if has_kimi else None
_fut_bull = _ex2.submit(_call_openai, _BULL_U, system=_BULL_S, verbose=verbose) if has_openai else None
bear_model_name = None
if _fut_bear is not None:
try:
bear_r1 = _fut_bear.result()
if bear_r1:
bear_model_name = "Kimi"
except Exception as e:
print(f" {'Kimi (Bear)':<20} {RED}{str(e)[:60]}{RESET}")
# The Bear is the adversarial half of the panel. Kimi (Moonshot) rate-limits hard, and
# losing it silently turns the debate into a bull-only echo chamber that still reads as
# "unanimous". Fall back across the other providers so the adversarial structure survives.
if not bear_r1:
_bear_fallbacks = ([("Gemini", _call_gemini_3_pro)] if has_gemini else []) \
+ ([("Claude", _call_claude)] if has_claude else []) \
+ ([("GPT", _call_openai)] if has_openai else [])
for _bname, _bcall in _bear_fallbacks:
print(f" {'Kimi (Bear)':<20} {YELLOW}unavailable → falling back to {_bname}{RESET}")
try:
bear_r1 = _bcall(_BEAR_U, system=_BEAR_S, verbose=verbose)
except Exception as e:
print(f" {f'{_bname} (Bear)':<20} {RED}{str(e)[:60]}{RESET}")
bear_r1 = None
if bear_r1:
bear_model_name = _bname
break
if bear_r1:
total_tokens_in += bear_r1.get("tokens_in", 0)
total_tokens_out += bear_r1.get("tokens_out", 0)
rc = GREEN if bear_r1["expected_return"] > 0 else RED
_tag = f"{bear_model_name} (Bear)" + ("" if bear_model_name == "Kimi" else " [fallback]")
print(f" {_tag:<20} {rc}{bear_r1['expected_return']*100:+.1f}%{RESET} "
f"{bear_r1.get('recommendation','HOLD'):<11} conf:{bear_r1['confidence']*100:.0f}%")
if _fut_bull is not None:
try:
bull_r1 = _fut_bull.result()
if bull_r1:
total_tokens_in += bull_r1.get("tokens_in", 0)
total_tokens_out += bull_r1.get("tokens_out", 0)
rc = GREEN if bull_r1["expected_return"] > 0 else RED
print(f" {'GPT (Bull)':<20} {rc}{bull_r1['expected_return']*100:+.1f}%{RESET} "
f"{bull_r1.get('recommendation','HOLD'):<11} conf:{bull_r1['confidence']*100:.0f}%")
except Exception as e:
print(f" {'GPT (Bull)':<20} {RED}{str(e)[:60]}{RESET}")
_ex2.shutdown(wait=True)
if _AC is not None:
_open_calls = {"bear": ({"Kimi": _call_kimi, "Gemini": _call_gemini_3_pro, "Claude": _call_claude,
"GPT": _call_openai}.get(bear_model_name), _BEAR_U, _BEAR_S),
"bull": (_call_openai, _BULL_U, _BULL_S)}
def _open(_role, _r):
_v = lambda rep: _A.validate_seat(_AC, _role, rep, own=_own_r(_r["expected_return"]))
_sa, _sd = _settle(_v, _r)
_c, _u, _s = _open_calls[_role]
return _repair(_c, _u, _s, _r, _sa, _sd, _v)
_ex_o = ThreadPoolExecutor(max_workers=2)
_fo = {_role: _ex_o.submit(_open, _role, _r) for _role, _r in (("bear", bear_r1), ("bull", bull_r1)) if _r}
for _role, _f in _fo.items():
_sa, _sd = _f.result()
_args[f"{_role}_open"] = _sa
_arg_drops += _sd
_ex_o.shutdown(wait=True)
# ── Round 3: Bear and Bull debate each other ──────────────────────────────
bear_final = bear_r1
bull_final = bull_r1
_rebut_calls = {}
print(f" {DIM}Round 3 — Bear vs Bull debate{RESET}")
pass # (removed cosmetic inter-round pause)
_nr = neutral_result or {}
_nr_ret = _nr.get("expected_return", 0.0) * 100
_nr_rec = _nr.get("recommendation", "N/A")
_nr_conf = _nr.get("confidence", 0.5) * 100
_nr_rsn = _nr.get("reasoning", "not available")
# Gate: only run the rebuttal round when Bull and Bear actually disagree materially
# (saves 2 LLM calls when the advocates already align); run both concurrently otherwise.
if bear_r1 and bull_r1 and abs(bull_r1["expected_return"] - bear_r1["expected_return"]) >= 0.08:
_br1_price = bear_r1.get("predicted_price") or current_price * (1 + bear_r1["expected_return"])
_bl1_price = bull_r1.get("predicted_price") or current_price * (1 + bull_r1["expected_return"])
_ex3 = ThreadPoolExecutor(max_workers=2)
_bear_rebut_call = {"Kimi": _call_kimi, "Gemini": _call_gemini_3_pro,
"Claude": _call_claude, "GPT": _call_openai}.get(bear_model_name)
if _AC is not None:
_BR_U = _PP.rebuttal("bear", "bull", ticker, _menu,
{"label": _rating_for(round(float(bear_r1["expected_return"]), 3)),
"return_pct": bear_r1["expected_return"] * 100},
(_args.get("bear_open") or {}).get("thesis"),
_A.forward_text(_args.get("bull_open"), _AC.cat, _AC.relations, indexed=True))
_BL_U = _PP.rebuttal("bull", "bear", ticker, _menu,
{"label": _rating_for(round(float(bull_r1["expected_return"]), 3)),
"return_pct": bull_r1["expected_return"] * 100},
(_args.get("bull_open") or {}).get("thesis"),
_A.forward_text(_args.get("bear_open"), _AC.cat, _AC.relations, indexed=True))
_rebut_calls["bear"] = (_bear_rebut_call or _call_kimi, _BR_U, _PP.system("bear"))
_rebut_calls["bull"] = (_call_openai, _BL_U, _PP.system("bull"))
_fut_br = _ex3.submit(_bear_rebut_call or _call_kimi, _BR_U, system=_PP.system("bear"),
verbose=verbose) if bear_model_name else None
_fut_bl = _ex3.submit(_call_openai, _BL_U, system=_PP.system("bull"), verbose=verbose) if has_openai else None
else:
_fut_br = _ex3.submit(
_bear_rebut_call or _call_kimi,
_BEAR_REBUTTAL_TEMPLATE.format(
ticker=ticker, months=12, current_price=current_price,
neutral_return=_nr_ret, neutral_rec=_nr_rec,
neutral_conf=_nr_conf, neutral_reasoning=_nr_rsn,
my_return=bear_r1["expected_return"] * 100, my_price=_br1_price,
my_rec=bear_r1.get("recommendation", "HOLD"), my_reasoning=bear_r1.get("reasoning", ""),
bull_return=bull_r1["expected_return"] * 100, bull_price=_bl1_price,
bull_rec=bull_r1.get("recommendation", "HOLD"), bull_conf=bull_r1["confidence"] * 100,
bull_reasoning=bull_r1.get("reasoning", ""),
bull_catalysts=", ".join((bull_r1.get("risk_flags") or [])[:4]),
),
system=_BEAR_SYSTEM_PROMPT, verbose=verbose) if bear_model_name else None
_fut_bl = _ex3.submit(
_call_openai,
_BULL_REBUTTAL_TEMPLATE.format(
ticker=ticker, months=12, current_price=current_price,
neutral_return=_nr_ret, neutral_rec=_nr_rec,
neutral_conf=_nr_conf, neutral_reasoning=_nr_rsn,
my_return=bull_r1["expected_return"] * 100, my_price=_bl1_price,
my_rec=bull_r1.get("recommendation", "HOLD"), my_reasoning=bull_r1.get("reasoning", ""),
bear_return=bear_r1["expected_return"] * 100, bear_price=_br1_price,
bear_rec=bear_r1.get("recommendation", "HOLD"), bear_conf=bear_r1["confidence"] * 100,
bear_reasoning=bear_r1.get("reasoning", ""),
bear_risks=", ".join((bear_r1.get("risk_flags") or [])[:4]),
),
system=_BULL_SYSTEM_PROMPT, verbose=verbose) if has_openai else None
if _fut_br is not None:
try:
bear_rebuttal = _fut_br.result()
if bear_rebuttal and _AC is not None and not bear_rebuttal.get("has_return"):
_arg_drops.append({"source": "bear.rebuttal", "raw": None,
"reason": "REBUTTAL_NO_NUMBERS: the reply had no expected return; round 1 stands"})
bear_rebuttal = None
if bear_rebuttal:
bear_final = bear_rebuttal
total_tokens_in += bear_rebuttal.get("tokens_in", 0)
total_tokens_out += bear_rebuttal.get("tokens_out", 0)
changed = bear_rebuttal.get("changed_view", False)
rc = GREEN if bear_rebuttal["expected_return"] > 0 else RED
tag = f"{YELLOW}REVISED{RESET}" if changed else f"{DIM}held{RESET}"
print(f" {'Kimi (Bear)':<20} {rc}{bear_rebuttal['expected_return']*100:+.1f}%{RESET} "
f"{bear_rebuttal.get('recommendation','HOLD'):<11} {tag}")
except Exception as e:
print(f" {'Kimi (Bear)':<20} {RED}{str(e)[:60]}{RESET}")
if _fut_bl is not None:
try:
bull_rebuttal = _fut_bl.result()
if bull_rebuttal and _AC is not None and not bull_rebuttal.get("has_return"):
_arg_drops.append({"source": "bull.rebuttal", "raw": None,
"reason": "REBUTTAL_NO_NUMBERS: the reply had no expected return; round 1 stands"})
bull_rebuttal = None
if bull_rebuttal:
bull_final = bull_rebuttal
total_tokens_in += bull_rebuttal.get("tokens_in", 0)
total_tokens_out += bull_rebuttal.get("tokens_out", 0)
changed = bull_rebuttal.get("changed_view", False)
rc = GREEN if bull_rebuttal["expected_return"] > 0 else RED
tag = f"{YELLOW}REVISED{RESET}" if changed else f"{DIM}held{RESET}"
print(f" {'GPT (Bull)':<20} {rc}{bull_rebuttal['expected_return']*100:+.1f}%{RESET} "
f"{bull_rebuttal.get('recommendation','HOLD'):<11} {tag}")
except Exception as e:
print(f" {'GPT (Bull)':<20} {RED}{str(e)[:60]}{RESET}")
_ex3.shutdown(wait=True)
elif bear_r1 and bull_r1:
print(f" {DIM}Bull & Bear within "
f"{abs(bull_r1['expected_return']-bear_r1['expected_return'])*100:.1f}% — rebuttals skipped (aligned){RESET}")
_bear_rebutted = bear_final is not bear_r1
_bull_rebutted = bull_final is not bull_r1
if _AC is not None:
def _rebut(_role, _opp, _fin, _r1):
_v = lambda rep: _A.validate_rebuttal(_AC, _role, rep, own=_own_r(_fin["expected_return"]),
opponent=_args.get(f"{_opp}_open"), opponent_role=f"{_opp}_open",
r1_value=_r1["expected_return"],
r1_label=_rating_for(round(float(_r1["expected_return"]), 3)),
opening_thesis=(_args.get(f"{_role}_open") or {}).get("thesis"))
_ra, _rd = _settle(_v, _fin)
_c, _u, _s = _rebut_calls.get(_role, (None, None, None))
return _repair(_c, _u, _s, _fin, _ra, _rd, _v)
_ex_r = ThreadPoolExecutor(max_workers=2)
_fr = {_role: _ex_r.submit(_rebut, _role, _opp, _fin, _r1)
for _role, _opp, _fin, _r1, _did in (("bear", "bull", bear_final, bear_r1, _bear_rebutted),
("bull", "bear", bull_final, bull_r1, _bull_rebutted)) if _did and _fin}
for _role, _f in _fr.items():
_ra, _rd = _f.result()
_args[_role] = _ra
_arg_drops += _rd
_ex_r.shutdown(wait=True)
# ── Round 4: Portfolio Manager synthesis ──────────────────────────────────
pm_synthesis = None
print(f" {DIM}Round 4 — Portfolio Manager synthesis{RESET}")
pass # (removed cosmetic inter-round pause)
if has_claude and (bear_final or bull_final):
_br = bear_final or {"expected_return": 0.0, "predicted_price": current_price,
"recommendation": "HOLD", "confidence": 0.5,
"reasoning": "unavailable", "risk_flags": []}
_bl = bull_final or {"expected_return": 0.0, "predicted_price": current_price,
"recommendation": "HOLD", "confidence": 0.5,
"reasoning": "unavailable", "risk_flags": []}
_br_price = _br.get("predicted_price") or current_price * (1 + _br["expected_return"])
_bl_price = _bl.get("predicted_price") or current_price * (1 + _bl["expected_return"])
try:
if _AC is not None:
# the semantic gate runs BEFORE the portfolio manager weighs the scenarios (it used to run after the state
# froze, so the PM weighed arguments the report then removed): the PM reads only surviving arguments and
# is told each seat's evidence state. Nothing is zeroed, capped or renormalized here.
_gate_drops = []
_pre_gate = _sm.get("pre_pm_gate")
if callable(_pre_gate):
try:
_gated, _gate_drops = _pre_gate({_r: _args[_r] for _r in _A.SEAT_ROLES if _args.get(_r)})
_args.update(_gated)
except Exception as _ge: # noqa: BLE001 — the compose-time gate still runs on ungated sets
print(f" {YELLOW}pre-PM semantic gate unavailable ({type(_ge).__name__}: {str(_ge)[:80]}){RESET}")
_ev_state = _A.seat_evidence_state(_args, list(_arg_drops) + list(_gate_drops))
_dbg = sorted(_A.debate_evidence(_args))
_blk = {}
if neutral_result:
_blk["neutral"] = "NEUTRAL ANALYST — " + _numbers("return", neutral_result) + "\n" + \
_A.forward_text(_args.get("neutral"), _AC.cat, _AC.relations) + \
"\n" + _A.evidence_state_line("neutral", _ev_state["neutral"])
for _role, _fin, _did in (("bear", bear_final, _bear_rebutted), ("bull", bull_final, _bull_rebutted)):
if not _fin:
continue
_t = f"{_role.upper()} — " + _numbers("final return", _fin) + "\n" + \
_A.forward_text(_args.get(f"{_role}_open"), _AC.cat, _AC.relations, indexed=True)
_rb = _args.get(_role) if _did else None
if _rb:
_t += "\n Rebuttal: " + (_rb.get("thesis") or "") + "".join(
f"\n - on {x['to']} ({_A.VERDICT_CHIP[x['verdict']].lower()}): {x['view']}" for x in _rb.get("answers") or [])
_blk[_role] = _t + "\n" + _A.evidence_state_line(_role, _ev_state[_role])
_blk["ids"] = ("FACTORS may cite ONLY these IDs (the evidence the validated debate used): "
+ (", ".join(_dbg) or "(none)"))
_PM_U = _PP.pm(
ticker, _sm["pm_anchors"], _sm["panel_line"], _blk, _menu,
", ".join(o["id"] for o in (_sm.get("evidence_offers") or []) if o["eligible"]) or "intrinsic_value, market_pricing",
"; ".join(f"{o['id']} ({o.get('reason') or 'not available'})"
for o in (_sm.get("evidence_offers") or []) if not o["eligible"]) or "none")
pm_synthesis = _call_claude_synthesis(_PM_U, verbose=verbose)
else:
pm_synthesis = _call_claude_synthesis(
_PM_SYNTHESIS_USER_TEMPLATE_YEARLY.format(
ticker=ticker, current_price=current_price, months=12,
panel_ml=_sm["panel_line"],
anchors=_sm["pm_anchors"],
evidence_ids=", ".join(o["id"] for o in (_sm.get("evidence_offers") or []) if o["eligible"])
or "intrinsic_value, market_pricing",
evidence_ineligible="; ".join(f"{o['id']} ({o.get('reason') or 'not available'})"
for o in (_sm.get("evidence_offers") or []) if not o["eligible"]) or "none",
neutral_return=_nr_ret, neutral_rec=_nr_rec,
neutral_conf=_nr_conf, neutral_reasoning=_nr_rsn,
bear_return=_br["expected_return"] * 100,
bear_price=_br_price,
bear_rec=_br.get("recommendation", "HOLD"),
bear_conf=_br["confidence"] * 100,
bear_reasoning=_br["reasoning"],
bear_risks=", ".join((_br.get("risk_flags") or [])[:4]),
bull_return=_bl["expected_return"] * 100,
bull_price=_bl_price,
bull_rec=_bl.get("recommendation", "HOLD"),
bull_conf=_bl["confidence"] * 100,
bull_reasoning=_bl["reasoning"],
bull_catalysts=", ".join((_bl.get("risk_flags") or [])[:4]),
),
verbose=verbose,
)
if pm_synthesis:
total_tokens_in += pm_synthesis.get("tokens_in", 0)
total_tokens_out += pm_synthesis.get("tokens_out", 0)
except Exception as e:
print(f" {'Claude (PM)':<20} {RED}synthesis failed: {str(e)[:60]}{RESET}")
# ── Compute final return mechanically ────────────────────────────────────
_bear_ret = (bear_final or {}).get("expected_return")
_bull_ret = (bull_final or {}).get("expected_return")
if pm_synthesis and _bear_ret is not None and _bull_ret is not None:
p_bear = pm_synthesis["p_bear"]
p_bull = pm_synthesis["p_bull"]
if p_bear + p_bull > 0.95:
scale = 0.95 / (p_bear + p_bull)
p_bear *= scale
p_bull *= scale
p_neutral = max(1.0 - p_bear - p_bull, 0.05)
# §15 — the odds are the panel manager's judgement; any quantitative tilt is recorded
# separately and bounded by that model's reliability, so an UNRELIABLE model contributes
# exactly zero rather than leaking in through the manager's prose.
try:
import concepts as _ccp
_sprob = _ccp.scenario_probabilities(
{"bear": p_bear, "neutral": p_neutral, "bull": p_bull},
(data.get("quant_reliability") if isinstance(data, dict) else None),
quant_adjustment=(pm_synthesis.get("quant_tilt") if isinstance(pm_synthesis.get("quant_tilt"), dict) else None))
_sp_audit = _sprob.audit()
_fin = _sp_audit["final_probability"]
p_bear, p_neutral, p_bull = _fin["bear"], _fin["neutral"], _fin["bull"]
except Exception as _spe: # noqa: BLE001
_sp_audit = {"error": str(_spe)[:80]}
try:
import concepts as _cce
_qrl_e = (data.get("quant_reliability") if isinstance(data, dict) else None) or {}
_led = _cce.EvidenceLedger()
# every item's eligibility comes from the validated state (brief.evidence_offers), not from this prompt
for _o in (_sm.get("evidence_offers") or []):
_led.offer(_o["id"], _o["description"], eligible=_o["eligible"], reason=_o.get("reason"))
for _eid in (pm_synthesis.get("evidence_used") or []):
_led.cite("recommendation", _eid)
_ev_audit = _led.audit()
except Exception as _eve: # noqa: BLE001
_ev_audit = {"error": str(_eve)[:80]}
# Proper 3-scenario expected value — the neutral leg was previously dropped,
# so ~30% of the probability mass contributed nothing (biased the number toward 0).
_neut_ret = float((neutral_result or {}).get("expected_return", 0.0) or 0.0)
final_return = p_bear * _bear_ret + p_bull * _bull_ret + p_neutral * _neut_ret
final_confidence = pm_synthesis["conviction"]
pm_reasoning = pm_synthesis["reasoning"]
all_flags = _dedup_flags(
(bear_final or {}).get("risk_flags", []) + pm_synthesis.get("risk_flags", [])
)
print(f" {'Claude (PM)':<20} "
f"p_bear={p_bear:.0%} p_bull={p_bull:.0%} p_neutral={p_neutral:.0%} "
f"→ {GREEN if final_return > 0 else RED}{final_return*100:+.1f}%{RESET}")
elif _bear_ret is not None and _bull_ret is not None:
# PM call failed — degrade gracefully: weight each side by its OWN stated
# confidence (not a flat 40/40) and keep a neutral anchor, so the number
# still reflects who argued more convincingly.
_bc = float((bear_final or {}).get("confidence", 0.5))
_lc = float((bull_final or {}).get("confidence", 0.5))
_tot = (_bc + _lc + 0.5) or 1.0
p_bear = float(np.clip(_bc / _tot, 0.10, 0.65))
p_bull = float(np.clip(_lc / _tot, 0.10, 0.65))
p_neutral = max(1.0 - p_bear - p_bull, 0.05)
_neut_ret = float((neutral_result or {}).get("expected_return", 0.0) or 0.0)
final_return = p_bear * _bear_ret + p_bull * _bull_ret + p_neutral * _neut_ret
final_confidence = float(np.mean([_bc, _lc]))
pm_reasoning = (f"PM synthesis unavailable — confidence-weighted blend "
f"(bear {p_bear:.0%} @ {_bear_ret*100:+.1f}%, bull {p_bull:.0%} @ {_bull_ret*100:+.1f}%).")
all_flags = _dedup_flags(
(bear_final or {}).get("risk_flags", []) + (bull_final or {}).get("risk_flags", [])
)
# ── One-sided panel (an advocate's provider failed) ──────────────────────────
# Adopting the surviving advocate wholesale would publish an UNCHALLENGED case — a
# bull-only panel reading as a high-conviction BUY purely because the bear's API was
# down. Anchor to the neutral baseline, halve confidence, and flag it.
elif _bear_ret is not None:
p_bear = 0.5; p_bull = 0.0; p_neutral = 0.5
_nb = (neutral_result or {}).get("expected_return")
final_return = _bear_ret if _nb is None else (0.5 * _bear_ret + 0.5 * _nb)
final_confidence = min((bear_final or {}).get("confidence", 0.5) * 0.5, 0.35)
pm_reasoning = ("Bull analyst unavailable (provider error) — ONE-SIDED panel: the bear "
"case was never challenged, so it is anchored to the neutral baseline "
"and confidence is reduced.")
all_flags = list((bear_final or {}).get("risk_flags", [])) + ["ONE_SIDED_PANEL: bull analyst unavailable"]
elif _bull_ret is not None:
p_bear = 0.0; p_bull = 0.5; p_neutral = 0.5
_nb = (neutral_result or {}).get("expected_return")
final_return = _bull_ret if _nb is None else (0.5 * _bull_ret + 0.5 * _nb)
final_confidence = min((bull_final or {}).get("confidence", 0.5) * 0.5, 0.35)
pm_reasoning = ("Bear analyst unavailable (provider error) — ONE-SIDED panel: the bull "
"case was never challenged, so it is anchored to the neutral baseline "
"and confidence is reduced.")
