superkit-mcp-server 1.0.2 → 1.1.0

package/skills/tech/financial-modeling/skills/3-statements/references/formulas.md

@@ -0,0 +1,292 @@
+# Formula Reference
+
+**IMPORTANT:** Use the formulas outlined in this reference document unless otherwise specified by the user.
+
+---
+
+## Core Linkages
+
+```
+Balance Sheet:        Assets = Liabilities + Equity
+Net Income:           IS Net Income → CF Operations (starting point)
+Cash Flow:            ΔCash = CFO + CFI + CFF
+Cash Tie-Out:         Ending Cash (CF) = Cash (BS Asset)
+Cash Monthly/Annual:  Closing Cash (Monthly) = Closing Cash (Annual)
+Retained Earnings:    Prior RE + Net Income - Dividends = Ending RE
+Equity Raise:         ΔCommon Stock/APIC (BS) = Equity Issuance (CFF)
+Year 0 Equity:        Equity Raised (Year 0) = Beginning Equity (Year 1)
+```
+
+## Gross Profit Calculation
+
+**IMPORTANT:** Gross Profit must be calculated from Net Revenue, not Gross Revenue.
+
+```
+Net Revenue - Cost of Revenue = Gross Profit
+```
+
+| Term | Definition |
+|------|------------|
+| Gross Revenue | Total revenue before any deductions |
+| Net Revenue | Gross Revenue - Returns - Allowances - Discounts |
+| Cost of Revenue | Direct costs attributable to production of goods/services sold |
+| Gross Profit | Net Revenue - Cost of Revenue |
+
+**Note:** Always use Net Revenue (also called "Net Sales" or simply "Revenue" on most financial statements) as the starting point for profitability calculations. Gross Revenue overstates the true top-line performance.
+
+## Margin Formulas
+
+```
+Gross Margin %      = Gross Profit / Net Revenue
+EBITDA              = EBIT + D&A  (or = Gross Profit - OpEx)
+EBITDA Margin %     = EBITDA / Net Revenue
+EBIT Margin %       = EBIT / Net Revenue
+Net Income Margin % = Net Income / Net Revenue
+```
+
+## Credit Metric Formulas
+
+```
+Total Debt            = Current Portion of Debt + Long-Term Debt
+Net Debt              = Total Debt - Cash
+Total Debt / EBITDA   = Total Debt / EBITDA (from IS)
+Net Debt / EBITDA     = Net Debt / EBITDA (from IS)
+Interest Coverage     = EBITDA / Interest Expense (from IS)
+Net Int Exp % Debt    = Net Interest Expense / Long-Term Debt
+Debt / Total Cap      = Total Debt / (Total Debt + Total Equity)
+Debt / Equity         = Total Debt / Total Equity
+Current Ratio         = Total Current Assets / Total Current Liabilities
+Quick Ratio           = (Total Current Assets - Inventory) / Total Current Liabilities
+```
+
+## Forecast Formulas (% of Net Revenue Method)
+
+```
+Cost of Revenue (Forecast) = Net Revenue × Cost of Revenue % Assumption
+S&M (Forecast)             = Net Revenue × S&M % Assumption
+G&A (Forecast)             = Net Revenue × G&A % Assumption
+R&D (Forecast)             = Net Revenue × R&D % Assumption
+SBC (Forecast)             = Net Revenue × SBC % Assumption
+```
+
+## Working Capital Formulas
+
+```
+Accounts Receivable
+  Prior AR
+  + Revenue (from IS)
+  - Cash Collections (plug)
+  = Ending AR
+  DSO = (AR / Revenue) × 365
+
+Inventory
+  Prior Inventory
+  + Purchases (plug)
+  - COGS (from IS)
+  = Ending Inventory
+  DIO = (Inventory / COGS) × 365
+
+Accounts Payable
+  Prior AP
+  + Purchases (from Inventory calc)
+  - Cash Payments (plug)