all_flags = list((bull_final or {}).get("risk_flags", [])) + ["ONE_SIDED_PANEL: bear analyst unavailable"]
elif neutral_result:
p_bear = p_bull = 0.0; p_neutral = 1.0
final_return = neutral_result["expected_return"]
final_confidence = neutral_result["confidence"]
pm_reasoning = neutral_result.get("reasoning", "")
all_flags = neutral_result.get("risk_flags", [])
else:
return None
if _AC is not None and pm_synthesis:
_vp = lambda rep: _A.validate_pm(_AC, rep, own=_own_r(final_return), debate_ids=_A.debate_evidence(_args))
_pa, _pd = _settle(_vp, pm_synthesis)
_pa, _pd = _repair(_call_claude_synthesis, locals().get("_PM_U"), None, pm_synthesis, _pa, _pd, _vp)
_args["pm"] = _pa
_arg_drops += _pd
# Direction and recommendation from the mechanical return
if final_return > 0.005:
final_direction = "BULLISH"
elif final_return < -0.005:
final_direction = "BEARISH"
else:
final_direction = "NEUTRAL"
# Same bands as the app's headline rating (BUY ≥ +10%, HOLD −5…+10%, SELL < −5%), so a
# +6% odds-weighted return reads HOLD — the PM's prose said "HOLD-like" while the label said BUY.
if final_return >= 0.20:
final_rec = "STRONG BUY"
elif final_return >= 0.10:
final_rec = "BUY"
elif final_return >= -0.05:
final_rec = "HOLD"
elif final_return >= -0.20:
final_rec = "SELL"
else:
final_rec = "STRONG SELL"
final_predicted_price = current_price * (1 + final_return)
# ── ONE scenario object: the renderer, the PM card and the Stage B validator all read this ──
import concepts as _cc_s
_scen = _cc_s.scenario_set_from(p_bear, p_neutral, p_bull,
(bear_final or bear_r1 or {}).get("expected_return"),
(neutral_result or {}).get("expected_return"),
(bull_final or bull_r1 or {}).get("expected_return"),
final_return)
_scen_status, _scen_detail, _scen_skip = _scen.validate()
print(f" scenarios: {_scen_status} — {_scen_detail}")
# ── structured thesis triggers (metric, direction, threshold, destination) with causal polarity ──
_triggers = _cc_s.build_triggers((pm_synthesis or {}).get("triggers"))
_trig_prose = "; ".join(t.sentence() for t in _triggers) or None
if not _triggers and (pm_synthesis or {}).get("tipping_point"):
print(" triggers: none structured — the flip condition stays free text and is labelled unstructured")
if any(t.status == "POLARITY_REVERSED" for t in _triggers):
print(f" {YELLOW}trigger polarity corrected: " + "; ".join(f"{t.metric_id} → {t.scenario_destination}" for t in _triggers if t.status == "POLARITY_REVERSED") + RESET)
# Display-compatible round dicts
# Enforce the 12-month label bands in code: the personas mostly comply with the rubric
# but not always (a bear printed STRONG SELL at -12.5%); the UI must never show a label
# that contradicts the number beside it. Label = f(return), same bands as the prompt.
def _enforce_band(entry, side):
if not entry or entry.get("expected_return") is None:
return entry
r = float(entry["expected_return"])
if side == "bull":
rec = "STRONG BUY" if r >= 0.25 else "BUY" if r >= 0.10 else "HOLD"
else:
rec = "STRONG SELL" if r <= -0.15 else "SELL" if r <= -0.05 else "HOLD"
if entry.get("recommendation") != rec:
entry = dict(entry); entry["recommendation"] = rec
return entry
bear_r1, bull_r1 = _enforce_band(bear_r1, "bear"), _enforce_band(bull_r1, "bull")
bear_final, bull_final = _enforce_band(bear_final, "bear"), _enforce_band(bull_final, "bull")
_round1 = {}
if neutral_result:
_round1["gemini"] = {
"model": "Gemini (Neutral)", "return": neutral_result["expected_return"],
"direction": neutral_result["direction"], "confidence": neutral_result["confidence"],
"recommendation": neutral_result.get("recommendation", "HOLD"),
"reasoning": neutral_result.get("reasoning", ""),
"key_points": neutral_result.get("key_points", []),
}
if bear_r1:
_round1["kimi"] = {
"model": "Kimi (Bear / Risk Mgr)", "return": bear_r1["expected_return"],
"direction": bear_r1.get("direction", "BEARISH"), "confidence": bear_r1["confidence"],
"recommendation": bear_r1.get("recommendation", "HOLD"),
"reasoning": bear_r1.get("reasoning", ""),
"key_points": bear_r1.get("key_points", []),
}
if bull_r1:
_round1["gpt"] = {
"model": "GPT (Bull / Growth)", "return": bull_r1["expected_return"],
"direction": bull_r1.get("direction", "BULLISH"), "confidence": bull_r1["confidence"],
"recommendation": bull_r1.get("recommendation", "HOLD"),
"reasoning": bull_r1.get("reasoning", ""),
"key_points": bull_r1.get("key_points", []),
}
_round2 = {}
if bear_final:
_round2["kimi"] = {
"model": "Kimi (Bear / Risk Mgr)", "return": bear_final["expected_return"],
"direction": bear_final.get("direction", "BEARISH"), "confidence": bear_final["confidence"],
"recommendation": bear_final.get("recommendation", "HOLD"),
"reasoning": bear_final.get("reasoning", ""),
"key_points": bear_final.get("key_points", []),
"changed": bear_final.get("changed_view", False),
}
if bull_final:
_round2["gpt"] = {
"model": "GPT (Bull / Growth)", "return": bull_final["expected_return"],
"direction": bull_final.get("direction", "BULLISH"), "confidence": bull_final["confidence"],
"recommendation": bull_final.get("recommendation", "HOLD"),
"reasoning": bull_final.get("reasoning", ""),
"key_points": bull_final.get("key_points", []),
"changed": bull_final.get("changed_view", False),
}
_round2["claude"] = {
"model": "Claude (PM, synthesis)", "return": final_return,
"direction": final_direction, "confidence": final_confidence,
"recommendation": final_rec, "reasoning": pm_reasoning,
"key_points": (pm_synthesis or {}).get("key_points", []),
"tipping_point": (pm_synthesis or {}).get("tipping_point"),
"changed": pm_synthesis is not None,
}
# structured arguments ride on each round (only validated objects; a reply that ignored the schema keeps its legacy
# prose path, and the rebuttal slot is empty when no rebuttal happened)
if _AC is not None:
_fmt = {}
for who, role, raw in (("gemini", "neutral", neutral_result), ("kimi", "bear_open", bear_r1), ("gpt", "bull_open", bull_r1)):
if who in _round1:
_fmt[role] = "v2" if _A.is_structured(raw) else "legacy"
if _fmt[role] == "v2":
_a = _args.get(role) or {"schema": _A.SCHEMA, "role": role, "format": "v2", "thesis": None, "points": []}
_round1[who].update(arguments=_a, reasoning=_a.get("thesis") or "", key_points=[])
for who, role, raw, did in (("kimi", "bear", bear_final, _bear_rebutted), ("gpt", "bull", bull_final, _bull_rebutted)):
if who in _round2:
_round2[who]["rebutted"] = did
if not did:
# the final seat IS the opening case: no second copy of its prose
_round2[who].update(arguments=None, reasoning="", key_points=[])
elif _A.is_structured(raw):
_fmt[role] = "v2"
_a = _args.get(role) or {"schema": _A.SCHEMA, "role": role, "format": "v2", "thesis": None, "answers": []}
_round2[who].update(arguments=_a, reasoning=_a.get("thesis") or "", key_points=[])
else:
_fmt[role] = "legacy"
if pm_synthesis is not None:
_fmt["pm"] = "v2" if _A.is_structured(pm_synthesis) else "legacy"
if _fmt["pm"] == "v2":
_a = _args.get("pm") or {"schema": _A.SCHEMA, "role": "pm", "format": "v2", "thesis": None, "points": []}
_round2["claude"].update(arguments=_a, reasoning=_a.get("thesis") or "", key_points=[])
print(f" {DIM}structured arguments: {_fmt}; {len(_arg_drops)} object(s) dropped in the debate{RESET}")
# Prose fields
_br_lbl = "Kimi (Bear)"
_bl_lbl = "GPT (Bull)"
_br_v = bear_final or {}
_bl_v = bull_final or {}
summary_parts = []
if bear_final:
summary_parts.append(
f"**{_br_lbl}** ({bear_final['expected_return']*100:+.1f}%, "
f"{bear_final.get('recommendation','HOLD')}): {bear_final.get('reasoning','')}"
)
if bull_final:
summary_parts.append(
f"**{_bl_lbl}** ({bull_final['expected_return']*100:+.1f}%, "
f"{bull_final.get('recommendation','HOLD')}): {bull_final.get('reasoning','')}"
)
summary_parts.append(
f"**Claude (PM)** ({final_return*100:+.1f}%, {final_rec}): {pm_reasoning}"
)
result = {
"expected_return": final_return,
"predicted_price": final_predicted_price,
"recommendation": final_rec,
"confidence": float(np.clip(final_confidence, 0.1, 1.0)),
"direction": final_direction,
"reasoning": pm_reasoning,
"risk_flags": all_flags[:8],
"risk_factors": all_flags[:8],
"override_ml": any(bool((r or {}).get("override_ml")) for r in
[neutral_result, bear_r1, bull_r1, pm_synthesis]),
"model": "persona-debate",
"tokens_in": total_tokens_in,
"tokens_out": total_tokens_out,
"scenarios": _scen.as_dict(),
"scenario_object_id": _scen.object_id,
"thesis_triggers": [t.as_dict() for t in _triggers],
# what the PM was told about each seat's arguments when it set the odds (None on the legacy prose path)
"pm_evidence_state": locals().get("_ev_state"),
"tipping_point_rendered": _trig_prose,
"p_bear": p_bear,
"p_bull": p_bull,
"p_neutral": p_neutral,
"scenario_probability_audit": _sp_audit,
"evidence_lineage": _ev_audit,
"rationale": " · ".join(summary_parts),
"bull_case": (f"**{_bl_lbl}** ({_bl_v.get('expected_return',0)*100:+.1f}%, "
f"{_bl_v.get('recommendation','HOLD')}): {_bl_v.get('reasoning','')}"),
"bear_case": (f"**{_br_lbl}** ({_br_v.get('expected_return',0)*100:+.1f}%, "
f"{_br_v.get('recommendation','HOLD')}): {_br_v.get('reasoning','')}"),
"round1": _round1,
"round2": _round2,
"argument_drops": [dict(d, raw=str(d.get("raw"))[:300]) for d in _arg_drops],
# A panel missing an advocate is NOT unanimous — that would imply the absent
# analyst agreed. Report the incomplete state honestly.
"panel_complete": bool(_bear_ret is not None and _bull_ret is not None),
"bear_model": bear_model_name,
"vote": {"direction": final_direction, "count": 1, "total": 1,
"unanimous": bool(_bear_ret is not None and _bull_ret is not None)},
"rec_vote": {"recommendation": final_rec, "count": 1, "total": 1,
"unanimous": bool(_bear_ret is not None and _bull_ret is not None)},
"vote_summary": ("Four-seat panel complete — odds-weighted verdict, not a unanimous vote" if (_bear_ret is not None and _bull_ret is not None)
else ("Incomplete panel — bear analyst unavailable" if _bear_ret is None
else "Incomplete panel — bull analyst unavailable")),
"debate_summary": (
f"Bear: {(_bear_ret or 0)*100:+.1f}% | Bull: {(_bull_ret or 0)*100:+.1f}% | "
f"PM weights: p_bear={p_bear:.0%} p_bull={p_bull:.0%} p_neutral={p_neutral:.0%}"
f" → {final_return*100:+.1f}% {final_rec}"
),
}
print(f" → Final: {GREEN if final_return > 0 else RED}{final_return*100:+.2f}%{RESET} "
f"→ ${final_predicted_price:.2f} | {final_rec} | conf:{final_confidence*100:.0f}%")
if result["override_ml"]:
print(f" {YELLOW}⚠ Panel flagged the supplementary price model as unreliable{RESET}")
return result
_TEXT_AUDIT_SYSTEM = """You are the fact and arithmetic checker for an equity-research debate. You get the
CANONICAL NUMBERS and the analysts' statements. Flag ONLY statements that are objectively wrong:
(a) an arithmetic result that does not follow from the figures cited (e.g. "$20.06 x 20.2 = $365.71");
(b) a number attributed to the wrong quantity (calling the market composite a DCF or an intrinsic value,
calling the story value a multiple-based price, using the forward P/E to "derive" the composite);
(c) a deal described as completed when the canonical facts say it is pending, or a divested business
described as a current contributor;
(d) a stated figure that contradicts the canonical numbers by more than rounding;
(f) a growth comparison that pairs the continuing-company forecast with the pre-divestiture trailing
figure and calls it a decline/compression, or a forward multiple set against a trailing one;
(g) return arithmetic: a 12-month return claim must equal roughly EPS growth + multiple change + yield;
"the multiple stays the same" with 9% EPS growth cannot produce a 20% return — fix the number or the claim;
(h) a 13F / insider / super-investor count that contradicts the canonical counts, or one analyst's count
that contradicts another's when the canonical figure settles it;
(i) an inference of management's motives or private view from insider selling — restate as "net insider
selling is a negative factor signal";
(j) the engine's forecast margin/EPS/revenue described as guidance or consensus — restate as "the engine forecasts";
(k) a profit/EBITDA growth claim inconsistent with the revenue growth and margin change cited in the same
statement (operating profit growth ≈ (1+revenue growth)×(new margin/old margin) − 1);
(l) an organizational or segment placement asserted for a PENDING deal (which unit it "augments" or reports
into) that is not in the canonical facts — prefix "(unverified) ";
(e) a SPECIFIC historical corporate claim (a past deal's cost or synergy outcome, a named regulator's
active probe, a lawsuit result, an integration figure) that is not in the canonical numbers or the
KNOWN CORPORATE FACTS — for these, keep the sentence but prefix the claim with "(unverified) ".
Do NOT flag opinions, forecasts, or stylistic issues. For each flag return the EXACT substring to replace
(copied verbatim from the statement, 20-220 characters) and a replacement of similar length that keeps
the analyst's stance but is correct. Max 8 fixes.
STRICT JSON only: {"fixes": [{"who": "gemini|gpt|kimi|claude", "round": "round1|round2",
"find": "<verbatim substring>", "replace": "<corrected>", "issue": "<=12 words"}]}"""
# ─── Blend (Yearly weights) ─────────────────────────────────────────────────
def blend_predictions_yearly(fund_ml_val, macro, ml, llm=None, scanner=None):
"""Confidence-weighted blend: FV / Macro / ML; with --llm, LLM Debate is a first-class source."""
macro_adj = dict(macro) if macro else None
# audit trail: raw inputs before any cap / dampening / penalty, so the headline is reproducible
_raw_ret = {"Multi-Method Fair Value": (fund_ml_val or {}).get("expected_return"), "Macro": (macro or {}).get("expected_return"),
"Price Model (suppl.)": (ml or {}).get("expected_return"), "Analyst Panel": (llm or {}).get("expected_return")}
_raw_conf = {"Multi-Method Fair Value": (fund_ml_val or {}).get("confidence"), "Macro": (macro or {}).get("confidence"),
"Price Model (suppl.)": (ml or {}).get("confidence"), "Analyst Panel": (llm or {}).get("confidence")}
_cap_note = {}
if macro_adj:
macro_return = abs(macro_adj.get("expected_return", 0))
if macro_return < 0.01:
macro_adj["confidence"] = macro_adj["confidence"] * 0.10
elif macro_return < 0.03:
macro_adj["confidence"] = macro_adj["confidence"] * 0.40
elif macro_return < 0.05:
macro_adj["confidence"] = macro_adj["confidence"] * 0.60
fund_src = dict(fund_ml_val) if fund_ml_val else None
ml_adj = dict(ml) if ml else None
llm_adj = dict(llm) if llm else None
# FV magnitude sanity cap: single-year FV returns above ±50% are suspect
if fund_src:
_fv_ret_cap = float(fund_src.get("expected_return", 0) or 0)
if abs(_fv_ret_cap) > 0.50:
fund_src["expected_return"] = float(np.sign(_fv_ret_cap) * 0.50)
fund_src["fv_magnitude_capped"] = True
fund_src["confidence"] = float(fund_src.get("confidence", 0.5) or 0) * 0.70
_cap_note["Multi-Method Fair Value"] = f"implied return capped at ±50% (raw {_fv_ret_cap*100:+.0f}%); confidence ×0.70"
_qr_cap = None
if ml_adj and isinstance(ml_adj.get("_reliability"), dict):
_qr_cap = float(ml_adj["_reliability"].get("weight_cap", 1.0))
if ml_adj:
ml_dir_acc_b = float(ml_adj.get("backtest_dir_accuracy", 0.5) or 0.5)
ml_ret0 = float(ml_adj.get("expected_return", 0))
if ml_dir_acc_b < 0.55:
magnitude_scale = max(0.20, (ml_dir_acc_b - 0.45) / 0.10)
ml_adj["expected_return"] = ml_ret0 * magnitude_scale
ml_adj["magnitude_dampen_scale"] = float(magnitude_scale)
ml_adj["magnitude_dampened"] = True
_cap_note["Price Model (suppl.)"] = f"magnitude ×{magnitude_scale:.2f} (out-of-sample direction accuracy {ml_dir_acc_b*100:.0f}% < 55%)"
fv_ret_raw = float(fund_src["expected_return"]) if fund_src else None
ml_ret_raw = float(ml_adj.get("expected_return", 0)) if ml_adj else None
disagreement_flag = None
disagreement_penalty = 1.0
disagreement_gap = 0.0
# A disagreement is evidence against the fundamental view only when the price model is itself
# reliable. Below 55% out-of-sample direction accuracy its magnitude is already dampened above;
# letting its disagreement also cut the fundamental source's confidence would penalize the
# composite a second time for the price model's own weakness (adjustment BLEND_DISAGREEMENT).
_pm_acc = float(ml_adj.get("backtest_dir_accuracy", 0.5) or 0.5) if ml_adj else None
_pm_reliable = _pm_acc is not None and _pm_acc >= 0.55
disagreement_gated = None
if fv_ret_raw is not None and ml_ret_raw is not None:
disagreement_gap = abs(fv_ret_raw - ml_ret_raw)
same_sign = np.sign(fv_ret_raw) == np.sign(ml_ret_raw)
_kind = None
if disagreement_gap > 0.60 or (not same_sign and disagreement_gap > 0.30):
_kind, _src_mult, _pen = "EXTREME_DISAGREEMENT", 0.40, 0.55
elif disagreement_gap > 0.30 and same_sign:
_kind, _src_mult, _pen = "STRONG_DISAGREEMENT", 0.65, 0.75
elif not same_sign and disagreement_gap > 0.15:
_kind, _src_mult, _pen = "DIRECTIONAL_CONFLICT", 0.70, 0.80
if _kind:
disagreement_flag = (f"{_kind} (FV:{fv_ret_raw*100:+.0f}% vs ML:{ml_ret_raw*100:+.0f}% "
f"gap:{disagreement_gap*100:.0f}pp)")
if ml_adj:
ml_adj["confidence"] = ml_adj["confidence"] * _src_mult
ml_adj["disagreement_flag"] = disagreement_flag
if _pm_reliable:
if fund_src:
fund_src["confidence"] = fund_src["confidence"] * _src_mult
fund_src["disagreement_flag"] = disagreement_flag
disagreement_penalty = _pen
else:
disagreement_gated = (f"price model direction accuracy {(_pm_acc or 0)*100:.0f}% < 55%: its disagreement "
"does not reduce the fundamental source's confidence")
# LLM panel override: sharply downweight ML when panel agrees it is unreliable
if llm and ml_adj:
panel_unreliable = llm.get("override_ml", False)
panel_unanimous = llm.get("vote", {}).get("unanimous", False)
panel_ret = llm.get("expected_return", 0)
ml_ret = ml_adj.get("expected_return", 0)
disagreement = abs(ml_ret - panel_ret)
if panel_unreliable and panel_unanimous and disagreement > 0.50:
ml_adj["confidence"] = ml_adj["confidence"] * 0.15
ml_adj["override_tier"] = "HARD_OVERRIDE"
elif panel_unreliable and panel_unanimous:
ml_adj["confidence"] = ml_adj["confidence"] * 0.30
ml_adj["override_tier"] = "STRONG_OVERRIDE"
elif panel_unreliable:
ml_adj["confidence"] = ml_adj["confidence"] * 0.50
ml_adj["override_tier"] = "MODERATE_OVERRIDE"
elif disagreement > 0.40:
ml_adj["confidence"] = ml_adj["confidence"] * 0.70
ml_adj["override_tier"] = "SOFT_OVERRIDE"
# Baseline weights (2026 rebalance): at 1yr horizon ~50–70% of return variance is
# ΔEPS, which the FV path models directly. Direct-price ML retains a meaningful
# share because it implicitly captures multiple-change dynamics that FV cannot.
# Net effect: FV is now the primary signal, ML is the secondary "multiple-drift"
# signal, macro is a cross-check, LLM is advisory.
if llm_adj:
fv_bw, macro_bw, ml_bw, llm_bw = 0.45, 0.10, 0.25, 0.20
else:
fv_bw, macro_bw, ml_bw, llm_bw = 0.50, 0.12, 0.38, 0.0
_sign_conflict = False
# the fair-value / price-model gap rules only apply when the price model is allowed to carry
# weight: an excluded (UNRELIABLE / UNAVAILABLE, cap 0) model must not reshuffle the other
# sources' weights or halve the headline through a "conflict" with its own output
if fv_ret_raw is not None and ml_ret_raw is not None and (_qr_cap is None or _qr_cap > 0):
gap = abs(fv_ret_raw - ml_ret_raw)
same_sign = np.sign(fv_ret_raw) == np.sign(ml_ret_raw)
if not same_sign and gap > 0.30:
# Directional conflict: de-emphasise both FV and ML; lean on macro + LLM for tiebreak
_sign_conflict = True
if llm_adj:
fv_bw, macro_bw, ml_bw, llm_bw = 0.28, 0.15, 0.20, 0.37
else:
fv_bw, macro_bw, ml_bw, llm_bw = 0.40, 0.25, 0.35, 0.0
elif gap > 0.40:
# Same-sign but large gap: trust FV's grounding in earnings, but keep ML weight
# since multiple-change is more uncertain at extremes — split nearly evenly.
if llm_adj:
fv_bw, macro_bw, ml_bw, llm_bw = 0.35, 0.10, 0.30, 0.25
else:
fv_bw, macro_bw, ml_bw, llm_bw = 0.42, 0.12, 0.46, 0.0
_sign_conflict = False
elif gap > 0.25:
# Moderate gap: hold FV emphasis, slight ML discount
if llm_adj:
fv_bw, macro_bw, ml_bw, llm_bw = 0.40, 0.12, 0.28, 0.20
else:
fv_bw, macro_bw, ml_bw, llm_bw = 0.48, 0.14, 0.38, 0.0
_sign_conflict = False
else:
_sign_conflict = False
# Scanner lifecycle DCF (validated cross-sectional stack) — a peer valuation view to the deep FV.
# Anchored on the walk-forward-validated EPS-ML forward EPS + lifecycle Damodaran assumptions;
# its role is the same as in the scanner: a cross-check that tempers per-name FV optimism.
scanner_flag = None
sc_src = None
if scanner and scanner.get("expected_return") is not None:
sc_src = {"expected_return": float(np.clip(float(scanner["expected_return"]), -0.85, 1.50)),
"confidence": float(scanner.get("confidence", 0.30))}
if fund_src:
_fvr = float(fund_src["expected_return"])
_gap = abs(sc_src["expected_return"] - _fvr)
if np.sign(sc_src["expected_return"]) != np.sign(_fvr) and _gap > 0.30:
scanner_flag = (f"VALUATION DIVERGENCE (lifecycle DCF {sc_src['expected_return']*100:+.0f}% "
f"vs multi-method FV {_fvr*100:+.0f}%, gap {_gap*100:.0f}pp)")
sc_src["confidence"] *= 0.80
fund_src["confidence"] = float(fund_src["confidence"]) * 0.80
sources = {}
# BlendSource kinds are declared where each source is created: what the view IS, and the objects it is built from.
# "Multi-Method Fair Value" is the market-pricing composite's implied return (multiples + risk-adjusted analyst
# target): market composite / price − 1. Intrinsic value enters only through the "Lifecycle DCF" source.
source_kinds = {"Multi-Method Fair Value": ("MARKET_PRICING", ["pricing.market_composite", "market.price"]),
"Lifecycle DCF": ("INTRINSIC_VALUE", ["valuation.intrinsic_value", "market.price"]),
"Macro": ("MACRO", ["macro"]), "Price Model (suppl.)": ("PRICE_MODEL", ["quant.price_model"]),
"Analyst Panel": ("ANALYST_PANEL", ["scenarios.pm_return"])}
if fund_src:
sources["Multi-Method Fair Value"] = (fund_src["expected_return"], fund_src["confidence"], fv_bw)
if sc_src:
sources["Lifecycle DCF"] = (sc_src["expected_return"], sc_src["confidence"], 0.40)
if macro_adj:
sources["Macro"] = (macro_adj["expected_return"], macro_adj["confidence"], macro_bw)
if ml_adj:
# the reliability cap is applied LAST, after every disagreement/sign-conflict rebalance, so no
# later weight reset can hand an unreliable model a large share
if _qr_cap is not None and _qr_cap < 1.0:
ml_bw = ml_bw * _qr_cap
_cap_note["Price Model (suppl.)"] = ((_cap_note.get("Price Model (suppl.)") + "; ") if _cap_note.get("Price Model (suppl.)") else "") + \
f"base weight ×{_qr_cap:.2f}: quant reliability {ml_adj['_reliability'].get('state')} ({ml_adj['_reliability'].get('basis')})"
sources["Price Model (suppl.)"] = (ml_adj["expected_return"], ml_adj["confidence"], ml_bw)
if llm_adj and llm_adj.get("expected_return") is not None:
lc = float(llm_adj.get("confidence") or 0.1)
# The panel reads the composite, the story value, the DCF, the EPS/revenue forecasts and the
# peer table — it is interpretation of the same evidence, not independent evidence. Its
# weight is discounted so shared inputs are not counted twice.
_PANEL_CORR = 0.6
sources["Analyst Panel"] = (float(llm_adj["expected_return"]), lc, llm_bw * _PANEL_CORR)
if not sources:
return None
returns_list = [r for r, c, w in sources.values()]
if len(returns_list) >= 3:
med = np.median(returns_list)
std_r = np.std(returns_list)
if std_r > 0:
dampened = {}
for name, (ret, conf, base_w) in sources.items():
z = abs(ret - med) / std_r
if z > 3:
conf = conf * 0.2
elif z > 2:
conf = conf * 0.5
dampened[name] = (ret, conf, base_w)
sources = dampened
# Hard cap: macro effective weight ≤ 25% of total
if "Macro" in sources:
macro_ret, macro_c, macro_bw = sources["Macro"]
macro_eff = macro_bw * macro_c
other_eff = sum(bw * c for name, (r, c, bw) in sources.items() if name != "Macro")
total_eff = macro_eff + other_eff
if total_eff > 0 and macro_eff / total_eff > 0.25:
target_macro_eff = 0.25 * other_eff / 0.75
target_conf = target_macro_eff / macro_bw if macro_bw > 0 else 0
sources["Macro"] = (macro_ret, min(macro_c, target_conf), macro_bw)
total_weight = 0.0
blended = 0.0
for ret, conf, base_w in sources.values():
w = base_w * conf
blended += ret * w
total_weight += w
if total_weight > 0:
blended /= total_weight
_weighted_sum = float(blended)
_adjustments = []
if _sign_conflict:
blended *= 0.50
_adjustments.append({"name": "sign-conflict haircut", "factor": 0.5,
"note": (f"the market composite ({(fv_ret_raw or 0)*100:+.0f}%) and the price model ({(ml_ret_raw or 0)*100:+.0f}%) "
f"disagree in sign by more than 30pp, so the weighted sum is halved")})
returns = [r for r, c, w in sources.values()]
std_ret = np.std(returns) if len(returns) > 1 else abs(blended) * 0.5
low = max(-0.95, blended - 2.0 * std_ret)
high = blended + 2.0 * std_ret
avg_conf = float(np.mean([c for _, c, _ in sources.values()]))
if fund_src and ml_adj:
fv_rg = float(fund_src["expected_return"])
ml_rg = float(ml_adj.get("expected_return", 0))
gapg = abs(fv_rg - ml_rg)
if gapg > 0.50:
avg_conf *= 0.50
elif gapg > 0.30:
avg_conf *= 0.70
elif gapg > 0.15:
avg_conf *= 0.85
if std_ret > 0.15:
avg_conf *= 0.7
if disagreement_penalty < 1.0:
avg_conf *= disagreement_penalty
if _sign_conflict:
avg_conf *= 0.50
mom_penalty = 1.0
mom_flag = None
if ml and ml.get("trailing_12m") is not None:
t12m = ml["trailing_12m"]
if t12m > 2.00:
mom_penalty *= 0.50
mom_flag = f"CYCLE_PEAK_RISK (12m:+{t12m*100:.0f}%)"
elif t12m > 1.00:
mom_penalty *= 0.70
mom_flag = f"ELEVATED_MOMENTUM (12m:+{t12m*100:.0f}%)"
elif t12m > 0.50:
mom_penalty *= 0.85
mom_flag = f"STRONG_MOMENTUM (12m:+{t12m*100:.0f}%)"
elif t12m < -0.50:
mom_penalty *= 0.75
mom_flag = f"DEEP_DRAWDOWN (12m:{t12m*100:+.0f}%)"
avg_conf = avg_conf * mom_penalty
ml_dir_acc = float(ml.get("backtest_dir_accuracy", 0.5) or 0.5) if ml else 0.5
conf_floor = 0.03 if ml_dir_acc < 0.40 else 0.10
avg_conf = max(avg_conf, conf_floor)
blended = float(np.clip(blended, -0.85, 3.00))
low = max(-0.95, blended - 2.0 * std_ret)
high = blended + 2.0 * std_ret
if (
disagreement_gap > 0.30
and fv_ret_raw is not None
and ml_ret_raw is not None
):
range_min = min(fv_ret_raw, ml_ret_raw, blended)
range_max = max(fv_ret_raw, ml_ret_raw, blended)
low = min(low, range_min * 0.8)
high = max(high, range_max * 1.1)
low = max(-0.95, low)
quant_conf_raw = float(np.clip(avg_conf, 0.0, 0.95))
avg_conf = max(quant_conf_raw, 0.05)
llm_fallback = False
llm_fallback_return = None
llm_fallback_conf = None
if quant_conf_raw < 0.05 and llm_adj:
llm_conf = float(llm_adj.get("confidence") or 0)
if llm_conf > 0.30:
llm_fallback = True
llm_fallback_return = float(llm_adj.get("expected_return", 0))
llm_fallback_conf = llm_conf
direction = "BULLISH" if blended > 0.05 else "BEARISH" if blended < -0.05 else "NEUTRAL"
return {
"expected_return": blended,
"low_estimate": low,
"high_estimate": high,
"confidence": avg_conf,
"confidence_quant_raw": quant_conf_raw,
"direction": direction,
"sources": sources,
"blend_note": "AI analyst panel weight ×0.6: the panel interprets the same inputs the market composite uses (multiples, targets, the intrinsic estimate, forecasts, peers), so it is not counted as fully independent evidence",
"blend_audit": {
"rows": [{"name": _n, "kind": source_kinds.get(_n, ("OTHER", []))[0],
"underlying_object_ids": source_kinds.get(_n, ("OTHER", []))[1], "return": float(_r), "raw_return": (float(_raw_ret[_n]) if _raw_ret.get(_n) is not None else float(_r)),
"cap_note": _cap_note.get(_n), "confidence": float(_c), "confidence_raw": (float(_raw_conf[_n]) if _raw_conf.get(_n) is not None else None),
"base_weight": float(_bw), "corr_penalty": (0.6 if _n == "Analyst Panel" else 1.0),
"eff_weight": float(_bw * _c), "share": float(_bw * _c) / (total_weight or 1.0),
"contribution": float(_r) * float(_bw * _c) / (total_weight or 1.0)}
for _n, (_r, _c, _bw) in sources.items()],
"weighted_sum": _weighted_sum, "adjustments": _adjustments, "clip": [-0.85, 3.00], "headline": float(blended),
"formula": "headline = clip( Σ view × share × adjustments ); share = base weight × confidence, normalised; the AI panel's base weight already carries its ×0.6 correlation penalty",
},
"std": std_ret,
"momentum_confidence_flag": mom_flag,
"momentum_confidence_penalty": mom_penalty,
"disagreement_flag": disagreement_flag,
"disagreement_gap": disagreement_gap,
"disagreement_penalty": disagreement_penalty,
"disagreement_gated": disagreement_gated,
"scanner_flag": scanner_flag,
"llm_fallback": llm_fallback,
"llm_fallback_return": llm_fallback_return,
"llm_fallback_conf": llm_fallback_conf,
}
# ─── Display ────────────────────────────────────────────────────────────────
_JUDGE_SYSTEM_ROUND1_YEARLY = """You are an expert equity risk analyst evaluating a QUANTITATIVE 1-year trade signal for a human operator.
Your job is NOT to predict returns. You assess whether the quantitative signal is trustworthy and assign a CONFIDENCE ADJUSTMENT.
Key calibration for 1-YEAR horizon:
- At yearly horizon, FUNDAMENTALS matter most. Strong growth + reasonable valuation = credible. Sky-high P/E with decelerating growth = red flag.
- ML directional accuracy above 75% on 60 OOS samples for yearly prediction is SUSPICIOUS — academic state-of-the-art is ~55-60%. Flag inflated backtest metrics.
- Fair Value vs ML disagreement >50pp is a MAJOR red flag — one model must be wrong.
- MAE > 100% means the model's average error exceeds typical annual returns — treat as directional hint only.
- Insider selling is less relevant at yearly horizon (routine diversification), but 0 buys + heavy sells is still bearish.
Your confidence adjustment should be:
+5 to +15: Signal looks clean, FV and ML broadly agree, fundamentals support thesis
-5 to -15: Minor risks or moderate FV-ML gap (<40pp) — common for yearly predictions
-15 to -25: Significant FV-ML gap (40-60pp) or walk-forward stability below 20%
-25 to -40: Severe risks — FV-ML gap >60pp with directional conflict, or dir_acc below 35%
Below -40: Critical — model appears broken (e.g., coin-flip accuracy with extreme prediction)
Important context for yearly (12-month) predictions:
- Walk-forward stability of 15-25% is NORMAL with 5 binary windows (not "extreme instability")
- FV-ML gaps of 30-50pp are COMMON for 12-month horizons — FLAG, don't REJECT
- 100% walk-forward dir accuracy on 5 windows = 5/5 correct — unusual but not overfitting proof
- "OOS:N(eff~K)" reports raw AND effective independent samples — judge trust by K (the eff~ value), not N. K<6 with high dir_acc is likely noise.
- REJECT only for: data quality issues, mathematical impossibilities, dir_acc <35% on 60+ samples, or >100pp FV-ML gap
*** EARNINGS-CYCLE RISK (critical for cyclicals — energy, materials, fertilizer, mining, semis) ***
- If the EARNINGS-CYCLE CONTEXT block shows current EPS well ABOVE its 10yr-normalized level (deviation > +50%), the fair value likely rests on cyclically-elevated (possibly peak) earnings. Converging FV and ML signals can BOTH be over-anchored on the same inflated base — agreement is NOT confirmation here.
- In that case, treat FV as an optimistic ceiling, apply a cyclical haircut (lean toward FLAG and a -15 to -25 adjustment even when FV-ML agree), and say so in your reasoning.
- The fundamental model may already have normalized EPS (shown in the context) — judge whether that normalization looks SUFFICIENT given how far above mid-cycle the company is.
*** EVENT / HEADLINE RISK ***
- If RECENT NEWS HEADLINES surface litigation, regulatory probes (DOJ/SEC/FTC), accounting concerns, guidance cuts, geopolitical/commodity-price shocks, or major capital-project execution risk, FLAG it explicitly — the quantitative signals are blind to these.
- A strong quant signal with a serious unaddressed headline risk should not be a clean PASS.
Respond with valid JSON only. No markdown."""
_JUDGE_USER_ROUND1_YEARLY = """CANDIDATE PROFILE (1-year horizon):
{ticker} @ ${current_price:.2f}
Blended expected return: {blend_ret_pct:+.2f}%
Walk-forward ML return: {ml_ret_pct:+.2f}%
Fair value estimate: ${fair_value:.2f} ({fv_ret_pct:+.2f}%)
FV-ML gap: {fv_ml_gap:.0f}pp
Direction: {direction} | Confidence: {confidence:.0f}%
Risk score (0-1, higher=worse): {risk_score:.2f}
Pick confidence (walk-forward): {pick_confidence:.1%}
ML dir accuracy: {dir_accuracy:.1%} (on {oos_samples} OOS samples from train_ml_model backtest)
Signal stability: {signal_stability:.1%} (fraction of 2-3 scan replay windows agreeing on direction — NOT accuracy on {oos_samples} samples)
MAE: {mae:.1f}%
P(return>10% in 252d): {p10:.1%} | P(return>0%): {ppos:.1%}
Earnings: {earn_str}
History: {history_days} days of price data
Key technicals: RSI {rsi:.0f} | BB%B {bb:.2f} | Mom12m {mom12m:+.2f}%
{extra_context}
Respond with ONLY this JSON:
{{
"confidence_adjustment_pct": <int: -50 to +15>,
"verdict": "<PASS|FLAG|REJECT>",
"severity": <int: 1-5>,
"risk_flags": ["<short flag>", "..."],
"reasoning": "<1-2 sentences>",
"confidence": <float 0-1>
}}"""
_JUDGE_SYSTEM_DEBATE_YEARLY = """You are the same risk analyst. Other models published their verdicts and confidence adjustments. You may revise your judgment.
Focus on: Did other analysts identify FV-ML contradictions you missed? Is the dir_acc plausibly high or likely overfitting? Are they correctly weighting fundamental quality vs. backtest metrics for a 1-YEAR horizon?
JSON only."""
_JUDGE_USER_DEBATE_YEARLY = """STOCK: {ticker}
YOUR ROUND-1 POSITION:
Verdict: {my_verdict} | Adjustment: {my_adjustment:+d}% | Severity: {my_severity}/5
Reasoning: {my_reasoning}
OTHER ANALYSTS:
{other_positions}
Respond with ONLY this JSON:
{{
"confidence_adjustment_pct": <int: -50 to +15>,
"verdict": "<PASS|FLAG|REJECT>",
"severity": <int: 1-5>,
"risk_flags": ["..."],
"reasoning": "<1-2 sentences>",
"confidence": <float 0-1>
}}"""
# ─── Scanner-aligned quant context (single name) ────────────────────────────
def scanner_quant_context(ticker, current_price=None, use_llm_dcf=True, verbose=False, fx_usd=1.0, market=None):
"""Scanner-aligned quant context for a single name — mirrors the validated damodaran_portfolio
stack: style-balanced composite (value/quality/momentum sleeves, Sharpe 0.84 OOS) + universe
rank, walk-forward-validated EPS-ML 12M-forward EPS (corr 0.41), deterministic trap guards,
and the lifecycle LLM-Damodaran DCF anchored on the FORWARD EPS. Returns dict of the fields
that could be computed; None if nothing could (ticker outside the Sharadar panel and SF1)."""
try:
import glob as _glob
import damodaran_portfolio as dp
except Exception as e:
if verbose: print(f" cross-sectional context unavailable: {str(e)[:60]}")
return None
tkr = ticker.upper(); ctx = {}
# 1) style-balanced composite + universe rank (full cross-section, not just top-250)
try:
f = sorted(_glob.glob(f"{dp.PANEL}/*.parquet"))[-1]
df = pd.read_parquet(f)
keep = [c for c in ["week_ending","ticker","sector","marketcap"]+dp.STYLE_FACTORS if c in df.columns]
cur = df[keep].copy(); cur["week_ending"] = pd.to_datetime(cur["week_ending"])
cur = cur[cur.week_ending == cur.week_ending.max()].copy()
sleeves = [dp._sleeve_z(cur, fl) for _, fl in dp.STYLE_SLEEVES]
for (nm, _), sz in zip(dp.STYLE_SLEEVES, sleeves): cur["style_"+nm] = sz
cur["composite"] = sum(sleeves)/len(sleeves)
cur = cur[cur.marketcap > 0].sort_values("composite", ascending=False).reset_index(drop=True)
cur["comp_rank"] = np.arange(1, len(cur)+1)
row = cur[cur.ticker == tkr]
if len(row):
r = row.iloc[0]
ctx.update(universe_n=int(len(cur)), comp_rank=int(r.comp_rank),
composite=float(r.composite), sector=str(r.sector),
styles={nm: float(r["style_"+nm]) for nm, _ in dp.STYLE_SLEEVES},
as_of=str(cur.week_ending.max().date()))
except Exception as e:
if verbose: print(f" panel context failed: {str(e)[:60]}")
# 2) EPS-ML forward EPS + trap guards + lifecycle valuation (SF1)
try:
m, sf1 = dp.train_eps_ml()
feat = dp.latest_features(sf1, tkr)
if feat is not None:
X = pd.DataFrame([feat[dp.EPS_FEATS]]).replace([np.inf,-np.inf],np.nan).fillna(0.0).values
g1 = float(m.predict(X)[0])
eps0, basis, da_flag = dp.valuation_eps(feat, ctx.get("sector", "?")) # FFO for REITs
ctx["traps"] = dp.trap_flags(feat)
ctx["val_basis"] = basis
if da_flag: ctx["da_flag"] = da_flag
if eps0 and eps0 == eps0 and eps0 > 0 and fx_usd and fx_usd != 1.0:
eps0 = float(eps0) * float(fx_usd) # Sharadar keeps foreign filers in reporting currency
if eps0 and eps0 == eps0 and eps0 > 0 and current_price and current_price > 0:
_pe0 = current_price / eps0
if not (1.0 <= _pe0 <= 500.0):
# currency/unit break survived — a $100 stock does not earn $3,000/share.
if verbose: print(f" 12M earnings model skipped — implied P/E {_pe0:.2f} (currency/unit mismatch)")
eps0 = None
if eps0 and eps0 == eps0 and eps0 > 0:
ctx.update(eps_ttm=float(eps0), eps_fwd=float(eps0*(1+g1)), eps_growth=g1)
price = current_price
if (not price or price <= 0):
sh = feat.get("sharesbas") or feat.get("shareswadil")
mc = feat.get("marketcap")
if sh and sh == sh and sh > 0 and mc and mc == mc:
price = float(mc)/float(sh)
if price and price > 0:
sector = ctx.get("sector", "?")
_mk = market or {}
_ke_mkt = ((_mk["rf"] + _mk["beta"] * _mk["erp"]) if (_mk.get("rf") is not None and _mk.get("beta")
and _mk.get("erp")) else None)
pv, up, ke = dp.damodaran_value(eps0, g1, feat.get("roe"),
feat.get("payoutratio"), sector, price, ke=_ke_mkt)
if up == up:
ctx["dcf_fixed"] = dict(intrinsic=float(pv),
upside=float(np.clip(up,-0.9,2.0)), ke=float(ke))
if use_llm_dcf:
rec = dict(ticker=tkr, sector=sector, price=float(price), pe0=float(price/eps0),
eps0=float(eps0), eps_fwd=ctx["eps_fwd"], eps_growth=g1,
roe_f=feat.get("roe"), net_marg=feat.get("net_marg"),
op_marg=feat.get("op_marg"), rev_g1=feat.get("rev_g1"),
de=feat.get("de"))
A = dp.llm_damodaran_assumptions(rec, verbose=verbose)
if A:
pv2, up2, ke2, stage = dp.dcf_from_assumptions(ctx["eps_fwd"], price, A, ke=_ke_mkt, rf=_mk.get("rf"))
if up2 == up2:
ctx["dcf_llm"] = dict(intrinsic=float(pv2), upside=float(up2),
ke=float(ke2), lifecycle=str(stage or "—"),
assumptions=A)
except Exception as e:
if verbose: print(f" earnings-model/valuation context failed: {str(e)[:60]}")
return ctx or None
# ─── Main ────────────────────────────────────────────────────────────────────
_CORP_EVENTS_SYSTEM = """You recall material corporate events from your knowledge. List events for the
given company from the LAST ~15 MONTHS that a stock analyst must not miss: CEO/CFO/chair transitions
(announced or effective), major M&A, spin-offs, stock splits, activist stakes, major litigation or
regulatory actions, large buyback/dividend policy changes.
Rules: ONLY include events you are HIGHLY confident actually happened — for smaller or obscure
companies return an empty list rather than guessing. Never invent dates. Max 5 events.
STRICT JSON only: {"events": [{"date": "YYYY-MM", "event": "<one plain-English line, <=25 words>"}]}"""
def _filed_segment_brief(all_data):
"""Segment economics FROM THE FILING (latest 10-Q/10-K XBRL), with each segment's industry
benchmarks from Damodaran's datasets. Replaces the model-recalled brief whenever the company files
two or more business-line segments."""
# only segments that reconcile to the company, and only those of the valuation perimeter, reach the storytellers
mix = all_data.get("segments_forward") or all_data.get("segments_canonical") or {}
if mix.get("status") != "RECONCILED":
return None
segs = list(mix.get("segments") or [])
if len(segs) < 2:
return None
import damodaran_data as dd
bm_rows = (all_data.get("damodaran_inputs") or {}).get("business_mix") or []
bm = {}
for r in bm_rows: # one segment may be allocated to several industries: keep the largest
if r.get("segment_id") not in bm or (r.get("fraction") or 1) > (bm[r["segment_id"]].get("fraction") or 1):
bm[r.get("segment_id")] = r
try:
_months = max(1, round((datetime.fromisoformat(str(mix.get("period_end"))[:10]) -
datetime.fromisoformat(str(mix.get("period_start"))[:10])).days / 30.44))
except (TypeError, ValueError):
_months = None
ev = dd.segment_build_evidence(segs, bm_rows)
required, why = ev["required"], ev["reason"]
rows = []
for g in segs:
b = bm.get(g.get("segment_id")) or {}
rows.append({"segment_id": g.get("segment_id"), "name": g["name"], "revenue_share": round(g.get("revenue_share") or 0.0, 3),
"revenue_annualized_usd_b": (round(g["revenue"] * 12.0 / _months / 1e9, 2) if (_months and g.get("revenue")) else None),
"margin": (round(g["margin"], 3) if g.get("margin") is not None else None), "margin_basis": "operating",
"growth": g.get("growth"), "capex_to_revenue": g.get("capex_to_revenue"),
"product_lines": [p["name"] for p in g.get("product_lines") or []],
"industry": b.get("industry"), "industry_margin": b.get("industry_operating_margin"),
"industry_sales_to_capital": b.get("industry_sales_to_capital")})
return {"as_of": mix.get("period_end"), "period": f"{mix.get('period_start')} to {mix.get('period_end')}",
"source": mix.get("source"), "filed": True, "segments": rows, "absorbed": [],
"segment_build_required": required, "required_reason": why, "required_evidence": ev}
def _gaap_reblend(fair_val_result, _stage_check, current_price):
"""GAAP-distortion re-blend of the market composite: reported EPS far from adjusted EPS means the statement-earnings
multiples (P/E, PEG) misstate the business, so their confidence is cut and the composite re-blended, recorded as a
composite step. It runs AFTER the sanity cap, so it is bounded by the same recorded cap (a later step may never
leave the composite outside the bound the audit records)."""