+  = Ending AP
+  DPO = (AP / COGS) × 365
+
+Net Working Capital = AR + Inventory - AP
+ΔWC = Current NWC - Prior NWC
+```
+
+## D&A Schedule Formulas
+
+```
+Beginning PP&E (Gross)
++ CapEx
+= Ending PP&E (Gross)
+
+Beginning Accumulated Depreciation
++ Depreciation Expense
+= Ending Accumulated Depreciation
+
+PP&E (Net) = Gross PP&E - Accumulated Depreciation
+```
+
+## Debt Schedule Formulas
+
+```
+Beginning Debt Balance
++ New Borrowings
+- Repayments
+= Ending Debt Balance
+
+Interest Expense = Avg Debt Balance × Interest Rate
+  (Use beginning balance to avoid circularity, or iterate if circular refs enabled)
+```
+
+## Retained Earnings Formula
+
+```
+Beginning Retained Earnings
++ Net Income (from IS)
++ Stock-Based Compensation (SBC) (from IS)
+- Dividends
+= Ending Retained Earnings
+```
+
+## NOL (Net Operating Loss) Schedule Formulas
+
+```
+NOL CARRYFORWARD SCHEDULE
+
+Beginning NOL Balance (Year 1 / Formation = 0)
++ NOL Generated (if EBT < 0, then ABS(EBT), else 0)
+- NOL Utilized (limited by taxable income and utilization cap)
+= Ending NOL Balance
+
+STARTING BALANCE RULE
+
+For a new business or first modeled period:
+  Beginning NOL Balance = 0
+  NOL can only increase through realized losses (EBT < 0)
+  NOL cannot be created from thin air or assumed
+
+NOL UTILIZATION CALCULATION
+
+Pre-Tax Income (EBT)
+  If EBT > 0:
+    NOL Available = Beginning NOL Balance
+    Utilization Limit = EBT × 80%  (post-2017 federal limit)
+    NOL Utilized = MIN(NOL Available, Utilization Limit)
+    Taxable Income = EBT - NOL Utilized
+  If EBT ≤ 0:
+    NOL Utilized = 0
+    Taxable Income = 0
+    NOL Generated = ABS(EBT)
+
+TAX CALCULATION WITH NOL
+
+Taxes Payable = MAX(0, Taxable Income × Tax Rate)
+  (Taxes cannot be negative; losses create NOL asset instead)
+
+DEFERRED TAX ASSET (DTA) FOR NOL
+
+DTA - NOL Carryforward = Ending NOL Balance × Tax Rate
+ΔDTA = Current DTA - Prior DTA
+  (Increase in DTA = non-cash benefit on CF)
+  (Decrease in DTA = non-cash expense on CF)
+```
+
+## Balance Sheet Structure
+
+```
+ASSETS
+  Cash (from CF ending cash)
+  Accounts Receivable (from WC)
+  Inventory (from WC)
+  Total Current Assets
+  
+  PP&E, Net (from DA)
+  Deferred Tax Asset - NOL (from NOL schedule)
+  Total Non-Current Assets
+  Total Assets
+
+LIABILITIES
+  Accounts Payable (from WC)
+  Current Portion of Debt (from Debt)
+  Total Current Liabilities
+  
+  Long-Term Debt (from Debt)
+  Total Liabilities
+
+EQUITY
+  Common Stock
+  Retained Earnings (from RE schedule)
+  Total Equity
+
+CHECK: Assets - Liabilities - Equity = 0
+```
+
+## Cash Flow Statement Structure
+
+```
+CASH FROM OPERATIONS (CFO)
+  Net Income (LINK: IS)
+  + D&A (LINK: DA schedule)
+  + Stock-Based Compensation (SBC) (LINK: IS or Assumptions)
+  - ΔDTA (Deferred Tax Asset) (LINK: NOL schedule; increase in DTA = use of cash)
+  - ΔAR (LINK: WC)
+  - ΔInventory (LINK: WC)
+  + ΔAP (LINK: WC)
+  = CFO
+
+CASH FROM INVESTING (CFI)
+  - CapEx (LINK: DA schedule)
+  = CFI
+
+CASH FROM FINANCING (CFF)
+  + Debt Issuance (LINK: Debt)
+  - Debt Repayment (LINK: Debt)
+  + Equity Issuance (LINK: BS Common Stock/APIC)
+  - Dividends (LINK: RE schedule)
+  = CFF
+
+Net Change in Cash = CFO + CFI + CFF