_meths = fair_val_result["methods"]
_hit = [m for m in ("P/E", "PEG") if m in _meths]
for m in _hit:
_meths[m]["conf"] = (_meths[m].get("conf") or 0.3) * 0.35
_tw = sum((v.get("conf") or 0.0) for v in _meths.values())
if _hit and _tw > 0:
_newfp = sum((v.get("price") or 0.0) * (v.get("conf") or 0.0) for v in _meths.values()) / _tw
_ca = fair_val_result.get("composite_audit")
# the re-blend comes AFTER the sanity cap, so it is bounded by the same recorded cap (PGY: the cap
# set 2.5× the price, then the re-blend lifted the composite to 3.0× and the state failed S6)
_lo = float((_ca or {}).get("cap_lower") or 0.2); _hi = float((_ca or {}).get("cap_upper") or 5.0)
_blend_fp = _newfp
_newfp = max(_lo * current_price, min(_hi * current_price, _newfp))
fair_val_result["fair_price"] = _newfp
fair_val_result["expected_return"] = (_newfp - current_price) / current_price
if isinstance(_ca, dict):
_ca.setdefault("steps", []).append({"step": "GAAP-distortion re-blend", "set_to": float(_blend_fp),
"note": (f"{_stage_check['distortion_reason']}; {', '.join(_hit)} confidence ×0.35 and the composite "
"re-blended as Σ price × confidence / Σ confidence over all methods: " +
", ".join(f"{k} {v.get('price', 0):,.0f}×{(v.get('conf') or 0):.2f}" for k, v in _meths.items()))})
if _newfp != _blend_fp:
_ca["steps"].append({"step": "sanity cap", "set_to": float(_newfp),
"note": (f"after the GAAP-distortion re-blend: composite limited to {_hi:.2f}x / "
f"{_lo:.2f}x of the price for this market-cap and volatility tier "
f"(re-blend {_blend_fp / current_price:.2f}x)")})
for _row in _ca.get("methods") or []:
_mv = _meths.get(_row["method"]) or {}
_row["share_final"] = float((_mv.get("conf") or 0.0) / _tw)
_row["in_composite"] = True
_ca["final"] = float(_newfp); _ca["final_vs_price"] = float(_newfp / current_price - 1.0)
print(f" [gaap] {_stage_check['distortion_reason']} — {', '.join(_hit)} down-weighted; composite re-blended to ${_newfp:.2f}")
def _business_decomposition(ticker, all_data):
"""BusinessDecompositionState (business.py) from the canonical segment state, the canonical corporate-action state
and the story base: the ONLY source of business identity for the valuation story. Model recall is never one (APP:
a recalled segment mix put a business sold the year before into the story)."""
import business as _bz, corporate_actions as _cam
cas = _cam.build(ticker, all_data.get("restatement"), all_data.get("edgar_actions"), all_data.get("corp_actions"),
all_data.get("segments_canonical"))
return _bz.build(ticker, all_data.get("segments_canonical"), cas, all_data.get("story_base"),
(all_data.get("perimeter_adjustment") or {}).get("segment_ids"))
def _product_line_brief(decomp):
"""The storytellers' brief for a finer decomposition the company itself files (the product/service lines of its one
reportable segment): names, ids and revenue shares from the filing. None for any other decomposition."""
import business as _bz
d = decomp or {}
if d.get("source_type") != _bz.FILED_PRODUCT_LINES or d.get("mode") != _bz.MULTI_BUSINESS:
return None
el = _bz.eligible(d)
tot = sum((b.get("revenue") or 0) for b in el)
if tot <= 0:
return None
return {"filed": True, "source": d.get("source"), "period": f"filed {d.get('source_date')}", "as_of": d.get("source_date"),
"segments": [{"segment_id": b["business_id"], "name": b["name"], "revenue_share": round((b.get("revenue") or 0) / tot, 3),
"margin": None, "margin_basis": None, "growth": None, "capex_to_revenue": None, "product_lines": []}
for b in el],
"absorbed": [], "segment_build_required": False, "required_reason": "filed product lines of one reportable segment",
"required_evidence": {"required": False}}
_CORP_ACTIONS_SYSTEM = """You recall STRUCTURAL corporate actions for the given company from your knowledge:
spin-offs, divestitures, and large acquisitions (>5% of revenue) COMPLETED in the last 18 months or
currently PENDING. These change what the reported financials describe, so an analyst must know them.
Rules: ONLY include actions you are HIGHLY confident about; for smaller or obscure companies return
an empty list rather than guessing. Give the EFFECTIVE (closing) date, not the announcement date, when
known. approx_revenue_share = the unit's share of the company's revenue before the action (0-1), or
null if unsure. Max 4 actions.
STRICT JSON only:
{"actions": [{"kind": "spin_off|divestiture|acquisition", "business": "<unit or target>",
"status": "completed|pending", "effective": "YYYY-MM-DD or YYYY-MM or null",
"approx_revenue_share": <0-1 or null>, "note": "<=15 words"}]}"""
def _corporate_actions_brief(ticker, name, call_json, headlines=None):
"""Structural corporate actions (spin-offs / divestitures / big acquisitions) with effective
dates. The events brief only recalled S&P Global's 2025 spin-off ANNOUNCEMENT; the spin
completed on 2026-07-01, the statements still contained the unit, and the story valued the
divested business as a segment. Returns a list of normalized action dicts or []."""
try:
_hl = ("\nRecent headlines (data — ADD any acquisition/divestiture/spin-off they announce, status 'pending' "
"unless a headline says it closed):\n" + "\n".join(f"- {h}" for h in headlines if h)) if headlines else ""
out = call_json(_CORP_ACTIONS_SYSTEM, f"Company: {name or ticker} (ticker {ticker}). Today: {datetime.now().strftime('%Y-%m-%d')}.{_hl}")
acts = []
for a in ((out or {}).get("actions") or [])[:4]:
if not isinstance(a, dict) or not a.get("business"):
continue
kind = str(a.get("kind") or "").lower()
if kind not in ("spin_off", "divestiture", "acquisition"):
continue
sh = a.get("approx_revenue_share")
try:
sh = float(sh) if sh is not None else None
if sh is not None and sh > 1.0: sh /= 100.0
if sh is not None and not (0.0 < sh < 0.9): sh = None
except (TypeError, ValueError):
sh = None
acts.append({"kind": kind, "business": str(a["business"])[:60],
"status": ("completed" if str(a.get("status") or "").lower().startswith("comp") else "pending"),
"effective": (str(a.get("effective"))[:10] if a.get("effective") else None),
"revenue_share": sh, "note": str(a.get("note") or "")[:100]})
return acts
except Exception: # noqa: BLE001
return []
def _restatement_from_actions(actions, statements_through):
"""A completed spin-off/divestiture whose effective date falls inside (or after) the trailing
twelve months covered by the statements means the reported TTM revenue and margins still
include the divested business. Returns the caveat dict or None."""
try:
if not actions or not statements_through:
return None
_end = datetime.strptime(str(statements_through)[:10], "%Y-%m-%d")
_start = _end - timedelta(days=365)
for a in actions:
if a.get("kind") not in ("spin_off", "divestiture") or a.get("status") != "completed":
continue
eff = a.get("effective")
if not eff:
continue
try:
_eff = datetime.strptime(eff[:10] if len(eff) >= 10 else eff[:7] + "-01", "%Y-%m-%d")
except ValueError:
continue
if _eff > _start: # divested inside the TTM window or after the last statement
after = _eff > _end
return {"kind": a["kind"], "business": a["business"], "effective": eff,
"revenue_share": a.get("revenue_share"), "statements_through": str(statements_through)[:10],
"note": (f"{a['business']} was {'spun off' if a['kind'] == 'spin_off' else 'divested'} effective {eff}"
+ (f", after the latest reported quarter ({str(statements_through)[:10]})" if after
else f", inside the trailing-twelve-month window ending {str(statements_through)[:10]}")
+ "; reported TTM revenue, margins and multiples still include it"
+ (f" (~{a['revenue_share']*100:.0f}% of revenue)" if a.get("revenue_share") else "") + ".")}
return None
except Exception: # noqa: BLE001
return None
_EDGAR_UA = "Crucible equity research tool (contact: sameer.mohd@gmail.com)"
DAMODARAN_ERP = 0.0428 # implied equity risk premium (documented model constant, not a data substitute)
def _edgar_actions(ticker, months=18):
"""Canonical corporate-action evidence from SEC EDGAR: recent 8-K filings whose items include
2.01 (Completion of Acquisition or Disposition of Assets) or 1.01 (Material Definitive
Agreement), with a short excerpt of the Item 2.01 text. Model recall had S&P Global's
July-2026 Mobility spin as "pending" three runs in a row; the 8-K filed 2026-07-02 settles it.
Returns a list of {filed, items, kind, excerpt, url} (newest first) or []."""
import urllib.request as _u, re as _re, json as _j
out = []
try:
def _get(url, timeout=12):
try:
import requests as _rq # carries its own CA bundle (certifi)
r = _rq.get(url, headers={"User-Agent": _EDGAR_UA}, timeout=timeout)
r.raise_for_status()
return r.content
except ImportError:
req = _u.Request(url, headers={"User-Agent": _EDGAR_UA})
with _u.urlopen(req, timeout=timeout) as r:
return r.read()
# ticker → CIK (cached daily); the canonical layer usually loaded the submissions already
cik = _EDGAR_CIK.get(ticker.upper())
if cik and _EDGAR_SUB.get(cik):
_ct = {}
try:
if cik and _EDGAR_SUB.get(cik):
raise StopIteration
_cf = CACHE_DIR / "edgar_company_tickers.json"
if _cf.exists() and (datetime.now().timestamp() - _cf.stat().st_mtime) < 7 * 86400:
_ct = _j.loads(_cf.read_text())
else:
_ct = _j.loads(_get("https://www.sec.gov/files/company_tickers.json"))
try: _cf.write_text(_j.dumps(_ct))
except Exception: pass
except StopIteration:
_ct = {}
except Exception:
_ct = _j.loads(_get("https://www.sec.gov/files/company_tickers.json"))
for v in _ct.values():
if str(v.get("ticker", "")).upper() == ticker.upper():
cik = int(v["cik_str"]); break
if cik is None:
return []
_EDGAR_CIK[ticker.upper()] = cik
sub = _EDGAR_SUB.get(cik) or _j.loads(_get(f"https://data.sec.gov/submissions/CIK{cik:010d}.json"))
_EDGAR_SUB[cik] = sub
rec = sub.get("filings", {}).get("recent", {})
forms, dates, items, accs, docs = (rec.get("form", []), rec.get("filingDate", []), rec.get("items", []),
rec.get("accessionNumber", []), rec.get("primaryDocument", []))
cutoff = (datetime.now() - timedelta(days=30 * months)).strftime("%Y-%m-%d")
for f, dt, it, acc, doc in zip(forms, dates, items, accs, docs):
if f != "8-K" or dt < cutoff:
continue
its = [x.strip() for x in str(it or "").split(",")]
kind = ("completed_acquisition_or_disposition" if "2.01" in its
else ("material_agreement" if ("1.01" in its and "2.03" not in its) else None))
if not kind:
continue
url = f"https://www.sec.gov/Archives/edgar/data/{cik}/{acc.replace('-', '')}/{doc}"
excerpt = None
if kind == "completed_acquisition_or_disposition":
try:
html = _get(url).decode("utf-8", "ignore")
txt = _re.sub(r"<[^>]+>", " ", html); txt = _re.sub(r" | ", " ", txt); txt = _re.sub(r"\s+", " ", txt)
import html as _html
txt = _html.unescape(txt)
# the Item 2.01 paragraph itself, or (when it is just a cross-reference) the
# first sentence in the filing that mentions completion/separation/closing
m = _re.search(r"Item\s*2\.01\.?\s*(?:Completion of Acquisition or Disposition of Assets\.?)?\s*(.{60,700}?)(?=\s*Item\s*\d\.\d\d\b|$)", txt, _re.I)
cand = m.group(1).strip() if m else ""
if len(cand) < 60 or cand.lower().startswith("item "):
m2 = _re.search(r"([^.]{0,200}\b(?:completed|completion of|consummated|closing of)\b[^.]{0,260}\.)", txt, _re.I)
cand = m2.group(1).strip() if m2 else cand
excerpt = cand[:420] or None
except Exception:
excerpt = None
out.append({"filed": dt, "items": its, "kind": kind, "excerpt": excerpt, "url": url})
if len(out) >= 6:
break
except Exception: # noqa: BLE001
return out
return out
_EDGAR_CIK = {}
_EDGAR_SUB = {}
def _edgar_officer_changes(ticker, months=30):
"""8-K Item 5.02 filings (officer/director changes) with the Item 5.02 paragraph and any
'effective <date>' dates in it — the canonical source for a CEO transition date. Recall
put Martina Cheung's start in November 2025; the 8-K of 2024-06-27 says November 1, 2024."""
import re as _re, html as _html
try:
import requests as _rq
cik = _EDGAR_CIK.get(ticker.upper()); sub = _EDGAR_SUB.get(cik) if cik else None
if not sub:
return []
rec = sub.get("filings", {}).get("recent", {})
cutoff = (datetime.now() - timedelta(days=30 * months)).strftime("%Y-%m-%d")
out = []
for f, dt, it, acc, doc in zip(rec.get("form", []), rec.get("filingDate", []), rec.get("items", []),
rec.get("accessionNumber", []), rec.get("primaryDocument", [])):
if f != "8-K" or dt < cutoff or "5.02" not in str(it or ""):
continue
url = f"https://www.sec.gov/Archives/edgar/data/{cik}/{acc.replace('-', '')}/{doc}"
try:
t = _rq.get(url, headers={"User-Agent": _EDGAR_UA}, timeout=15).text
except Exception:
continue
t = _html.unescape(_re.sub(r"\s+", " ", _re.sub(r"<[^>]+>", " ", t)))
m = _re.search(r"Item\s*5\.02\.?(.{0,900})", t, _re.I)
ex = (m.group(1) if m else t[:600]).strip()
ex = _re.sub(r"^Departure of Directors or Certain Officers;.*?Officers\.\s*", "", ex)
dates = []
for dm in _re.finditer(r"effective\s+(?:as\s+of\s+|on\s+)?(January|February|March|April|May|June|July|August|September|October|November|December)\s+(\d{1,2}),\s+(20\d\d)", ex, _re.I):
try:
dates.append(datetime.strptime(f"{dm.group(1)} {dm.group(2)} {dm.group(3)}", "%B %d %Y").strftime("%Y-%m-%d"))
except ValueError:
pass
# a CEO TRANSITION, not any filing that merely mentions the CEO (a Chief Legal Officer's
# retirement letter "reporting to the CEO" was being picked up)
_ceo_tr = bool(_re.search(r"(retir\w*|appoint\w*|succeed\w*|named|elected|transition|step(?:ping)? down)[^.]{0,120}?(chief executive officer|\bCEO\b)"
r"|(chief executive officer|\bCEO\b)[^.]{0,80}?(transition|retir\w*|appoint\w*|succeed\w*|named|elected)", ex, _re.I))
out.append({"filed": dt, "excerpt": ex[:520], "effective_dates": dates, "url": url, "ceo_related": _ceo_tr})
if len(out) >= 8:
break
return out
except Exception: # noqa: BLE001
return []
def _edgar_form4(ticker, months=6, max_filings=15):
"""Insider transactions from the issuer's SEC Form 4 XMLs: transaction code (S open-market sale,
P purchase, M option exercise, F tax withholding, A award, G gift), shares, price, holdings
after, and the Rule 10b5-1 flag/footnote. The market-data provider's rows carry none of this,
so a CEO's pre-scheduled plan sales read as discretionary 'insider selling' (JLL, Aug-2026)."""
import re as _re, html as _html
out = []
try:
import requests as _rq
cik = _EDGAR_CIK.get(ticker.upper()); sub = _EDGAR_SUB.get(cik) if cik else None
if not sub:
return out
rec = sub.get("filings", {}).get("recent", {})
cutoff = (datetime.now() - timedelta(days=30 * months)).strftime("%Y-%m-%d")
for f, dt, acc, doc in zip(rec.get("form", []), rec.get("filingDate", []), rec.get("accessionNumber", []), rec.get("primaryDocument", [])):
if f not in ("4", "4/A") or dt < cutoff:
continue
base = f"https://www.sec.gov/Archives/edgar/data/{cik}/{acc.replace('-', '')}/"
fn = doc.split("/")[-1] if doc else "form4.xml"
if not fn.endswith(".xml"):
fn = "form4.xml"
try:
x = _rq.get(base + fn, headers={"User-Agent": _EDGAR_UA}, timeout=15).text
except Exception:
continue
if "<ownershipDocument" not in x:
continue
def _g(tag, blob=x):
m = _re.search(rf"<{tag}>\s*(?:<value>)?([^<]+)", blob)
return _html.unescape(m.group(1).strip()) if m else None
owner = _g("rptOwnerName"); title = _g("officerTitle") or ("Director" if _g("isDirector") in ("1", "true") else "")
if owner: # EDGAR conformed name "Ulbrich Christian" → "Christian Ulbrich"
if owner.isupper():
owner = " ".join(w.capitalize() for w in owner.split())
if "," in owner:
_l, _f = [x.strip() for x in owner.split(",", 1)]; owner = f"{_f} {_l}"
else:
_ps = owner.split()
if len(_ps) >= 2: owner = " ".join(_ps[1:] + _ps[:1])
plan_flag = _g("aff10b5One") in ("1", "true")
fns = {m.group(1): _re.sub(r"\s+", " ", _re.sub(r"<[^>]+>", " ", m.group(2))).strip() for m in _re.finditer(r'<footnote id="([^"]+)">(.*?)</footnote>', x, _re.S)}
for m in _re.finditer(r"<nonDerivativeTransaction>(.*?)</nonDerivativeTransaction>", x, _re.S):
b = m.group(1)
fids = _re.findall(r'footnoteId id="([^"]+)"', b)
ftxt = " ".join(fns.get(i, "") for i in fids)
plan = plan_flag or bool(_re.search(r"10b5-1", ftxt))
adopted = None
am = _re.search(r"adopted\s+(?:by\s+[^,.]{0,40}?\s+)?on\s+([A-Z][a-z]+\s+\d{1,2},\s+20\d\d)", ftxt, _re.I)
if am:
try: adopted = datetime.strptime(am.group(1), "%B %d, %Y").strftime("%Y-%m-%d")
except ValueError: adopted = am.group(1)
sh = safe_float(_g("transactionShares", b)); px = safe_float(_g("transactionPricePerShare", b))
out.append({"filed": dt, "date": _g("transactionDate", b), "owner": owner, "title": title,
"code": _g("transactionCode", b), "ad": _g("transactionAcquiredDisposedCode", b),
"shares": sh, "price": px, "value": (sh or 0) * (px or 0),
"post": safe_float(_g("sharesOwnedFollowingTransaction", b)), "plan": plan, "adopted": adopted,
"url": base + fn})
if len({o["url"] for o in out}) >= max_filings:
break
except Exception: # noqa: BLE001
pass
return out
def _insider_canon(form4, insider_rows=None, months=6):
"""One canonical insider object every persona consumes (transaction codes, plan sales, size).
The structured classification and the type-weighted factor come from ``insider``: a scheduled
Rule 10b5-1 sale, a tax-withholding disposition and a discretionary open-market sale are three
different economic events and no longer collapse into one 'insider selling' number."""
import insider as _ins
tx = [t for t in (form4 or []) if t.get("code")]
c = {"window_months": months, "n_transactions": len(tx), "source": "SEC Form 4 filings (issuer submissions)", "transactions": tx[:40]}
c["classified"] = _ins.classify_all(tx)
c["factor"] = _ins.insider_factor(tx)
c["characterization"] = _ins.characterization(c["factor"])
c["plan_only"] = _ins.plan_only(c["factor"])
# the direction of discretionary trading only; the filing never records a motive, so none may be inferred
c["discretionary_activity_signal"] = (
"NONE" if c["plan_only"] or c["factor"].get("score") is None
else ("NEGATIVE" if c["factor"]["score"] < 0 else "POSITIVE"))
c["motive_inference_allowed"] = _ins.MOTIVE_INFERENCE_ALLOWED
c["governance_signal"] = "NEUTRAL"
if not tx:
return c
val = lambda code, plan=None: sum(t["value"] for t in tx if t["code"] == code and (plan is None or bool(t["plan"]) == plan))
c["open_market_sale_value"] = val("S", False); c["plan_sale_value"] = val("S", True)
c["purchase_value"] = val("P"); c["option_exercise_value"] = val("M"); c["tax_withholding_value"] = val("F")
c["award_shares"] = sum((t["shares"] or 0) for t in tx if t["code"] == "A"); c["gift_shares"] = sum((t["shares"] or 0) for t in tx if t["code"] == "G")
tot_s = c["open_market_sale_value"] + c["plan_sale_value"]
c["plan_share"] = (c["plan_sale_value"] / tot_s) if tot_s > 0 else None
# largest seller by value
by = {}
for t in tx:
if t["code"] != "S": continue
k = (t["owner"], t["title"])
d = by.setdefault(k, {"name": t["owner"], "title": t["title"], "shares": 0.0, "value": 0.0, "plan_all": True, "adopted": None, "post": None, "dates": []})
d["shares"] += t["shares"] or 0; d["value"] += t["value"] or 0; d["plan_all"] &= bool(t["plan"]); d["adopted"] = d["adopted"] or t["adopted"]
d["post"] = t["post"] if t["post"] is not None else d["post"]; d["dates"].append(t["date"])
if by:
top = max(by.values(), key=lambda d: d["value"])
held = (top["post"] or 0) + top["shares"]
top["pct_of_holdings"] = (top["shares"] / held) if held > 0 else None
top["first"], top["last"] = min(top["dates"]), max(top["dates"])
c["top_seller"] = top
who = f"{top['title'] or 'insider'} {top['name']}".strip()
size = f"{top['shares']:,.0f} shares (~${top['value']/1e6:.1f}M" + (f", about {top['pct_of_holdings']*100:.0f}% of holdings)" if top.get("pct_of_holdings") else ")")
when = top["first"] if top["first"] == top["last"] else f"{top['first']} to {top['last']}"
if top["plan_all"]:
c["note"] = (f"{who} sold {size} between {when} under a previously adopted Rule 10b5-1 trading plan" + (f" (adopted {top['adopted']})" if top.get("adopted") else "")
+ (f"; open-market discretionary sales by insiders in the window: ${c['open_market_sale_value']/1e6:.1f}M" if c["open_market_sale_value"] > 0 else "; no discretionary open-market insider sales in the window")
+ "; the transactions contribute to the model's negative insider-activity factor but should not be read as a discretionary valuation signal")
else:
c["note"] = (f"{who} sold {size} between {when} in open-market transactions (not flagged as Rule 10b5-1 plan sales)"
+ (f"; a further ${c['plan_sale_value']/1e6:.1f}M of sales were under 10b5-1 plans" if c["plan_sale_value"] > 0 else ""))
else:
parts = []
if c["purchase_value"]: parts.append(f"open-market purchases ${c['purchase_value']/1e6:.1f}M")
if c["option_exercise_value"]: parts.append(f"option exercises ${c['option_exercise_value']/1e6:.1f}M")
if c["tax_withholding_value"]: parts.append(f"tax-withholding dispositions ${c['tax_withholding_value']/1e6:.1f}M (not sales)")
if c["award_shares"]: parts.append(f"equity awards {c['award_shares']:,.0f} shares")
if c["gift_shares"]: parts.append(f"gifts {c['gift_shares']:,.0f} shares")
c["note"] = ("no open-market insider sales in the window; " + ", ".join(parts)) if parts else "no reportable insider transactions in the window"
return c
def _leadership_canon(edgar_officers, wiki_str, form4, issuer=None, officers_20f=None):
"""Canonical leadership under the issuer's own filing regime.
Candidates are gathered from every available source and ``leadership.resolve`` ranks them for
this regime: Form 4 titles and 8-K Item 5.02 lead for a US domestic filer, while a foreign
private issuer — which files neither — is led by the 20-F management section and 6-K management
changes. A source that reports an appointment EVENT can confirm a role but never establishes
that a long-serving officer's seat is empty."""
import re as _re
import leadership as _ld
cands = {}
def _set(title, name, source, effective=None, rank=0, source_id="secondary_reference", filed=None, ttl=None):
if not name: return
cands.setdefault(title, []).append(
{"name": name.strip(), "source_id": source_id, "effective": effective, "title": ttl,
"filed": filed or (source.split("filed ")[-1] if "filed " in source else "")})
tmap = [("CEO", r"chief\s+executive|\bCEO\b"), ("CFO", r"chief\s+financial|\bCFO\b"), ("COO", r"chief\s+operating|\bCOO\b")]
# 1) Form 4 officer titles — the reporting person states their own current title
for t in sorted(form4 or [], key=lambda t: t.get("filed") or "", reverse=True):
title = t.get("title") or ""
for key, pat in tmap:
# firm-level roles only: "CEO CCB", "CEO Consumer & Community Banking", "CFO of the Investment
# Bank" are business-unit roles and must never resolve to the company's CEO/CFO/COO
_tnorm = _re.sub(r"[,.]", " ", title).strip()
_unit_words = r"former|interim|deputy|co-?(?:ceo|cfo|coo|chief)|assistant|division|divisional|regional|americas|emea|apac|international|global|consumer|community|commercial|corporate|investment bank|banking|markets|asset|wealth|card|payments|treasury|technology|operations|ccb|cib|awm|cb\b|of\s+(?!the\s+company)"
_firm_ok = (_re.fullmatch(r"(?:(?:co-?founder|founder|executive\s+chairman|vice\s+chairman|chairman|chair|president|director)\s*(?:and|&|,)?\s*)*(?:chief\s+(?:executive|financial|operating)\s+officer|ceo|cfo|coo)(?:\s*(?:and|&|,)\s*(?:president|chairman|chair|director|co-?founder|founder))*", _tnorm, _re.I) is not None)
if _re.search(pat, title, _re.I) and _firm_ok and not _re.search(_unit_words, title, _re.I):
_set(key, t.get("owner") or "", f"SEC Form 4 filed {t.get('filed')}", rank=3,
source_id="sec_form4_officer_title", filed=t.get("filed"), ttl=title)
# 2) 8-K Item 5.02 appointments
for o in sorted(edgar_officers or [], key=lambda o: o.get("filed") or ""):
ex = o.get("excerpt") or ""
for key, pat in tmap:
m = _re.search(rf"(?:appoint\w*|named|elected|promot\w*)\s+(?:of\s+)?(?:Mr\.|Ms\.|Mrs\.|Dr\.)?\s*([A-Z][a-zA-Z.'’-]+(?:\s+[A-Z][a-zA-Z.'’-]+){{1,2}})\s*(?:,\s*(?:age\s+)?\d+,)?\s*(?:as|to\s+(?:serve\s+as|the\s+position\s+of|be)|to)\s+(?:the\s+Company's\s+|its\s+|the\s+)?(?:new\s+)?(?:{pat})", ex, _re.I)
if not m:
m = _re.search(rf"([A-Z][a-zA-Z.'’-]+(?:\s+[A-Z][a-zA-Z.'’-]+){{1,2}})\s+(?:will|would|has\s+been|was)\s+(?:appointed|named|elected|promoted|succeed\w*)[^.]{{0,40}}?(?:{pat})", ex, _re.I)
if m:
eff = (o.get("effective_dates") or [None])[-1]
_set(key, m.group(1), f"SEC 8-K Item 5.02 filed {o.get('filed')}", effective=eff, rank=2,
source_id="sec_8k_item502", filed=o.get("filed"))
# 3) company profile (Wikipedia infobox) fallback
w = str(wiki_str or "")
for key, pat in tmap:
m = _re.search(rf"([A-Z][a-zA-Z.'’-]+(?:\s+[A-Z][a-zA-Z.'’-]+){{1,2}})\s*\(([^)]*(?:{pat})[^)]*)\)", w, _re.I)
if m:
_set(key, m.group(1), "company profile (Wikipedia infobox)", rank=1, source_id="secondary_reference")
# 4) 20-F management section — the leading state source for a foreign private issuer
for _t20, _o20 in (officers_20f or {}).items():
if _t20 in ("CEO", "CFO", "COO") and isinstance(_o20, dict) and _o20.get("name"):
_set(_t20, _o20["name"], _o20.get("source") or "SEC 20-F", rank=4,
source_id="sec_20f_management", filed=_o20.get("filed"), ttl=_o20.get("title"))
canon = _ld.resolve(cands, issuer)
canon["as_of"] = datetime.now().strftime("%Y-%m-%d")
canon["_regime"] = _ld.regime(issuer)
canon["_source_priority"] = [x["source_id"] for x in _ld.source_priority(issuer)]
return canon
def _momentum_canon(current_price, tech, overview):
"""Mechanical momentum definition shared by the personas, the synthesis line and the gate:
positive = price above the 200-day AND 50-day above the 200-day AND 3-month return ≥ 0;
negative = below the 200-day AND 3-month return < 0; otherwise neutral/mixed."""
try:
s = (tech or {}).get("signals") or {}
ov = overview or {}
sma50 = safe_float(ov.get("50DayMovingAverage")); sma200 = safe_float(ov.get("200DayMovingAverage"))
px = float(current_price)
above200 = (px > sma200) if sma200 else (s.get("trend_sma200", 0) > 0)
gc = (sma50 > sma200) if (sma50 and sma200) else (s.get("golden_cross", 0) > 0)
m3 = s.get("momentum_3m"); m12 = s.get("momentum_12m")
positive = bool(above200 and gc and (m3 is None or m3 >= 0))
negative = bool((not above200) and (m3 is not None and m3 < 0))
label = "positive" if positive else "negative" if negative else "neutral/mixed"
bits = []
if sma200: bits.append(f"price ${px:,.0f} {'above' if above200 else 'below'} the 200-day (${sma200:,.0f})")
if sma50 and sma200: bits.append(f"50-day (${sma50:,.0f}) {'above' if gc else 'below'} the 200-day")
if px and sma50: bits.append(f"price {'above' if px > sma50 else 'below'} the 50-day")
if m3 is not None: bits.append(f"3-month return {m3*100:+.0f}%")
if m12 is not None: bits.append(f"12-month return {m12*100:+.0f}%")
return {"positive": positive, "negative": negative, "label": label, "detail": "; ".join(bits),
"price": px, "sma50": sma50, "sma200": sma200, "ret_3m": m3, "ret_12m": m12,
"rule": "positive = above 200-day AND 50-day above 200-day AND 3-month return ≥ 0"}
except Exception: # noqa: BLE001
return {}
def _edgar_first_8k_mention(ticker, key, words, since):
"""Announcement date of a spin-off/divestiture: the earliest 8-K whose TEXT contains an
announcement sentence naming the unit ("announced ... plan to separate Mobility"). A plain
term co-occurrence search dated Mobility to a 2024 earnings release; the announcement was
the 8-K of 2025-04-29."""
import re as _re, html as _html
try:
import requests as _rq
cik = _EDGAR_CIK.get(ticker.upper())
if not cik or not key:
return None
hdr = {"User-Agent": _EDGAR_UA}
cands = {}
for w in words:
try:
r = _rq.get("https://efts.sec.gov/LATEST/search-index",
params={"q": f'"{key}" "{w}"', "ciks": f"{cik:010d}", "forms": "8-K", "dateRange": "custom", "startdt": since, "enddt": "2099-12-31"},
headers=hdr, timeout=25)
for h in (r.json().get("hits") or {}).get("hits") or []:
d = (h.get("_source") or {}).get("file_date")
if d: cands[h.get("_id")] = d
except Exception:
continue
sent_pat = _re.compile(rf"[^.]*\b(announc\w*|intend\w*|plan\w*|explor\w*|pursu\w*|decid\w*|approv\w*)[^.]*\b(separat\w*|spin[- ]?off|divest\w*|sale of)[^.]*\b{_re.escape(key)}\b[^.]*\."
rf"|[^.]*\b{_re.escape(key)}\b[^.]*\b(separat\w*|spin[- ]?off|divest\w*)[^.]*\b(announc\w*|intend\w*|plan\w*|explor\w*|pursu\w*|decid\w*|approv\w*)[^.]*\.", _re.I)
for _id, d in sorted(cands.items(), key=lambda kv: kv[1])[:6]:
try:
adsh, fn = str(_id).split(":")
t = _rq.get(f"https://www.sec.gov/Archives/edgar/data/{cik}/{adsh.replace('-', '')}/{fn}", headers=hdr, timeout=20).text
except Exception:
continue
t = _html.unescape(_re.sub(r"\s+", " ", _re.sub(r"<[^>]+>", " ", t)))
if sent_pat.search(t):
return d
return None
except Exception: # noqa: BLE001
return None
def _edgar_deal_status(ticker, business, since):
"""Resolve whether an announced spin-off / divestiture / acquisition has CLOSED, from the
company's own SEC filings (EDGAR full-text search + the filing text), instead of model
recall. OSTTRA's $3.1B sale closed 2025-10-10; recall still had it 'pending' a year on.
Returns {"status": "completed", "date" (closing date from the sentence, else filing date),
"filed", "form", "snippet", "url"} or None (= unknown)."""
import re as _re, html as _html
try:
import requests as _rq
except ImportError:
return None
try:
cik = _EDGAR_CIK.get(ticker.upper())
if not cik:
return None
_generic = {"segment", "division", "business", "unit", "stake", "joint", "venture", "with", "post-trade",
"services", "data", "global", "group", "inc", "inc.", "corp", "the", "and", "firm", "company", "parent"}
toks = [t.strip("(),.'\"") for t in str(business or "").split()]
toks = [t for t in toks if len(t) > 3 and t.lower() not in _generic]
if not toks:
return None
keys = []
for k in (toks[0], max(toks, key=lambda t: (t.isupper(), len(t)))):
if k not in keys:
keys.append(k)
hdr = {"User-Agent": _EDGAR_UA}
_datepat = _re.compile(r"(January|February|March|April|May|June|July|August|September|October|November|December)\s+\d{1,2},\s+20\d\d")
neg = _re.compile(r"(expected|anticipated|intend|plan|subject to|will be|to be)\s+(?:to\s+be\s+)?(?:completed|closed|consummated)", _re.I)
for key in keys:
pat = _re.compile(rf"((?:completed|closed|consummated|completion of|closing of)[^.]{{0,160}}\b{_re.escape(key)}\b|"
rf"\b{_re.escape(key)}\b[^.]{{0,200}}\b(?:was|were|has been|have been|had been|is now)?\s*(?:completed|closed|consummated|complete))", _re.I)
try:
r = _rq.get("https://efts.sec.gov/LATEST/search-index",
params={"q": f'"{key}"', "ciks": f"{cik:010d}", "dateRange": "custom", "startdt": since, "enddt": "2099-12-31"},
headers=hdr, timeout=25)
hits = (r.json().get("hits") or {}).get("hits") or []
except Exception:
continue
hits = sorted(hits, key=lambda h: (h.get("_source") or {}).get("file_date", ""), reverse=True)[:6]
for h in hits:
src = h.get("_source") or {}
try:
adsh, fn = str(h.get("_id")).split(":")
except ValueError:
continue
url = f"https://www.sec.gov/Archives/edgar/data/{cik}/{adsh.replace('-', '')}/{fn}"
try:
t = _rq.get(url, headers=hdr, timeout=20).text
except Exception:
continue
t = _html.unescape(_re.sub(r"\s+", " ", _re.sub(r"<[^>]+>", " ", t)))
for m in pat.finditer(t):
sn = m.group(1)
if neg.search(sn):
continue
ctx = t[max(0, m.start() - 220): m.end() + 60]
dm_ = None
for dmm in _datepat.finditer(ctx):
try:
dm_ = datetime.strptime(dmm.group(0).replace(",", ""), "%B %d %Y").strftime("%Y-%m-%d")
except ValueError:
pass
return {"status": "completed", "date": dm_ or src.get("file_date"), "filed": src.get("file_date"),
"form": src.get("form"), "snippet": sn[:220].strip(), "url": url}
return None
except Exception: # noqa: BLE001
return None
_re_spin = __import__("re").compile(r"separation|spin-?off|distribution date", __import__("re").I)
def _restatement_from_consensus(eec, rev_ttm, rev_growth_yoy, actions, statements_through, edgar=None):
"""Consensus-vs-TTM restatement signal (see call site). Requires >=8 analysts, current-FY
consensus revenue <95% of reported TTM, a next-FY consensus that is ALSO below TTM, and
positive reported growth (a shrinking company legitimately has consensus below TTM)."""
try:
cur, nxt = eec.get("current_year_revenue"), eec.get("next_year_revenue")
n = int(eec.get("analyst_count") or 0)
g = rev_growth_yoy if rev_growth_yoy is not None else None
if g is not None and abs(g) > 1.0: g = g / 100.0
if not (cur and rev_ttm and rev_ttm > 0 and n >= 8):
return None
if not (cur < 0.95 * rev_ttm and (nxt is None or nxt < rev_ttm) and (g is None or g > 0.02)):
return None
gap = 1.0 - cur / rev_ttm
# Name a unit only when a recalled spin-off/divestiture is the right SIZE for the gap
# (share within 0.5x-2x of it) and is not an old, already-lapped deal; recall varies
# run to run (one SPGI run pinned the 9% gap on a 2% unit sold in 2024).
unit = None
for a in (actions or []):
if a.get("kind") not in ("spin_off", "divestiture"):
continue
sh = a.get("revenue_share")
if not sh or not (0.5 * gap <= sh <= 2.0 * gap):
continue
eff = str(a.get("effective") or "")
if len(eff) >= 4 and eff[:4].isdigit() and int(eff[:4]) < datetime.now().year - 1:
continue
if unit is None or abs(sh - gap) < abs((unit.get("revenue_share") or 0) - gap):
unit = a
# SEC 8-K Item 2.01 (completion of acquisition or disposition) filed after the window
# start is hard evidence: it dates the event and often names it.
_ek = None
_win_start = (datetime.strptime(str(statements_through)[:10], "%Y-%m-%d") - timedelta(days=365)).strftime("%Y-%m-%d") if statements_through else "0000"
for e in (edgar or []):
if e.get("kind") == "completed_acquisition_or_disposition" and e.get("filed", "") >= _win_start:
_ek = e; break
# name the unit from the filing text when recall did not supply a size-consistent match
_ename = None
if unit is None and _ek and _ek.get("excerpt"):
import re as _re2
_mm = _re2.search(r"(?:separation|spin-off|spinoff|sale|disposition|divestiture) of (?:the )?([A-Z][A-Za-z0-9&'.\- ]{2,50}?)(?= from| to | business| segment| division|,|\.|\()", _ek["excerpt"], _re2.I)
if _mm: _ename = _mm.group(1).strip()
biz = unit["business"] if unit else (_ename or "a divested business")
_what = (f"the {unit['kind'].replace('_', ' ')} of {unit['business']} having completed" if unit
else (f"the separation of {_ename} having completed" if _ename
else "a spin-off or divestiture having completed since the last reported quarter"))
_conf = (f" This is confirmed by an 8-K (Item 2.01, completion of acquisition or disposition of assets) filed {_ek['filed']}"
+ (f": \"{_ek['excerpt'][:220]}…\"" if _ek and _ek.get("excerpt") else ".")) if _ek else ""
_eff_u = (unit or {}).get("effective")
if _ek and (not _eff_u or len(str(_eff_u)) < 10):
_eff_u = _ek.get("filed") # recalled "2026" → the 8-K's date
_kind_e = ("spin_off" if (_ek and _re_spin.search(str(_ek.get("excerpt") or ""))) else "divestiture")
return {"kind": (unit or {}).get("kind") or _kind_e, "business": biz,
"effective": _eff_u,
"revenue_share": (unit or {}).get("revenue_share") or round(gap, 2), "statements_through": str(statements_through)[:10],
"basis": ("consensus + 8-K" if _ek else "consensus"), "edgar": (_ek and {"filed": _ek["filed"], "url": _ek["url"], "excerpt": _ek.get("excerpt")}),
"consensus_current_fy_usd_b": round(cur / 1e9, 2), "reported_ttm_usd_b": round(rev_ttm / 1e9, 2),
"note": (f"Sell-side consensus revenue for the current fiscal year (${cur/1e9:,.1f}B, {n} analysts) is "
f"{gap*100:.0f}% below reported trailing-twelve-month revenue (${rev_ttm/1e9:,.1f}B) although reported revenue "
f"grew {g*100:.0f}% year over year — analysts are modelling a smaller continuing company, consistent with "
f"{_what}; reported TTM revenue, margins and multiples still include the divested business." + _conf)}
except Exception: # noqa: BLE001
return None
def _nominate_peers(ticker, name, industry, description, call_json, hint=None):
"""Business-model comparables nominated by a model and later verified in the panel. Sector +
market-cap matching put banks and insurers next to a ratings/index company (SPGI)."""
try:
out = call_json(
"You are an equity analyst choosing valuation comparables. Name the 8 closest US-listed public "
"companies by BUSINESS MODEL and end-market (same economics: how they earn revenue, margin "
"structure, growth drivers) — not merely the same sector label. Prefer larger, widely covered "
"names. STRICT JSON only: {\"peers\": [\"TICK\", ...]}",
f"Company: {name or ticker} (ticker {ticker}). Industry: {industry or '?'}. "
f"Description: {(description or '')[:500]}" + (f"\nNOTE: {hint}" if hint else ""))
peers = [str(x).upper().strip() for x in ((out or {}).get("peers") or []) if isinstance(x, str)]
return [x for x in peers if 1 <= len(x) <= 6 and x != ticker.upper()][:10]
except Exception: # noqa: BLE001
return []
def _corporate_events_brief(ticker, name, call_json):
"""Model-recalled material events (e.g. a CEO succession announced months ago) — the live
news feed only covers the last few days, so slow-burn corporate context never reaches the
debate without this. Returns a list of {date, event} or []."""
try:
out = call_json(_CORP_EVENTS_SYSTEM, f"Company: {name or ticker} (ticker {ticker}). Today: {datetime.now().strftime('%Y-%m')}.")
ev = (out or {}).get("events") or []
good = []
for e in ev[:5]:
if isinstance(e, dict) and e.get("event"):
good.append({"date": str(e.get("date") or "")[:7], "event": str(e["event"])[:160]})
return good
except Exception: # noqa: BLE001
return []
def _peer_comps(ticker, sector, mcap, n=8, prefer=None, exclude_reits=False):
"""Live peer comparables from the weekly Sharadar panel: same sector, nearest by log
market cap. Returns {peers:[...], subject:{...}, percentiles:{metric: pct}} or None.
Replaces the static sector-median table as the debate's relative-value context."""
try:
import glob as _g
import damodaran_portfolio as _dp
_cols = ["week_ending", "ticker", "sector", "marketcap", "pe", "ev_ebitda",
"sales_yield", "fcf_yield", "operating_margin", "gross_margin",
"rev_growth_yoy", "net_debt_ebitda", "dividend_yield", "roe", "beta_mkt"]
_full = sorted(_g.glob(f"{_dp.PANEL}/*.parquet")) if os.path.isdir(_dp.PANEL) else []
if _full:
df = pd.read_parquet(_full[-1], columns=_cols)
else:
# Space: the full panel lives on the research machine; a slim weekly extract of
# the peer metrics is vendored alongside the engine.
_slim = os.path.join(os.path.dirname(os.path.abspath(__file__)), "peer_metrics.parquet")
df = pd.read_parquet(_slim)
cur = df[df.week_ending == df.week_ending.max()].copy()
cur = cur[cur.marketcap > 0]
me = cur[cur.ticker == ticker.upper()]
sec = (me.sector.iloc[0] if len(me) else None) or sector
_secn = str(sec or "").strip().lower()
# 1) business-model peers nominated by the model, verified present in the panel
_pref = [str(x).upper() for x in (prefer or []) if x and str(x).upper() != ticker.upper()]
pref_rows = cur[cur.ticker.isin(_pref)].copy() if _pref else cur.iloc[0:0].copy()
if len(pref_rows):
_order = {t: i for i, t in enumerate(_pref)}
pref_rows["dist"] = pref_rows.ticker.map(_order).astype(float)
pref_rows = pref_rows.sort_values("dist").head(n)
# 2) fill with same-sector names nearest in market cap
pool = cur[(cur.sector.astype(str).str.strip().str.lower() == _secn) & (cur.ticker != ticker.upper())
& (~cur.ticker.isin(pref_rows.ticker))].copy()
_reit_note = ""
if exclude_reits:
# the panel has no industry column: REITs are the dividend-paying, high-operating-margin
# names in the sector; services firms (CBRE, JLL, BEKE, CSGP) pay little/no dividend
# and run single-digit to low-teens operating margins
_dy = pd.to_numeric(pool.dividend_yield, errors="coerce").fillna(0.0)
_om = pd.to_numeric(pool.operating_margin, errors="coerce")
pool = pool[(_dy <= 0.005) & (_om.isna() | (_om < 0.15))].copy()
_reit_note = " (REITs excluded: the subject is a real-estate services company)"
if len(pool) < 3 and len(pref_rows) < 3:
return None
ref = float(me.marketcap.iloc[0]) if len(me) else float(mcap or (pool.marketcap.median() if len(pool) else 0) or 1e9)
pool["dist"] = (np.log(pool.marketcap) - np.log(ref)).abs() + 1000.0 # always after nominated peers
# enough verified business-model comparables: no same-sector fill (a bank and an auto insurer filled SPGI's list
# to eight); the market-cap fill applies only when fewer than three nominated peers are in the panel
_fill = 0 if len(pref_rows) >= 3 else max(0, n - len(pref_rows))
peers = pd.concat([pref_rows, pool.sort_values("dist").head(_fill)])
_basis = (f"{len(pref_rows)} business-model comparables nominated by the model and verified in the Sharadar panel"
+ (f", plus {len(peers) - len(pref_rows)} same-sector names nearest in market cap{_reit_note}" if len(peers) > len(pref_rows) else "")
if len(pref_rows) else f"{len(peers)} same-sector names nearest in market cap{_reit_note}")
def row(r):
def v(x, mult=1.0, cap=None):
try:
x = float(x)
if x != x: return None
x *= mult
return None if (cap and abs(x) > cap) else x
except Exception: return None
ps = v(r.get("sales_yield"))
return {"ticker": r["ticker"], "mcap_b": v(r.get("marketcap"), 1e-9),
"source": "NOMINATED" if r["ticker"] in set(pref_rows.ticker) else "SECTOR_FILL",
"pe": v(r.get("pe"), cap=300), "ev_ebitda": v(r.get("ev_ebitda"), cap=200),
"ps": (round(1.0 / ps, 2) if ps and ps > 0 else None),
"fcf_yield": v(r.get("fcf_yield")), "op_margin": v(r.get("operating_margin")),
"rev_growth": v(r.get("rev_growth_yoy")), "net_debt_ebitda": v(r.get("net_debt_ebitda"), cap=50),
"div_yield": v(r.get("dividend_yield")), "roe": v(r.get("roe"))}
plist = [row(r) for _, r in peers.iterrows()]
subj = row(me.iloc[0]) if len(me) else None
if subj and mcap and subj.get("mcap_b") and 0.5 < (mcap / 1e9) / subj["mcap_b"] < 2.0:
subj["mcap_b"] = mcap / 1e9 # live market cap (share count changes after a spin)
pct = {}
if subj:
for k in ("pe", "ev_ebitda", "ps", "op_margin", "rev_growth", "fcf_yield"):
vals = [x[k] for x in plist if x.get(k) is not None]
if subj.get(k) is not None and len(vals) >= 3:
pct[k] = round(sum(1 for x in vals if x <= subj[k]) / len(vals) * 100)
return {"sector": sec, "as_of": str(cur.week_ending.max().date()), "peers": plist,
"subject": subj, "percentiles": pct, "basis": _basis,
"nominated": [t for t in _pref if t in set(pref_rows.ticker)]}
except Exception: # noqa: BLE001
return None
def _risk_card(data, overview):
"""PM sizing card from the daily series: realized vol, drawdown, distance from 52w high,
liquidity, correlation to SPY — plus the overview beta."""
try:
d = data.get("daily")
if d is None or len(d) < 60:
return None
px = d["adj_close"].dropna()
last = px.index.max()
y = px[px.index >= last - pd.Timedelta(days=365)]
r = np.log(y).diff().dropna()
vol = float(r.std() * np.sqrt(252))
peak = y.cummax(); dd = float((y / peak - 1.0).min())
hi52 = float(y.max()); dist_hi = float(y.iloc[-1] / hi52 - 1.0)
dv = None
if "volume" in d.columns:
tail = d[d.index >= last - pd.Timedelta(days=45)]
dv = float((tail["close"] * tail["volume"]).tail(30).mean())
corr = None
spy = data.get("spy")
if spy is not None and len(spy) > 60:
sp = np.log(spy["adj_close"]).diff().dropna()
j = pd.concat([r.rename("a"), sp.rename("b")], axis=1).dropna()
if len(j) > 60:
corr = float(j["a"].corr(j["b"]))
return {"beta": safe_float(overview.get("Beta")), "vol_1y": round(vol, 3), "max_drawdown_1y": round(dd, 3),
"dist_52w_high": round(dist_hi, 3), "avg_dollar_volume_30d": dv,
"corr_spy_1y": (round(corr, 2) if corr is not None else None), "as_of": str(last.date())}
except Exception: # noqa: BLE001
return None
def _wiki_leadership(company_name):
"""Current leadership from the Wikipedia infobox (live, grounded — catches announced CEO
transitions that both the few-day news feed and model recall miss; AAPL/Ternus case).
Follows redirects ('Broadcom Inc.' -> 'Broadcom') and parses nested templates ({{ubl|...}})
brace-aware — the naive version failed on 5 of 6 large caps."""
try:
import urllib.request as _u, urllib.parse as _up, ssl as _ssl
try:
import certifi as _ce
_ctx = _ssl.create_default_context(cafile=_ce.where())
except Exception:
_ctx = _ssl.create_default_context()
_ua = {"User-Agent": "CrucibleAnalyst/1.0 (https://huggingface.co/spaces/s-ttp/crucible; research tool)"}
def _get(url):
try:
import requests as _rq
r = _rq.get(url, headers=_ua, timeout=12)
r.raise_for_status()
return r.text
except Exception:
req = _u.Request(url, headers=_ua)
with _u.urlopen(req, timeout=12, context=_ctx) as r:
return r.read().decode()
q = _up.quote(str(company_name or ""))
sr = json.loads(_get(f"https://en.wikipedia.org/w/api.php?action=opensearch&search={q}&limit=1&format=json"))
if not sr[1]:
return None
t = _up.quote(sr[1][0])
w = json.loads(_get(f"https://en.wikipedia.org/w/api.php?action=query&redirects=1&titles={t}"
f"&prop=revisions&rvprop=content&rvslots=main&rvsection=0&format=json"))
page = list(w["query"]["pages"].values())[0]
text = page.get("revisions", [{}])[0].get("slots", {}).get("main", {}).get("*", "")
i = re.search(r'\|\s*key_people\s*=', text)
if not i:
return None
# brace-aware scan: the value often IS a template ({{ubl|A|B}}) whose own '|' lines
# would otherwise terminate a naive regex after the first name.
j = i.end(); depth = 0; out = []
while j < len(text):
two = text[j:j + 2]
if two == "{{":
depth += 1; out.append("{{"); j += 2; continue
if two == "}}":
depth -= 1; out.append("}}"); j += 2; continue
ch = text[j]
if depth == 0 and ch == "\n" and text[j + 1:j + 2] == "|":
break
out.append(ch); j += 1
raw = "".join(out)
raw = re.sub(r'\{\{\s*cite[^}]*\}\}', ' ', raw, flags=re.I | re.S) # drop citations
raw = re.sub(r'<ref[^>]*>.*?</ref>|<ref[^>]*/>', ' ', raw, flags=re.I | re.S)
raw = re.sub(r'<br\s*/?>|<[^>]+>', ' | ', raw)
raw = re.sub(r'\{\{(?:ubl|unbulleted list|plainlist|hlist|small|nowrap)\s*\|?', ' ', raw, flags=re.I)
raw = re.sub(r'\[\[[^\]|]*\|', '', raw) # [[Target|label]] -> label
raw = re.sub(r'\{\{|\}\}|\[\[|\]\]|\*', ' ', raw)
raw = re.sub(r'\s*\|\s*', ' | ', raw)
raw = re.sub(r'(\s*\|\s*){2,}', ' | ', raw)
raw = re.sub(r'\s+', ' ', raw).strip(" |")
return raw[:300] if raw else None
except Exception: # noqa: BLE001
return None
def main():
parser = argparse.ArgumentParser(
description="1-Year Stock Price Predictor — Fundamental + ML + optional LLM annotation",
formatter_class=argparse.RawDescriptionHelpFormatter,
epilog="""
Examples:
python3 predict_yearly.py AAPL
python3 predict_yearly.py MSFT --llm
""",
)
parser.add_argument("ticker", help="Stock ticker (e.g. AAPL)")
parser.add_argument("--no-cache", action="store_true", help="Force fresh data")
parser.add_argument("--llm", action="store_true", help="(default on) kept for compatibility")
parser.add_argument("--no-llm", action="store_true", help="Skip the 4-role LLM debate")
parser.add_argument("--verbose", action="store_true")
parser.add_argument("--pdf", action="store_true", help="Generate a PDF report with AI-written summary")
parser.add_argument("--json", action="store_true", help="Export the full report data to TICKER_report.json")
args = parser.parse_args()
ticker = args.ticker.upper()
# 4-role debate is DEFAULT for single-stock deep diligence (this is where the panel lives now)
args.llm = not args.no_llm
print(f"\n{BOLD}{MAGENTA}{'═' * 68}{RESET}")
print(f"{BOLD}{MAGENTA} 1-Year Price Forecast — {ticker}{RESET}")
print(f"{BOLD}{MAGENTA} {datetime.now().strftime('%Y-%m-%d %H:%M')} | Fundamental + ML + LLM Intelligence{RESET}")
print(f"{BOLD}{MAGENTA}{'═' * 68}{RESET}\n")
# ── Step 1: Collect Data ──
print(f"{BOLD}[1/5] Collecting Data (17 API endpoints){RESET}")
all_data = fetch_all_data_yearly(ticker, years=15, no_cache=args.no_cache)
# ── Canonical layer (deterministic): who is this issuer, which filings, which model ──
try:
import canonical as _cn
_subm = _cn.edgar_submissions(ticker)
if _subm.get("cik"):
_EDGAR_CIK[ticker.upper()] = _subm["cik"]; _EDGAR_SUB[_subm["cik"]] = _subm["sub"]
all_data["xbrl"] = _cn.edgar_companyfacts(_subm.get("cik"))
all_data["issuer"] = _cn.classify_issuer(ticker, all_data.get("overview"), _subm, all_data.get("xbrl"))
all_data["valuation_framework"] = _cn.select_valuation_framework(all_data["issuer"], all_data.get("overview"))
_is_ = all_data["issuer"]; _fw_ = all_data["valuation_framework"]
print(f" [issuer] {_is_['filer_type']} · {_is_['issuer_class']} ({_is_['class_basis']}) · {_is_['accounting_standard']} · reports {_is_['reporting_currency']}, quoted {_is_['quote_currency']}"
+ (" · ADR" if _is_.get("is_adr") else "") + (" · MIXED financial" if _is_.get("mixed_financial") else ""))
print(f" [framework] {_fw_['framework']} — {_fw_['valuation_framework_reason'][:140]}")
# ── applicability policy + upstream canonicalisation (one concept per idea, quarantine the rest) ──
import policy as _pol
all_data["policy"] = _pol.ApplicabilityPolicy.for_issuer(all_data["issuer"])
_rej = _pol.canonicalize_statements(all_data, all_data["issuer"])
if _rej:
print(f" [canonical] revenue concept {all_data['canonical_concepts']['revenue']}: {_rej['reason'][:110]} ({_rej.get('reports_rewritten', 0)} reports rewritten, gross series quarantined)")
elif (all_data.get("canonical_concepts") or {}).get("revenue") == "UNVERIFIED":
print(f" {YELLOW}[canonical] revenue concept UNVERIFIED for this {all_data['issuer']['issuer_class']} — revenue forecasts and consensus comparisons will be blocked{RESET}")
# primary-source facts the models and gates need: segment facts (annual-report XBRL instance),
# bank capital/credit facts (company facts), ADS ratio and officers (20-F) for foreign issuers
try:
all_data["segment_facts"] = _cn.edgar_segment_facts(_subm.get("cik"), _subm.get("sub"))
all_data["segment_mix"] = _cn.edgar_segment_mix(_subm.get("cik"), _subm.get("sub"))
_smx = all_data["segment_mix"] or {}
if _smx.get("segments"):
print(f" [segments/filed] {_smx.get('form')} {_smx.get('period_start')}→{_smx.get('period_end')}: " + "; ".join(
f"{g['name']} {g['revenue_share']*100:.0f}%" + (f" @{g['margin']*100:.0f}% op" if g.get("margin") is not None else "")
for g in _smx["segments"][:5]))
_sfx = all_data["segment_facts"]
import segments as _sgm
all_data["segments_canonical"] = _sgm.canonicalize(_smx, _sfx)
_scn = all_data["segments_canonical"]
print(f" [segments/canonical] {_scn['status']}: {len(_scn.get('segments') or [])} segment(s)"
+ (f", {len(_scn['aliases'])} alias member(s) merged" if _scn.get("aliases") else "")
+ (f", Σ = {_scn['coverage']:.1%} of consolidated revenue" if _scn.get("coverage") else "")
+ ("" if _scn["status"] in ("RECONCILED", "SINGLE_SEGMENT", "UNAVAILABLE") else f" — {str(_scn.get('reason'))[:140]}"))
if _sfx.get("segments"):
print(f" [segments/SEC] FY{str(_sfx.get('fy_end'))[:4]}: " + "; ".join(f"{g['name']} ({g['kind']}) rev ${(g['revenue'] or 0)/1e9:,.1f}B" + (f", profit ${g['profit']/1e9:,.1f}B" if g.get('profit') is not None else "") for g in _sfx['segments'][:5])
+ (f"; by line: " + ", ".join(f"{l['name']} ${l['revenue']/1e9:,.1f}B" for l in _sfx.get('revenue_by_line', [])[:4]) if _sfx.get("revenue_by_line") else ""))
# company guidance from its own earnings release (8-K Item 2.02 ex-99.1; 6-K for a foreign issuer)
try:
import guidance as _gd, damodaran_portfolio as _dpg
all_data["company_guidance"] = _gd.company_guidance(_subm.get("sub"), _subm.get("cik"), _cn._get,
lambda sy, us: _dpg._call_claude_json(sy, us, temperature=0.0, max_tokens=8000))
_cg = all_data["company_guidance"]
print(f" [guidance] {_cg['status']}" + (f": {len(_cg['metrics'])} verified row(s) from {(_cg.get('source') or {}).get('form')} "
f"filed {(_cg.get('source') or {}).get('filed')}" if _cg.get("metrics") else f" — {_cg.get('reason')}")
+ (f"; {len(_cg['rejected'])} unverifiable row(s) rejected" if _cg.get("rejected") else ""))
_cov = (_cg.get("diagnostics") or {})
if _cov.get("candidate_rows") is not None:
print(" [guidance] coverage: " + "; ".join(
f"{x['concept']} → {((_cg.get('concept_states') or {}).get(x['concept']) or {}).get('state')}"
for x in _cov["candidate_rows"]) + f" | coverage pass: {(_cov.get('coverage_pass') or {}).get('requested')}")
except Exception as _gde: # noqa: BLE001
all_data["company_guidance"] = {"status": "UNAVAILABLE", "reason": f"guidance retrieval failed: {str(_gde)[:80]}", "metrics": []}
if all_data["issuer"].get("is_financial"):
all_data["bank_facts"] = _cn.bank_facts(_subm.get("cik"))
_bfx = all_data["bank_facts"]
print(" [bank/SEC] " + ", ".join(f"{k} {'ok' if isinstance(v, dict) and v.get('value') is not None else 'n/a'}" for k, v in _bfx.items() if k != "source"))
if all_data["issuer"].get("is_fpi"):
all_data["ads_ratio"] = _cn.edgar_ads_ratio(_subm.get("cik"), _subm.get("sub"))
all_data["officers_20f"] = _cn.edgar_20f_officers(_subm.get("cik"), _subm.get("sub"))
if all_data["ads_ratio"].get("ratio"):
# set on the issuer NOW: every per-share metric is built on the quoted basis
all_data["issuer"]["is_adr"] = True
all_data["issuer"]["adr_ratio"] = all_data["ads_ratio"]["ratio"]
all_data["issuer"]["adr_source"] = f"SEC 20-F filed {all_data['ads_ratio'].get('filed')}"
print(f" [20-F] ADS ratio {all_data['ads_ratio']['ratio']}:1 — \"{all_data['ads_ratio']['sentence'][:90]}…\"")
if all_data["officers_20f"]: print(" [20-F] officers: " + "; ".join(f"{k} {v['name']}" for k, v in all_data["officers_20f"].items()))
except Exception as _px: # noqa: BLE001
print(f" {YELLOW}[primary-source] extras failed: {str(_px)[:80]}{RESET}")
print(f" [policy] {all_data['policy'].issuer_class}: engine {all_data['policy'].valuation_engine}; pricing methods {list(all_data['policy'].allowed_pricing_methods)}"
+ (f"; scorecard rows disabled: {len(all_data['policy'].disallowed_scorecard_rows)}" if all_data['policy'].disallowed_scorecard_rows else ""))
except Exception as _ie: # noqa: BLE001
print(f" {YELLOW}[issuer] classification unavailable: {str(_ie)[:80]}{RESET}")
daily = all_data["daily"]
spy_df = all_data.get("spy")
current_price = daily["adj_close"].iloc[-1]
# Prefer real-time global quote over potentially stale cached daily close
_gq_price = safe_float((all_data.get("quote") or {}).get("price"))
if _gq_price and _gq_price > 0:
current_price = _gq_price
# ── SOURCE RECONCILIATION (before any model): SEC filings vs provider statements, one basis ──
import pipeline as _pl
_prun = _pl.Run(ticker)
_final_path = f"{ticker}_final.json"
try:
import reconcile as _rcn
_rh = _rcn.reconcile_historicals(all_data, cik=(locals().get("_subm") or {}).get("cik"),
fx_to_usd=safe_float(all_data.get("fx_usd")))
print(f" [reconcile] {_rh.get('status')} — {_rh.get('basis')}; {len(_rh.get('overrides') or [])} provider value(s) replaced"
+ (f"; unverified quarters: {', '.join(_rh['unverified_quarters'])}" if _rh.get("unverified_quarters") else ""))
except Exception as _rce: # noqa: BLE001
print(f" {YELLOW}[reconcile] failed: {str(_rce)[:100]}{RESET}")
all_data["reconciled_historicals"] = {"status": "NO_STATEMENTS", "basis": f"reconciliation failed: {str(_rce)[:80]}"}
try:
_shr = _rcn.reconcile_shares(all_data, current_price)
if _shr.get("changed"):
print(f" [shares] {_shr['basis']}: {(_shr['canonical'] or 0)/1e9:,.2f}B (provider {(_shr.get('provider') or 0)/1e9:,.2f}B)")
except Exception as _she: # noqa: BLE001
print(f" {YELLOW}[shares] reconciliation failed: {str(_she)[:80]}{RESET}")
try:
import damodaran_data as _ddr
print(f" [damodaran] implied ERP {_ddr.refresh_erp_if_stale()}")
except Exception: # noqa: BLE001
pass
# PERIMETER (a data fact, decided before the data stage): a completed separation leaves the trailing
# statements on the old perimeter while consensus models the continuing company. Needs only
# consensus + the reconciled profile + statements + SEC 8-Ks.
try:
_ovs0 = all_data.get("overview") or {}
_stq00 = (((all_data.get("income") or {}).get("quarterlyReports") or [{}])[0] or {}).get("fiscalDateEnding")
all_data["edgar_actions"] = _edgar_actions(ticker)
if all_data["edgar_actions"]:
print(" [edgar] " + " | ".join(f"8-K {e['filed']} items {','.join(e['items'])}" for e in all_data["edgar_actions"][:4]))
all_data["restatement"] = _restatement_from_consensus(
all_data.get("earnings_estimates_consensus") or {}, safe_float(_ovs0.get("RevenueTTM")),
safe_float(_ovs0.get("QuarterlyRevenueGrowthYOY")), [], _stq00, edgar=all_data["edgar_actions"])
if all_data["restatement"]:
print(f" {YELLOW}[restatement] {all_data['restatement']['note']}{RESET}")
except Exception: # noqa: BLE001
all_data["restatement"] = None
# one typed perimeter adjustment for the separated business (same period as the trailing statements), the
# continuing-company story base built from it, and the segment set of the forward perimeter
try:
import story_base as _sbm, corporate_actions as _cam
_rst0 = all_data.get("restatement")
if _rst0 and _rst0.get("business"):
_aid0 = _cam.action_id(ticker, _rst0.get("kind"), _rst0.get("business"))
all_data["perimeter_adjustment"] = _sbm.perimeter_adjustment(
_aid0, _rst0.get("business"), all_data.get("segments_canonical"), all_data.get("segment_facts"),
all_data.get("reconciled_historicals") or {})
_pa = all_data["perimeter_adjustment"]
print(f" [perimeter] {_aid0}: {_pa.get('method')} — {_rst0.get('business')} "
+ (f"{_pa['revenue_share']*100:.1f}% of revenue at {_pa['operating_margin']*100:.1f}% operating margin "
f"({_pa.get('period_start')}→{_pa.get('period_end')}, {_pa.get('quality')})" if _pa.get("revenue_share") is not None else _pa.get("reason", "")))
all_data["story_base"] = _sbm.story_base(all_data.get("reconciled_historicals") or {}, all_data.get("perimeter_adjustment"),
(all_data.get("earnings_estimates_consensus") or {}).get("current_year_revenue"))
if all_data.get("perimeter_adjustment", {}).get("segment_ids"):
import segments as _sgp
all_data["segments_forward"] = _sgp.for_perimeter(all_data.get("segments_canonical"),
all_data["perimeter_adjustment"]["segment_ids"],
all_data["perimeter_adjustment"]["action_id"])
except Exception as _pbe: # noqa: BLE001
print(f" {YELLOW}[perimeter] adjustment unavailable: {str(_pbe)[:100]}{RESET}")
try:
all_data["damodaran_inputs"] = _damodaran_inputs(ticker, all_data, ((locals().get("_subm") or {}).get("sub") or {}).get("sic"))
_di = all_data["damodaran_inputs"]
if _di.get("available"):
print(f" [damodaran] industry {_di.get('industry')} ({_di.get('industry_match')}), bottom-up beta {(_di.get('beta') or 0):.2f}, "
f"ERP {(_di.get('erp') or 0)*100:.2f}% ({_di.get('erp_basis')}; {_di.get('erp_month')}), industry sales/capital {_di.get('industry_sales_to_capital')}, "
f"stable cost of capital {(_di.get('stable_cost_of_capital') or 0)*100:.2f}% ({_di.get('beta_basis')})")
except Exception as _dde: # noqa: BLE001
all_data["damodaran_inputs"] = {"available": False, "reason": str(_dde)[:120]}
# ── Step 2: Build Point-in-Time Features ──
print(f"\n{BOLD}[2/5] Building Point-in-Time Features{RESET}")
print(f" PIT fundamental features...", end=" ", flush=True)
pit_fund = build_pit_fundamental_features(daily.index, all_data)
if pit_fund is not None:
n_fund_cols = len([c for c in pit_fund.columns if c.startswith("pit_")])
n_rows = pit_fund.dropna(how="all").shape[0]
print(f"{GREEN}{n_fund_cols} metrics × {n_rows} days{RESET}")
else:
print(f"{DIM}unavailable (no quarterly data){RESET}")
print(f" PIT macro features...", end=" ", flush=True)
pit_macro = build_pit_macro_features(daily.index, all_data)
n_macro_cols = len([c for c in pit_macro.columns if c.startswith("macro_")])
print(f"{GREEN}{n_macro_cols} metrics{RESET}")
print(f" Intraday volume profile...", end=" ", flush=True)
vp = fetch_intraday_volume_profile(ticker, no_cache=args.no_cache)
if vp:
print(f"{GREEN}OK{RESET}")
else:
print(f"{DIM}skip{RESET}")
ml_extra = {
"vix_df": all_data.get("vix_df"),
"shares_outstanding": all_data.get("shares_outstanding"),
"historical_options": all_data.get("historical_options"),
"insider": all_data.get("insider"),
"volume_profile": vp or {},
"short_interest_pct_float": all_data.get("short_interest_pct_float"),
"dividends": all_data.get("dividends"),
"put_call_ratio_hist": all_data.get("put_call_ratio_hist"),
"put_call_ratio_current": all_data.get("put_call_ratio_current"),
"earnings_estimates_consensus": all_data.get("earnings_estimates_consensus"),
"fundamentals_data": {
"earnings": all_data.get("earnings", {}),
"overview": all_data.get("overview", {}),
},
}
# ── Step 3: Run Analysis Models ──
print(f"\n{BOLD}[3/5] Running Analysis Models{RESET}")
print(f" Technical analysis (yearly)...", end=" ", flush=True)
tech = analyze_technicals_yearly(daily, spy_df)
all_data["momentum_canon"] = _momentum_canon(current_price, tech, all_data.get("overview"))
try:
import canonical as _cnd
_mpre = _cnd.build_metrics(all_data, None, None, current_price)
_iss = all_data.get("issuer") or {}
if _iss.get("is_fpi") and not _iss.get("adr_ratio"):
_inf = _cnd.infer_ads_ratio(all_data, _mpre)
if _inf:
_iss["is_adr"] = True; _iss["adr_ratio"] = _inf
_iss["adr_source"] = f"inferred: {_inf} ordinary shares per ADS (SEC per-share data vs the quoted per-ADS figures)"
_mpre = _cnd.build_metrics(all_data, None, None, current_price)
except Exception as _mpe: # noqa: BLE001
print(f" {YELLOW}[data] metric inputs failed: {str(_mpe)[:100]}{RESET}")
_mpre = {}
_dv = _prun.data_stage(all_data, current_price, price_as_of=(all_data.get("quote") or {}).get("latest trading day"),
metrics_pre=_mpre, tech=tech)
print(f" [data] {'PASS' if _dv.passed else RED + 'FAIL' + RESET} — " + ", ".join(f"{c.id} {c.status}" for c in _dv.checks))
if not _dv.passed:
for c in _dv.blocking:
print(f" !! {c.id} {c.name}: {c.detail[:160]}")
_prun.write(_final_path)
print(f" [final] WITHHELD at data validation — no forecast, story or analyst panel was run. Saved {_final_path}")
return
tc = GREEN if tech["expected_return"] > 0 else RED
print(f"{tc}{tech['expected_return']*100:+.2f}%{RESET} (conf:{tech['confidence']*100:.0f}%)")
print(f" Fundamental scorecard...", end=" ", flush=True)
fund = analyze_fundamentals(all_data)
try:
import policy as _polf
if all_data.get("policy") and fund:
fund, _pa = _polf.apply_policy_to_scorecard(fund, all_data["policy"], all_data, current_price)
if _pa["removed"] or _pa["added"]:
print(f" [policy] scorecard: {len(_pa['removed'])} generic row(s) disabled for a {all_data['policy'].issuer_class}; {len(_pa['added'])} issuer-specific row(s) added")
except Exception as _pe: # noqa: BLE001
print(f" {YELLOW}[policy] scorecard enforcement failed: {str(_pe)[:80]}{RESET}")
if fund:
# Widen return mapping for yearly horizon: ±20% instead of ±10%
base_ret = (fund["score"] - 0.5) * 0.36 # range: -18% to +18%
analyst_bonus = 0.0
s = fund["signals"]
if "analyst_upside" in s:
analyst_bonus += np.clip(s["analyst_upside"] * 0.25, -0.12, 0.12)
if "beat_rate" in s:
analyst_bonus += np.clip((s["beat_rate"] - 0.5) * 0.08, -0.04, 0.04)
# Scale analyst bonus by scorecard quality so a poor score can't be
# fully overridden by analyst consensus (0% score → 20% of bonus,
# 50% score → 60% of bonus, 100% score → full bonus)
quality_scale = 0.2 + 0.8 * fund["score"]
analyst_bonus *= quality_scale
fund["expected_return"] = np.clip(base_ret + analyst_bonus, -0.40, 0.60)
fc = GREEN if fund["expected_return"] > 0 else RED
print(f"{fc}{fund['expected_return']*100:+.2f}%{RESET} (score:{fund['total_points']:.0f}/{fund['max_points']:.0f} conf:{fund['confidence']*100:.0f}%)")
else:
print(f"{DIM}unavailable{RESET}")
print(f" Sentiment analysis...", end=" ", flush=True)
sent = analyze_sentiment(all_data, ticker)
if sent:
# Dampen sentiment for yearly (less predictive)
sent["expected_return"] *= 0.5
sent["confidence"] *= 0.7
sc_color = GREEN if sent["expected_return"] > 0 else RED
print(f"{sc_color}{sent['expected_return']*100:+.2f}%{RESET} (conf:{sent['confidence']*100:.0f}%)")
else:
print(f"{DIM}unavailable{RESET}")
print(f"\n{BOLD}[3b/5] Fundamental ML Prediction (Stage 1 + 2){RESET}")
print(f" Predicting quarterly fundamentals...", end=" ", flush=True)
pred_fund_result, fair_val_result = analyze_fundamental_ml_yearly(all_data, current_price,
state=getattr(_prun, "state", None))
# ── Damodaran "stories to numbers": story-driven FCFF for growth-stage names ──────
# His growth valuations are built top-down (TAM × share → revenue path → target margin
# → reinvestment via sales-to-capital → FCFF), not grown from a point EPS forecast.
# The persona tells the story in numbers; story_dcf does the math deterministically.
# Mature-stable/decline names keep the mechanical DCF (his own inputs there come from
# delivered numbers, so the story adds little).
story_val_result = None
_CRUCIBLE_STORY_STAGE = None
try:
_ovs = (all_data.get("overview") or {})
# ── Young IPOs (SpaceX: 49 days of prices, 4 quarters of statements) defeat the multiples
# engine (pred_fund=None → fair_val=None), but the STORY build only needs revenue,
# shares and price — and it is precisely Damodaran's tool for a young company.
# Derive what the overview lacks from the raw statements, and stage from trailing
# data when the ML forecast is unavailable.
_iq_all = ((all_data.get("income") or {}).get("quarterlyReports") or [])
_rev_q = [safe_float(q.get("totalRevenue")) for q in _iq_all[:4]]
_rev_ttm_stmt = sum(v for v in _rev_q if v) if any(_rev_q) else None
_opi_q = [safe_float(q.get("operatingIncome")) for q in _iq_all[:4]]
_opi_ttm = sum(v for v in _opi_q if v is not None) if any(v is not None for v in _opi_q) else None
_mcap_ov = safe_float(_ovs.get("MarketCapitalization"))
_shares_ov = safe_float(_ovs.get("SharesOutstanding")) or (
(_mcap_ov / current_price) if (_mcap_ov and current_price) else None)
_rev_ov = safe_float(_ovs.get("RevenueTTM")) or _rev_ttm_stmt
_opm_ov = safe_float(_ovs.get("OperatingMarginTTM"))
if _opm_ov is None and _opi_ttm is not None and _rev_ov:
_opm_ov = _opi_ttm / _rev_ov
# trailing revenue growth from the statements when the overview has none
_qrg = reconciled_revenue_yoy(all_data)
if _qrg is None:
_qrg = safe_float(_ovs.get("QuarterlyRevenueGrowthYOY"))
if _qrg is None and len(_iq_all) >= 5:
_r0, _r4 = safe_float(_iq_all[0].get("totalRevenue")), safe_float(_iq_all[4].get("totalRevenue"))
if _r0 and _r4: _qrg = _r0 / _r4 - 1.0
if fair_val_result and fair_val_result.get("lifecycle_stage"):
_CRUCIBLE_STORY_STAGE = fair_val_result.get("lifecycle_stage")
else:
# stage from trailing facts only (no ML forecast): same classifier, forward=trailing
_pf_min = {"rev_growth": (_qrg if _qrg is not None else 0.0), "eps_growth": 0.0}
try:
_CRUCIBLE_STORY_STAGE = _lifecycle_stage(_pf_min, _ovs, False, consensus=all_data.get("earnings_estimates_consensus"),
trailing_rev_growth=reconciled_revenue_yoy(all_data))
except Exception: # noqa: BLE001
_CRUCIBLE_STORY_STAGE = "young-growth"
# GAAP distortion is measured below (no model judges or overrides the stage).
_stage_check = None
try:
import damodaran_portfolio as _dpv
try:
# Event RECALL needs the strongest model first (flash-lite returned an empty
# list for Apple's own CEO succession); Claude leads, GPT and Gemini back up.
def _events_call(system, user):
out = _dpv._call_claude_json(system, user)
if not (out or {}).get("events"):
out2 = _dpv._call_frontier_json(user, system=system)
if (out2 or {}).get("events"):
return out2
if out is None:
out = _dpv._call_gemini_json(system, user)
return out
all_data["corp_events"] = _corporate_events_brief(
ticker, _ovs.get("Name"), _events_call)
all_data["corp_actions"] = _corporate_actions_brief(ticker, _ovs.get("Name"), _events_call,
headlines=[(a.get("title") or "")[:120] for a in (all_data.get("news") or [])[:25]])
_stq0 = (((all_data.get("income") or {}).get("quarterlyReports") or [{}])[0] or {}).get("fiscalDateEnding")
_rst_early = all_data.get("restatement")
all_data["restatement"] = _restatement_from_actions(all_data["corp_actions"], _stq0)
if not all_data["restatement"]:
# Data-driven fallback: model recall lags reality (it still had S&P Global's
# July-2026 Mobility spin as "pending"). If sell-side consensus revenue for the
# CURRENT fiscal year sits well below reported TTM revenue while the company is
# growing, analysts are modelling a smaller continuing company — a completed
# spin-off/divestiture is the only ordinary explanation.
all_data["restatement"] = _restatement_from_consensus(
all_data.get("earnings_estimates_consensus") or {}, safe_float(_ovs.get("RevenueTTM")),
safe_float(_ovs.get("QuarterlyRevenueGrowthYOY")), all_data["corp_actions"], _stq0,
edgar=all_data.get("edgar_actions"))
# Canonical leadership dates (8-K Item 5.02) and the announcement date of the
# divested unit (earliest 8-K mention) — used to correct recalled event dates.
all_data["edgar_officers"] = _edgar_officer_changes(ticker)
all_data["form4"] = _edgar_form4(ticker)
all_data["insider_canon"] = _insider_canon(all_data["form4"], all_data.get("insider"))
# The provider feed records only acquired/disposed, so a scheduled plan sale, a
# tax-withholding disposition and a discretionary sale all scored alike. Form 4
# carries the transaction class, so its type-weighted factor REPLACES the untyped
# score everywhere the personas and the catalyst gate read it.
_icn = all_data["insider_canon"]; _ifac = _icn.get("factor") or {}
if sent is not None and _icn.get("n_transactions"):
_comp = sent.setdefault("components", {})
_prev = _comp.get("insider_score", sent.get("insider_score"))
for _d in (sent, _comp):
_d["insider_score_untyped"] = _prev
_d["insider_score"] = _ifac.get("score")
_d["insider_detail"] = _icn.get("characterization") or _d.get("insider_detail")
_d["insider_score_basis"] = _ifac.get("basis")
if _prev is not None and _ifac.get("score") is None:
print(f" [insider] untyped score {_prev:+.2f} withdrawn — every sale in the "
f"window was non-discretionary ({_icn.get('characterization')})")
elif _prev is not None and _ifac.get("score") is not None and abs(_prev - _ifac["score"]) > 0.05:
print(f" [insider] score {_prev:+.2f} → {_ifac['score']:+.2f} after weighting by transaction class")
if all_data["insider_canon"].get("note"):
print(f" [form4] {all_data['insider_canon']['note'][:140]}")
_ceo_eff = None
_today_s = datetime.now().strftime("%Y-%m-%d")
_cands = sorted({d for _o in all_data["edgar_officers"] if _o.get("ceo_related") for d in (_o.get("effective_dates") or []) if d <= _today_s})
if _cands:
_ceo_eff = _cands[-1] # most recent completed CEO transition
if _ceo_eff:
print(f" [edgar] CEO transition effective {_ceo_eff} (8-K Item 5.02)")
for _ev in all_data.get("corp_events") or []:
if re.search(r"\bCEO\b|chief executive", str(_ev.get("event") or ""), re.I) and str(_ev.get("date") or "")[:7] != _ceo_eff[:7]:
_ev["event"] = str(_ev["event"]) + f" [date per 8-K Item 5.02: effective {_ceo_eff}]"; _ev["date"] = _ceo_eff[:7]
_rstb = (all_data.get("restatement") or {}).get("business")
if _rstb and _rstb != "a divested business":
_key0 = next((t.strip("(),.") for t in _rstb.split() if len(t.strip("(),.")) > 3), None)
_eff0 = (all_data["restatement"].get("effective") or datetime.now().strftime("%Y-%m-%d"))[:10]
try:
_since0 = (datetime.strptime(_eff0, "%Y-%m-%d") - timedelta(days=600)).strftime("%Y-%m-%d")
except ValueError:
_since0 = (datetime.now() - timedelta(days=600)).strftime("%Y-%m-%d")
_ann = _edgar_first_8k_mention(ticker, _key0, ("separation", "spin-off", "spinoff", "divestiture"), _since0)
if _ann:
all_data["restatement"]["announced"] = _ann
print(f" [edgar] {_key0} separation first appears in an 8-K on {_ann}")
for _ev in all_data.get("corp_events") or []:
if _key0.lower() in str(_ev.get("event") or "").lower() and re.search(r"spin|separat|divest", str(_ev.get("event") or ""), re.I) and str(_ev.get("date") or "")[:7] != _ann[:7]:
_ev["event"] = str(_ev["event"]) + f" [announcement date per 8-K: {_ann}]"; _ev["date"] = _ann[:7]
# Recalled "pending" deals: ask the filings. Full-text search of the company's own
# 8-K/10-Q/10-K text for a completion sentence naming the unit.
for _a in all_data["corp_actions"]:
# pending → resolve status; completed-by-recall → verify and take the filing's date
# (recall dated the OSTTRA close "2025-05"; the 10-Q says 2025-10-10)
if _a.get("status") == "pending" or (_a.get("status") == "completed" and _a.get("kind") != "acquisition" and not _a.get("evidence")):
_ds = _edgar_deal_status(ticker, _a.get("business"), (datetime.now() - timedelta(days=550)).strftime("%Y-%m-%d"))
if _ds:
_a["status"] = "completed"; _a["effective"] = _ds["date"] or _a.get("effective")
_a["evidence"] = {"form": _ds["form"], "date": _ds["date"], "filed": _ds.get("filed"),
"snippet": _ds["snippet"], "url": _ds["url"]}
_a["note"] = (_a.get("note") or "") + f" [closed per {_ds['form']} filed {_ds['date']}: \"{_ds['snippet'][:120]}\"]"
print(f" [edgar] {_a['business']}: completed per {_ds['form']} {_ds['date']} — {_ds['snippet'][:100]}")
# A recalled "pending" spin-off/divestiture followed by an 8-K Item 2.01 filing is complete.
for _a in all_data["corp_actions"]:
if _a.get("kind") in ("spin_off", "divestiture") and _a.get("status") == "pending":
_aw = {w.lower().strip("(),.") for w in str(_a.get("business") or "").split() if len(w) > 3}
for _e in all_data.get("edgar_actions") or []:
_ew = {w.lower().strip("(),.") for w in str(_e.get("excerpt") or "").split() if len(w) > 3}
# only when the filing text names this unit — an 8-K for one deal must
# not "complete" a different one (OSTTRA was stamped with Mobility's 8-K)
if _e.get("kind") == "completed_acquisition_or_disposition" and (_aw & _ew):
_a["status"] = "completed"; _a["effective"] = _a.get("effective") or _e["filed"]
_a["note"] = (_a.get("note") or "") + f" [8-K Item 2.01 filed {_e['filed']}]"; break
# When the consensus signal says the divestiture has happened, the recalled action's
# "pending" status is stale: mark it completed (inferred) so no analyst calls it
# pending while the caveat says it closed (SPGI PM: "both separations still pending").
_rst_biz = (all_data.get("restatement") or {}).get("business")
if _rst_biz and _rst_biz != "a divested business":
for _a in all_data["corp_actions"]:
if _a.get("business") == _rst_biz and _a.get("status") == "pending":
_a["status"] = "completed"; _a["note"] = (_a.get("note") or "") + " [completion inferred from consensus revenue]"
all_data["pending_deals"] = [a for a in all_data["corp_actions"] if a.get("status") == "pending"]
if all_data.get("corp_actions"):
print(" [actions] " + " | ".join(f"{a['kind']} {a['business']} ({a['status']}{', ' + a['effective'] if a.get('effective') else ''})"
for a in all_data["corp_actions"]))
if all_data.get("restatement") and (all_data["restatement"] is not _rst_early):
print(f" {YELLOW}[restatement] {all_data['restatement']['note']}{RESET}")
# business identity comes from the canonical state only: the filed segments of the valuation perimeter, a
# finer decomposition the company itself files, or none. A company that files one segment is valued as one
# business; nothing is reconstructed from model memory.
all_data["business_decomposition"] = _business_decomposition(ticker, all_data)
all_data["segment_brief"] = _filed_segment_brief(all_data) or _product_line_brief(all_data["business_decomposition"])
_bd0 = all_data["business_decomposition"]
print(f" [businesses] {_bd0['mode']} from {_bd0['source_type']}: "
+ ("; ".join(f"{b['business_id']} = {b['name']}" + ("" if b["story_eligible"] else " (not eligible: left the company)")
for b in _bd0["businesses"]) or "no decomposition"))
if all_data.get("segment_brief"):
_sb = all_data["segment_brief"]
print(" [segments] " + "; ".join(f"{g['name']} {g['revenue_share']*100:.0f}%"
+ (f" @{g['margin']*100:.0f}% {g['margin_basis'] or ''}" if g.get('margin') is not None else "")
for g in _sb["segments"][:4])
+ ("; absorbed: " + ", ".join(a["business"] for a in _sb["absorbed"]) if _sb.get("absorbed") else ""))
try:
import canonical as _cn2
if all_data.get("issuer") is not None:
_prev_iss = dict(all_data["issuer"])
all_data["issuer"] = _cn2.classify_issuer(ticker, _ovs, {"cik": _EDGAR_CIK.get(ticker.upper()), "sub": _EDGAR_SUB.get(_EDGAR_CIK.get(ticker.upper())) or {}},
all_data.get("xbrl"), segment_brief=all_data.get("segment_brief"))
# facts already resolved from primary sources are not re-derived away
for _k3 in ("is_adr", "adr_ratio", "adr_source"):
if _prev_iss.get(_k3) is not None:
all_data["issuer"][_k3] = _prev_iss[_k3]
all_data["valuation_framework"] = _cn2.select_valuation_framework(all_data["issuer"], _ovs, all_data.get("segment_brief"))
if all_data["valuation_framework"].get("sotp_required"):
print(f" [framework] SUM-OF-PARTS REQUIRED — {all_data['valuation_framework']['valuation_framework_reason'][:120]}")
import policy as _pol2
all_data["policy"] = _pol2.ApplicabilityPolicy.for_issuer(all_data["issuer"])
except Exception: # noqa: BLE001
pass
all_data["leadership"] = _wiki_leadership(_ovs.get("Name") or ticker)
if all_data.get("leadership"):
print(f" [leadership] {all_data['leadership'][:100]}")
all_data["leadership_canon"] = _leadership_canon(
all_data.get("edgar_officers"), all_data.get("leadership"), all_data.get("form4"),
issuer=all_data.get("issuer"), officers_20f=all_data.get("officers_20f"))
# primary-source resolution: if the 6-month Form 4 window did not yield a firm-level CEO/CFO,
# look back 18 months (officer titles are self-reported to the SEC on every Form 4)
if not all((all_data["leadership_canon"].get(t) or {}).get("source", "").startswith("SEC") for t in ("CEO", "CFO")):
try:
_f4_long = _edgar_form4(ticker, months=18, max_filings=60)
if _f4_long:
_lc_long = _leadership_canon(all_data.get("edgar_officers"), all_data.get("leadership"), _f4_long,
issuer=all_data.get("issuer"), officers_20f=all_data.get("officers_20f"))
for _t in ("CEO", "CFO", "COO"):
if (_lc_long.get(_t) or {}).get("source", "").startswith("SEC"):
all_data["leadership_canon"][_t] = _lc_long[_t]
except Exception: # noqa: BLE001
pass
_lcl = " · ".join(f"{k} {v['name']} ({v['source'][:34]})" for k, v in all_data["leadership_canon"].items() if isinstance(v, dict) and v.get("name"))
if _lcl: print(f" [leadership] canonical: {_lcl}")
# §21 — a verdict per role. "CEO resolved, CFO missing" is not a pass.
try:
import leadership as _ldm
_lres = {k: v for k, v in all_data["leadership_canon"].items() if isinstance(v, dict)}
all_data["leadership_status"] = _ldm.role_statuses(_lres, roles_required=("CEO", "CFO"),
roles_used=("CEO", "CFO"))
all_data["leadership_completeness"] = _ldm.completeness(all_data["leadership_status"],
roles_required=("CEO", "CFO"),
roles_used=("CEO", "CFO"))
print(f" [leadership] regime {all_data['leadership_canon'].get('_regime')} — "
f"{all_data['leadership_completeness']['detail']}")
except Exception as _le: # noqa: BLE001
print(f" [leadership] per-role status skipped: {str(_le)[:60]}")
# Peer comparables (panel) + catalyst calendar
_re_svc = (str(_ovs.get("Sector") or "").upper() == "REAL ESTATE" and not _is_reit_like(_ovs))
_nom = _nominate_peers(ticker, _ovs.get("Name"), _ovs.get("Industry"), _ovs.get("Description"), _events_call,
hint=("This is a real-estate SERVICES company (brokerage / property & facilities management / advisory), NOT a REIT: nominate service and brokerage peers, never REITs." if _re_svc else None))
all_data["peer_comps"] = _peer_comps(ticker, _ovs.get("Sector"), safe_float(_ovs.get("MarketCapitalization")), prefer=_nom, exclude_reits=_re_svc)
if all_data.get("peer_comps"):
_pp = all_data["peer_comps"]
print(f" [peers] {len(_pp['peers'])} {_pp['sector']} peers · subject percentiles {_pp['percentiles']}")
_cats = []
try:
for e in (all_data.get("earnings_calendar_12m") or [])[:2]:
_dte = e.get("reportDate") or e.get("report_date") or e.get("date")
if _dte: _cats.append({"date": str(_dte)[:10], "event": "Next earnings report", "kind": "earnings"})
if _ovs.get("ExDividendDate") and str(_ovs.get("ExDividendDate")) not in ("None", ""):
_cats.append({"date": str(_ovs.get("ExDividendDate"))[:10], "event": f"Ex-dividend (${_ovs.get('DividendPerShare')}/yr)", "kind": "dividend"})
for e in (all_data.get("corp_events") or [])[:5]:
_cats.append({"date": e.get("date"), "event": e.get("event"), "kind": "corporate (recalled)"})
except Exception:
pass
_today = datetime.now().strftime("%Y-%m-%d")
all_data["catalysts"] = [c for c in _cats if c.get("kind") == "corporate (recalled)" or (c.get("date") and str(c["date"]) >= _today)]
all_data["risk_card"] = _risk_card(all_data, _ovs)
if all_data["corp_events"]:
print(" [events] " + " | ".join(f"{e['date']}: {e['event'][:60]}" for e in all_data["corp_events"][:3]))
except Exception: # noqa: BLE001
pass
# GAAP distortion is MEASURED, not judged by a model: reported EPS far from adjusted EPS on the
# reconciled figures means statement-earnings multiples misstate the business, so those
# methods are down-weighted and the composite re-blended — recorded as a composite step
_stage_check = _gaap_distortion_check(all_data, _CRUCIBLE_STORY_STAGE)
if _stage_check["gaap_distortion"] and fair_val_result and fair_val_result.get("methods"):
_gaap_reblend(fair_val_result, _stage_check, current_price)
if fair_val_result is not None:
fair_val_result["stage_check"] = _stage_check
except Exception as _ve: # noqa: BLE001
if args.verbose: print(f" [stage-check] unavailable: {str(_ve)[:60]}")
_fin = (str(_ovs.get("Sector") or "").upper() == "FINANCIAL SERVICES" and
any(k in str(_ovs.get("Industry") or "").upper() for k in ("BANK", "INSURANCE", "CAPITAL MARKETS", "ASSET MANAGEMENT", "CREDIT")))
_reit = _is_reit_like(_ovs)
# Financials, banks AND REITs skip the revenue×margin×sales-to-capital FCFF story:
# a balance-sheet business (banks: FCFE/book×ROE; REITs: AFFO) isn't a revenue-driven
# FCFF firm, so the mechanical valuation (Method 6 book-value / AFFO path) carries value.
# Damodaran values EVERY operating company with a DCF across the whole life cycle: the stage
# shapes the story (growth, reinvestment, margins, failure risk), it does not decide whether
# an intrinsic valuation exists. Balance-sheet businesses use their own engines (policy).
_story_eligible = True
_fw_story_ok = (all_data["policy"].story_eligible if all_data.get("policy") is not None else (all_data.get("valuation_framework") or {}).get("story_eligible", True))
if not _fw_story_ok:
print(f" [policy] story valuation not applicable for a {(all_data.get('policy').issuer_class if all_data.get('policy') is not None else '?')}: {(all_data.get('policy').valuation_engine if all_data.get('policy') is not None else '')}")
if (_story_eligible and _fw_story_ok and not _fin and not _reit and _rev_ov and _shares_ov):
import story_dcf as _sd
import damodaran_portfolio as _dp
_ov = all_data.get("overview") or {}
_bq = ((all_data.get("balance") or {}).get("quarterlyReports") or [{}])[0] or {}
_dm = (fair_val_result or {}).get("dcf_meta") or {}
_di = all_data.get("damodaran_inputs") or {}
_b0, _bst = _sd.damodaran_betas(safe_float(_ov.get("Beta")), _ov.get("Sector"), _ov.get("Industry"), bottom_up=_di.get("beta"))
# interest coverage (TTM EBIT / TTM interest) → synthetic rating → cost of debt
_iq = ((all_data.get("income") or {}).get("quarterlyReports") or [])[:4]
_ebit_ttm = sum((safe_float(q.get("ebit")) or safe_float(q.get("operatingIncome")) or 0.0) for q in _iq)
_int_ttm = sum(abs(safe_float(q.get("interestExpense")) or 0.0) for q in _iq)
_cov = (_ebit_ttm / _int_ttm) if _int_ttm > 0 else None
_news = "; ".join((a.get("title") or "")[:90] for a in (all_data.get("news") or [])[:8])
# Alpha Vantage balance-sheet debt fields vary by filer; fall through several
# (Realty Income came out at 4% debt weight against a real ~35% because the first
# field was empty and the fallback caught only short-term debt).
_lt = (safe_float(_bq.get("longTermDebt")) or safe_float(_bq.get("longTermDebtNoncurrent")) or 0.0)
_stv = (safe_float(_bq.get("shortTermDebt")) or safe_float(_bq.get("currentDebt")) or
safe_float(_bq.get("currentLongTermDebt")) or 0.0)
_debt = safe_float(_bq.get("shortLongTermDebtTotal")) or (_lt + _stv)
_eec = all_data.get("earnings_estimates_consensus") or {}
# Continuing-company revenue base when a spin-off/divestiture completed inside the TTM
# window: prefer the sell-side current-FY consensus (analysts model the remaining
# business), else strip the recalled revenue share; never value a divested unit.
# the story's starting point is the typed StoryBase (story_base.py): one business, one period, one
# perimeter adjustment shared with every other module. No module re-estimates the separated business.
_sbase = all_data.get("story_base") or {}
_rev_story = _sbase.get("revenue") or _rev_ov
_m_story = _sbase.get("operating_margin") if _sbase.get("operating_margin") is not None else _opm_ov
_rev_note = f"{_sbase.get('revenue_label')}: {_sbase.get('derivation')}" if _sbase.get("perimeter") != "consolidated" else None
_m_note = f"{_sbase.get('label')} ({_sbase.get('quality_status')})" if _sbase.get("perimeter") != "consolidated" else None
_rst = all_data.get("restatement")
if _rev_note:
print(f" [story] {_rev_note}")
_ctx = dict(ticker=ticker, name=_ov.get("Name"), sector=_ov.get("Sector"), industry=_ov.get("Industry"),
description=_ov.get("Description"), revenue=_rev_story, margin_base_note=_m_note,
revenue_reported=_rev_ov, revenue_base_note=_rev_note,
restatement=all_data.get("restatement"), pending_deals=all_data.get("pending_deals"),
rev_growth=_qrg,
op_margin=_m_story, net_margin=safe_float(_ov.get("ProfitMargin")),
market_cap=_mcap_ov, price=current_price,
shares=_shares_ov, debt=_debt,
cash=safe_float(_bq.get("cashAndCashEquivalentsAtCarryingValue")) or 0.0,
book_equity=safe_float(_bq.get("totalShareholderEquity")),
damodaran=_di,
# one source for each: the validated 10-year Treasury and his ERP (+ CRP) — never
# the mechanical DCF's copy, which does not exist when the statistical forecast fails
rf=canonical_risk_free(all_data), erp=_di.get("erp") or _dm.get("erp") or DAMODARAN_ERP,
beta=_b0, beta_stable=_bst, interest_coverage=_cov, is_reit=_reit,
stable_cost_of_capital=_di.get("stable_cost_of_capital"),
stable_cost_of_capital_basis=_di.get("stable_cost_of_capital_basis"),
stable_market_beta=_di.get("stable_market_beta"),
# the benchmark is rebuilt inside the valuation at each case's rf; the beta passes a provenance
# gate before it may shape the stable rate
benchmark_region=_di.get("region"),
beta_quality=__import__("damodaran_data").beta_quality(_di, bool((all_data.get("issuer") or {}).get("is_financial"))),
beta_source=_di.get("beta_basis"), beta_industry=_di.get("industry"),
stage=_CRUCIBLE_STORY_STAGE, news=_news,
cons_rev_cur=_eec.get("current_year_revenue"), cons_rev_next=_eec.get("next_year_revenue"),
cons_fy_cur=_eec.get("current_year_date"), cons_fy_next=_eec.get("next_year_date"),
cons_n=_eec.get("analyst_count"),
segment_brief=all_data.get("segment_brief"),
business_decomposition=(all_data.get("business_decomposition")
or all_data.setdefault("business_decomposition", _business_decomposition(ticker, all_data))),
gaap_distortion_note=((_stage_check or {}).get("distortion_reason")
if (_stage_check or {}).get("gaap_distortion") else None))
# Two INDEPENDENT storytellers, led by different models, so one model's habits
# don't set the consensus (GPT-first and Claude-first; Gemini as the shared fallback).
# Story JSON (with segments) is long; reasoning models spend the completion budget
# thinking first, so give each storyteller a wide budget and log why a seat failed.
def _why(tag):
_e = _dp.last_error()
if _e: print(f" [story] {tag}: {_e}")
def _story_call(system, user):
out = _dp._call_frontier_json(user, system=system, max_tokens=4000)
if out is None: _why("storyteller 1 (GPT)"); out = _dp._call_claude_json(system, user, temperature=0.3, max_tokens=4500)
if out is None: _why("Claude fallback"); out = _dp._call_gemini_json(system, user, max_tokens=6000)
if out is None: _why("Gemini fallback")
return out
def _story_call2(system, user):
out = _dp._call_claude_json(system, user, temperature=0.3, max_tokens=4500)
if out is None: _why("storyteller 2 (Claude)"); out = _dp._call_gemini_json(system, user, max_tokens=6000)
if out is None: _why("Gemini fallback"); out = _dp._call_frontier_json(user, system=system, max_tokens=4000)
if out is None: _why("GPT fallback")
return out
# Third, Gemini-led storyteller: the consensus is the MEDIAN of three sets of
# assumptions, so a single drifting story can't move the value (run-to-run stability).
def _story_call3(system, user):
out = _dp._call_gemini_json(system, user, max_tokens=6000)
if out is None: _why("storyteller 3 (Gemini)"); out = _dp._call_claude_json(system, user, temperature=0.3, max_tokens=4500)
if out is None: _why("Claude fallback")
return out
# progress marker for the web page: the framework's INPUTS for this company (the same values the report
# shows later), never a value, rating or storyteller view. analyst.py forwards whitelisted fields only.
_sbp = all_data.get("segment_brief") or {}
_facts = {"industry": _di.get("industry"), "country": _di.get("country"), "beta": _di.get("beta"),
"beta_basis": "business mix" if _di.get("business_mix") else "industry",
"erp": _di.get("erp"), "erp_month": _di.get("erp_month"), "crp": _di.get("crp"),
"stage": _CRUCIBLE_STORY_STAGE,
"segments": [g.get("name") for g in (_sbp.get("segments") or [])] if _sbp.get("filed") else [],
"segment_build": bool(_sbp.get("segment_build_required")),
"consensus": bool(_eec.get("current_year_revenue")),
"ml_rank": (_panel_state(ticker)[0] or {}).get("state")}
print("@@progress story-start " + json.dumps(_facts, default=str), flush=True)
story_val_result = _sd.story_value(_ctx, _story_call, _story_call2, _story_call3, verbose=args.verbose)
if not story_val_result:
print(f" Damodaran story-FCFF: n/a — {getattr(_sd, 'LAST_REASON', None) or 'unknown reason'}")
if story_val_result:
story_val_result["stage"] = _CRUCIBLE_STORY_STAGE
# Sensitivity grid on the consensus assumptions (deterministic re-runs of the
# same FCFF model) — value is a range, not a point.
try:
_A0 = story_val_result["assumptions"]
_base = {"tam_at_maturity_usd_b": _A0["tam_usd_b"], "plausible_peak_share": _A0["peak_share"],
"years_to_maturity": _A0["years"], "target_operating_margin": _A0["margin_target"],
"sales_to_capital": _A0["sales_to_capital"], "failure_probability": _A0["failure_probability"],
"story": story_val_result.get("story"), "key_risk": story_val_result.get("key_risk")}
def _run(ctx_over=None, **a_over):
_c = dict(_ctx); _c.update(ctx_over or {})
_a = dict(_base); _a.update(a_over)
# strict=False: the base already carries the post-guardrail margin, so
# the perturbation must be allowed to move it (a company at its sector
# cap otherwise shows "margin +5 pts -> +0.0%").
_r = _sd.story_fcff(_c, _a, strict=False)
_run.last_path = ((_r or {}).get("assumptions") or {}).get("discount_rate_path")
return (_r["value"] if _r else None)
_v0 = story_val_result["value"]
_sens = []
# each case is structured (driver, shift, shift kind) so the renderer shows the shift
# as a typed figure; "case" keeps a readable label for logs only
for lbl, drv, shift, kind, kw, co in (
("Discount rate +1 pt", "Risk-free rate", 0.01, "PP", {}, {"rf": _ctx["rf"] + 0.01}),
("Discount rate −1 pt", "Risk-free rate", -0.01, "PP", {}, {"rf": max(0.01, _ctx["rf"] - 0.01)}),
("Target margin +5 pts", "Maturity operating margin", 0.05, "PP", {"target_operating_margin": _A0["margin_target"] + 0.05}, None),
("Target margin −5 pts", "Maturity operating margin", -0.05, "PP", {"target_operating_margin": _A0["margin_target"] - 0.05}, None),
("Peak share +25%", "Peak market share", 0.25, "REL", {"plausible_peak_share": _A0["peak_share"] * 1.25}, None),
("Peak share −25%", "Peak market share", -0.25, "REL", {"plausible_peak_share": _A0["peak_share"] * 0.75}, None),
("Reinvestment 20% cheaper", "Sales to capital", 0.25, "REL", {"sales_to_capital": _A0["sales_to_capital"] * 1.25}, None),
("Reinvestment 20% dearer", "Sales to capital", -0.20, "REL", {"sales_to_capital": _A0["sales_to_capital"] * 0.8}, None),
):
_v = _run(co, **kw)
_dp = getattr(_run, "last_path", None) or {}
if _v: _sens.append({"case": lbl, "driver": drv, "shift": shift, "shift_kind": kind,
"value": round(_v, 2), "vs_base": round(_v / _v0 - 1.0, 3),
"implied": round(_v / current_price - 1.0, 3),
# the whole rate path of this case (rebuilt, not the base's)
"discount_rate_path": {k: _dp.get(k) for k in ("rf", "initial_wacc", "terminal_wacc",
"mature_benchmark_wacc", "yearly_rates",
"terminal_spread")}})
story_val_result["sensitivity"] = _sens
# story vs mechanical bridge (same FCFF model re-run one assumption at a time) and dispersion
_mechv = (((fair_val_result or {}).get("methods") or {}).get("DCF") or {}).get("price")
story_val_result["bridge"] = _sd.story_bridge(_ctx, _A0, story_val_result["value"], _mechv, (fair_val_result or {}).get("dcf_meta"))
_pvs = story_val_result.get("persona_values") or []
if len(_pvs) >= 2:
_lo, _hi = min(_pvs), max(_pvs); _spr = (_hi - _lo) / max(_lo, 1e-9)
story_val_result["dispersion"] = {"min": _lo, "max": _hi, "spread": _spr, "flag": _spr > 0.5,
"note": ("storytellers disagree by more than 50% — the point estimate is a low-confidence median; treat the value as the range" if _spr > 0.5 else "storyteller dispersion within 50%")}
_br = story_val_result.get("bridge") or {}
if _br.get("gap") is not None:
print(f" [bridge] story vs mechanical {_br['gap']*100:+.0f}% ({_br.get('level')}); {_br.get('note')}")
except Exception as _sx: # noqa: BLE001
if args.verbose: print(f" sensitivity failed: {str(_sx)[:60]}")
# Reverse-engineer the price (his "what you must believe" check) on the same
# consensus assumptions: revenue needed at the story margin; margin needed at
# the story revenue.
try:
_A0 = story_val_result["assumptions"]
_beA = {"tam_at_maturity_usd_b": _A0["tam_usd_b"], "plausible_peak_share": _A0["peak_share"],
"years_to_maturity": _A0["years"], "target_operating_margin": _A0["margin_target"],
"sales_to_capital": _A0["sales_to_capital"], "failure_probability": _A0["failure_probability"]}
_be = _sd.story_breakeven(_ctx, _beA)
if _be:
story_val_result["breakeven"] = _be
if _be.get("revenue_needed_N_usd_b"):
print(f" breakeven: price needs ${_be['revenue_needed_N_usd_b']:,.0f}B revenue in year {_be['years']} "
f"({_be['rev_cagr_needed']*100:.1f}%/yr) vs story ${_be['story_revenue_N_usd_b']:,.0f}B; "
+ (f"or a {_be['margin_needed']*100:.0f}% margin vs story {_be['story_margin']*100:.0f}%" if _be.get('margin_needed') is not None
else f"no margin below 70% gets there (story {_be['story_margin']*100:.0f}%)"))
else:
print(f" breakeven: {_be.get('revenue_needed_note') or _be.get('margin_needed_note') or 'n/a'}")
except Exception as _bx: # noqa: BLE001
if args.verbose: print(f" breakeven failed: {str(_bx)[:60]}")
if fair_val_result is not None:
fair_val_result["story"] = story_val_result
_a = story_val_result["assumptions"]
print(f" Damodaran story-FCFF: ${story_val_result['value']:.2f} ({story_val_result['implied']*100:+.1f}%) — "
f"TAM ${_a['tam_usd_b']:,.0f}B × {_a['peak_share']*100:.0f}% share → ${_a['revenue_N_usd_b']:,.0f}B rev in {_a['years']}y, "
f"margin {_a['margin_now']*100:.0f}%→{_a['margin_target']*100:.0f}%, WACC {_a['wacc_initial']*100:.1f}%→{_a['wacc_terminal']*100:.1f}%")
print(f" story: {story_val_result['story'][:140]}")
if story_val_result.get("persona_n", 1) == 2:
_pv = story_val_result.get("persona_values") or []
print(f" consensus of 2 personas — individual values ${_pv[0]:,.2f} / ${_pv[1]:,.2f}")
except Exception as _se: # noqa: BLE001
if args.verbose: print(f" story-FCFF unavailable: {str(_se)[:70]}")
if pred_fund_result:
metrics = pred_fund_result.get("metrics_predicted", [])
print(f"{GREEN}{len(metrics)} metrics ({', '.join(metrics[:4])}...){RESET}")
if fair_val_result:
fvc = GREEN if fair_val_result["expected_return"] > 0 else RED
methods_str = ", ".join(fair_val_result["methods"].keys())
print(f" Fair value methods: {methods_str}")
print(f" Blended fair value: {fvc}${fair_val_result['fair_price']:.2f}{RESET} "
f"implied: {fvc}{fair_val_result['expected_return']*100:+.1f}%{RESET} "
f"(conf:{fair_val_result['confidence']*100:.0f}%) "
f"{CYAN}[lifecycle: {fair_val_result.get('lifecycle_stage','?')} — stage-weighted]{RESET}")
if pred_fund_result.get("eps_annual"):
eg = pred_fund_result.get("eps_growth", 0)
gc = GREEN if eg > 0 else RED if eg < 0 else YELLOW
ec = pred_fund_result.get("eps_confidence", 0)
print(
f" Predicted EPS: ${pred_fund_result['eps_annual']:.2f} "
f"(growth: {gc}{eg*100:+.1f}%{RESET} conf:{ec*100:.0f}%)"
)
eaf = pred_fund_result.get("eps_anchor_flag")
if eaf:
print(f" {DIM}EPS anchor: {eaf}{RESET}")
else:
print(f" {YELLOW}Fair value derivation unavailable (missing multiples){RESET}")
else:
print(f"{DIM}insufficient quarterly data{RESET}")
pred_fund_result = None
fair_val_result = None
print(f" Macro analysis (yearly + yield curve)...", end=" ", flush=True)
macro_result = analyze_macro_yearly(all_data)
if macro_result:
mc = GREEN if macro_result["expected_return"] > 0 else RED
yc = macro_result["signals"].get("yield_curve_signal", "?")
print(f"{mc}{macro_result['expected_return']*100:+.2f}%{RESET} (conf:{macro_result['confidence']*100:.0f}% YC:{yc})")
else:
print(f"{DIM}unavailable{RESET}")
print(f" ML ensemble (fund+macro features)...", end=" ", flush=True)
ml_result, _, _ = train_ml_model_yearly(daily, spy_df, pit_fund, pit_macro, extra=ml_extra)
if ml_result:
mlc = GREEN if ml_result["expected_return"] > 0 else RED
# When the model can't predict direction (dir_acc ≤ ~coin flip, negative RankIC,
# or huge MAE) its confidence is floored, so the blend already all-but-ignores it.
# Say so on the line — otherwise a wild point estimate looks like a real signal.
_da = float(ml_result.get('backtest_dir_accuracy', 0.5) or 0.5)
_ric = float(ml_result.get('backtest_rank_ic', 0) or 0)
_mae = float(ml_result.get('backtest_mae', 0) or 0)
_unreliable = _da < 0.45 or _ric < 0 or _mae > 0.60
_flag = f" {YELLOW}⚠ low reliability → near-zero weight in blend{RESET}" if _unreliable else ""
print(f"{mlc}{ml_result['expected_return']*100:+.2f}%{RESET} "
f"(dir_acc:{ml_result['backtest_dir_accuracy']*100:.0f}% "
f"RankIC:{ml_result.get('backtest_rank_ic', 0):.3f} "
f"OOS:{ml_result.get('n_oos_samples', '?')} "
f"MAE:{ml_result['backtest_mae']*100:.1f}% "
f"feat:{ml_result['n_features']}){_flag}")
else:
print(f"{DIM}insufficient data{RESET}")
print(f" Cross-sectional screen (composite + 12M earnings model + lifecycle DCF)...", flush=True)
_t10q = all_data.get("treasury_10y") or []
_di_q = all_data.get("damodaran_inputs") or {}
quant_ctx = scanner_quant_context(ticker, current_price, use_llm_dcf=True, verbose=args.verbose,
fx_usd=float(all_data.get("fx_usd") or 1.0),
market={"rf": (safe_float(_t10q[0].get("value")) / 100.0 if _t10q and safe_float(_t10q[0].get("value")) else None),
"beta": _di_q.get("beta"), "erp": _di_q.get("erp")})
if quant_ctx:
if quant_ctx.get("comp_rank"):
st = quant_ctx.get("styles", {})
print(f" composite screen: rank #{quant_ctx['comp_rank']}/{quant_ctx['universe_n']} "
f"(as of {quant_ctx.get('as_of','—')}) "
f"[value {st.get('value',0):+.2f} quality {st.get('quality',0):+.2f} momentum {st.get('momentum',0):+.2f}]")
if quant_ctx.get("eps_fwd") is not None:
gc = GREEN if quant_ctx["eps_growth"] > 0 else RED
print(f" 12M earnings model: ${quant_ctx['eps_ttm']:.2f} → ${quant_ctx['eps_fwd']:.2f} "
f"({gc}{quant_ctx['eps_growth']*100:+.0f}%{RESET})")
_d = quant_ctx.get("dcf_llm")
if _d:
dc = GREEN if _d["upside"] > 0 else RED
print(f" Lifecycle DCF ({_d['lifecycle']}): intrinsic ${_d['intrinsic']:.0f} → "
f"{dc}{_d['upside']*100:+.0f}%{RESET} (ke {_d['ke']*100:.1f}%)")
if quant_ctx.get("traps"):
print(f" {YELLOW}⚠ trap guards: {', '.join(quant_ctx['traps'])}{RESET}")
else:
print(f" {DIM}unavailable (outside Sharadar panel/SF1){RESET}")
# Scanner lifecycle DCF joins the BLEND as a first-class valuation source (validated stack:
# EPS-ML forward EPS + lifecycle assumptions). Traps reduce its confidence.
scanner_src = None
if quant_ctx:
_sd = quant_ctx.get("dcf_llm") or quant_ctx.get("dcf_fixed")
if _sd and _sd.get("upside") is not None:
scanner_src = {"expected_return": float(_sd["upside"]),
"confidence": 0.35 if quant_ctx.get("dcf_llm") else 0.25}
if quant_ctx.get("traps"):
scanner_src["confidence"] *= 0.8
# ── Valuation engine (selected by policy) + quant reliability, then metrics + Stage A ──
try:
import valuation_engines as _ve, policy as _polm
_polE = all_data.get("policy") or _polm.ApplicabilityPolicy.for_issuer(all_data.get("issuer"))
all_data["policy"] = _polE
_eng_name = _polE.valuation_engine
if (_eng_name == "MixedEquityValuation" and (all_data.get("segment_facts") or {}).get("business_line_profit")
and (all_data.get("segments_canonical") or {}).get("status") == "RECONCILED"):
_eng_name = "SumOfPartsValuation"
_eng = _ve.select_engine(_eng_name)
_ovE = all_data.get("overview") or {}
_bqE = (((all_data.get("balance") or {}).get("quarterlyReports") or [{}])[0]) or {}
_incE = ((all_data.get("income") or {}).get("quarterlyReports") or [])[:4]
_taxE = None
try:
_pt = sum((safe_float(q.get("incomeBeforeTax")) or 0) for q in _incE); _tx = sum((safe_float(q.get("incomeTaxExpense")) or 0) for q in _incE)
if _pt > 0 and 0 <= _tx / _pt < 0.5: _taxE = _tx / _pt
except Exception: # noqa: BLE001
pass
_ndE = (safe_float(_bqE.get("shortLongTermDebtTotal")) or safe_float(_bqE.get("longTermDebt")) or 0.0) - (safe_float(_bqE.get("cashAndCashEquivalentsAtCarryingValue")) or 0.0)
all_data["valuation_engine"] = _eng.run(fair_val_result, {"segment_brief": all_data.get("segment_brief"), "segment_facts": all_data.get("segment_facts"),
"segments_canonical": all_data.get("segments_canonical"),
"shares": safe_float(_ovE.get("SharesOutstanding")), "tax_rate": _taxE, "net_debt": _ndE,
"rf": canonical_risk_free(all_data), "erp": (all_data.get("damodaran_inputs") or {}).get("erp") or DAMODARAN_ERP})
_ver = all_data["valuation_engine"]
print(f" [engine] {_ver['name']} → {('$%.2f' % _ver['value']) if _ver.get('value') else _ver['status']}" + (" · " + "; ".join(_ver["notes"]) if _ver.get("notes") else ""))
all_data["quant_reliability"] = _polm.quant_reliability({"dir_acc": (ml_result or {}).get("backtest_dir_accuracy"), "rank_ic": (ml_result or {}).get("backtest_rank_ic"),
"n_oos_eff": (ml_result or {}).get("n_oos_effective") or (ml_result or {}).get("n_oos_eff")})
if ml_result is not None:
ml_result["_reliability"] = all_data["quant_reliability"]
print(f" [quant] reliability {all_data['quant_reliability']['state']} — {all_data['quant_reliability']['basis']}; weight cap ×{all_data['quant_reliability']['weight_cap']:.2f}")
except Exception as _ee: # noqa: BLE001
print(f" {YELLOW}[engine] selection failed: {str(_ee)[:100]}{RESET}")
try:
import canonical as _cn3
all_data["corp_states"] = [_cn3.corp_action_state(a) for a in (all_data.get("corp_actions") or [])]
all_data["metrics"] = _cn3.build_metrics(all_data, pred_fund_result, fair_val_result, current_price)
_prec = _cn3.reconcile_peer_table(all_data, all_data["metrics"])
if _prec.get("dropped"):
print(" [peers] removed " + ", ".join(x["ticker"] for x in _prec["dropped"]))
except Exception as _pce: # noqa: BLE001
print(f" {YELLOW}[peers] reconciliation failed: {str(_pce)[:100]}{RESET}")
_panel_rel, _panel_row = _panel_state(ticker)
all_data["ownership_13f"] = _ownership_13f(ticker)
all_data["panel_reliability"] = _panel_rel
try:
import valuation_engines as _veM
_eng_meta = (_veM.select_engine(_eng_name).metadata() if "_eng_name" in locals() else {})
except Exception: # noqa: BLE001
_eng_meta = {}
_fv = _prun.forecast_stage(pred_fund=pred_fund_result, fair_val=fair_val_result, story=story_val_result,
engine_run=all_data.get("valuation_engine"), engine_meta=_eng_meta, tech=tech, fund=fund,
sent=sent, macro=macro_result, ml=ml_result, quant_rel=all_data.get("quant_reliability"),
panel_rel=_panel_rel, panel_row=_panel_row, all_data=all_data)
print(f" [forecast] {'PASS' if _fv.passed else RED + 'FAIL' + RESET} — " + ", ".join(f"{c.id} {c.status}" for c in _fv.checks)
+ f"; coherence {(_prun.state.forecast.get('coherence') or {}).get('status')}")
if not _fv.passed:
for c in _fv.blocking:
print(f" !! {c.id} {c.name}: {c.detail[:160]}")
_prun.write(_final_path)
print(f" [final] WITHHELD at forecast validation — the analyst panel was not run. Saved {_final_path}")
return
# ── ANALYST PANEL: structured judgement over the validated state; every figure is a token ──
llm_result = None
if args.llm:
print(f" Analyst Panel Debate (Neutral · Bear · Bull · PM)...")
try:
llm_result = analyze_llm_debate_yearly(
ticker, current_price, tech, fund, sent, macro_result, ml_result,
pred_fund=pred_fund_result, fair_val=fair_val_result, insider=all_data.get("insider"), data=all_data,
verbose=args.verbose, state_mode=_prun.panel_inputs())
except Exception as _dbe: # noqa: BLE001 — an incomplete panel is withheld with a QA record, never a lost run
import traceback as _tb
_prun.notes.append(f"debate failed: {type(_dbe).__name__}: {str(_dbe)[:200]} | "
+ _tb.format_exc()[-1200:].replace(chr(10), " / "))
print(f" {RED}debate failed: {type(_dbe).__name__}: {str(_dbe)[:120]}{RESET}")
llm_result = None
if not llm_result:
print(f" {DIM}unavailable{RESET}")
_seat_prose = _prun.scenarios_from_panel(llm_result)
# ── BLEND → ANALYSIS_FINALIZED (the state freezes; its hash is the analysis version) ──
print(f"\n{BOLD}[4/5] Blending Predictions{RESET}")
blend = blend_predictions_yearly(fair_val_result, macro_result, ml_result, _prun.llm_shaped(), scanner=scanner_src)
_xv = _prun.finalize(blend)
print(f" [analysis] {'PASS' if _xv.passed else RED + 'FAIL' + RESET} — " + ", ".join(f"{c.id} {c.status}" for c in _xv.checks))
if not _xv.passed:
for c in _xv.blocking:
print(f" !! {c.id} {c.name}: {c.detail[:160]}")
_prun.write(_final_path)
print(f" [final] WITHHELD at analysis validation. Saved {_final_path}")
return
print(f" [analysis] frozen · version {_prun.state.version} · {_prun.state.value('recommendation.rating')} "
f"{_prun.state.value('blend.headline_return'):+.3f}")
# ── REPORT: summary + one-pass prose ingestion → UserReport → render → REPORT_VALIDATED ──
print(f"\n{BOLD}[5/5] Composing the report{RESET}")
_pub = _prun.compose_safe(_seat_prose)
_ra = _prun.report_audit
if _ra is not None:
print(f" [report] {'PASS' if _ra.passed else RED + 'FAIL' + RESET} — " + ", ".join(f"{c.id} {c.status}" for c in _ra.checks))
for c in _ra.blocking:
print(f" !! {c.id} {c.name}: {c.detail[:200]}")
print(f" [prose] {len(_prun.rejections)} sentence(s) removed at ingestion")
_prun.write(_final_path, _pub)
print(f" [final] {'PUBLISHED' if _pub else 'WITHHELD'} — saved {_final_path}")
if __name__ == "__main__":
main()
|