+Beginning Cash
++ Net Change in Cash
+= Ending Cash (LINK TO: BS Cash)
+```
+
+## Income Statement Structure
+
+```
+Net Revenue
+  Growth %
+(-) Cost of Revenue
+  % of Net Revenue
+────────────────
+Gross Profit (= Net Revenue - Cost of Revenue)
+  Gross Margin %
+
+(-) S&M
+  % of Net Revenue
+(-) G&A
+  % of Net Revenue
+(-) R&D
+  % of Net Revenue
+(-) D&A
+(-) SBC
+  % of Net Revenue
+────────────────
+EBIT
+  EBIT Margin %
+
+EBITDA
+  EBITDA Margin %
+
+(-) Interest Expense
+────────────────
+EBT (Pre-Tax Income)
+(-) NOL Utilization (from NOL schedule, reduces taxable income)
+────────────────
+Taxable Income
+(-) Taxes (Taxable Income × Tax Rate)
+────────────────
+Net Income
+  Net Income Margin %
+```
+
+## Check Formulas
+
+```
+BS Balance Check:       = Assets - Liabilities - Equity  (must = 0)
+Cash Tie-Out:           = BS Cash - CF Ending Cash       (must = 0)
+RE Roll-Forward:        = Prior RE + NI + SBC - Div - BS RE  (must = 0)
+DTA Tie-Out:            = NOL Schedule DTA - BS DTA      (must = 0)
+Equity Raise Tie-Out:   = ΔCommon Stock/APIC (BS) - Equity Issuance (CFF)  (must = 0)
+Year 0 Equity Tie-Out:  = Equity Raised (Year 0) - Beginning Equity (Year 1)  (must = 0)
+Cash Monthly vs Annual: = Closing Cash (Monthly) - Closing Cash (Annual)  (must = 0)
+NOL Utilization Cap:    = NOL Utilized ≤ EBT × 80%       (must be TRUE for post-2017)
+NOL Non-Negative:       = Ending NOL Balance ≥ 0         (must be TRUE)
+NOL Starting Balance:   = Beginning NOL (Year 1) = 0     (must be TRUE for new business)
+NOL Accumulation:       = NOL increases only when EBT < 0 (losses generate NOL)
+```

package/skills/tech/financial-modeling/skills/3-statements/references/sec-filings.md

@@ -0,0 +1,125 @@
+# SEC Filings Data Extraction Reference
+
+**When to Use:** Only reference this file when a model template specifically requires pulling data from SEC filings (10-K, 10-Q). For templates that provide data directly or use other data sources, this reference is not needed.
+
+---
+
+## Extracting Data from SEC Filings (10-K / 10-Q)
+
+When populating a model template with public company data, extract financials directly from SEC filings.
+
+### Step 1: Locate the Filing
+
+1. Use SEC EDGAR: `https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=[TICKER]&type=10-K`
+2. For quarterly data, use `type=10-Q`
+
+### Step 2: Identify Filing Currency
+
+Before extracting data, identify the reporting currency:
+- Check the cover page or header for reporting currency
+- Look at statement headers (e.g., "in thousands of U.S. dollars")
+- Review Note 1 (Summary of Significant Accounting Policies)
+
+**Common Currency Indicators**
+
+| Indicator | Currency |
+|-----------|----------|
+| $, USD | US Dollar |
+| €, EUR | Euro |
+| £, GBP | British Pound |
+| ¥, JPY | Japanese Yen |
+| ¥, CNY, RMB | Chinese Yuan |
+| CHF | Swiss Franc |
+| CAD, C$ | Canadian Dollar |
+
+Set model currency to match filing; document in Assumptions tab.
+
+### Step 3: Navigate to Financial Statements
+
+Within the 10-K or 10-Q, locate:
+- **Item 8** (10-K) or **Item 1** (10-Q): Financial Statements
+- Key sections to extract:
+  - Consolidated Statements of Operations (Income Statement)
+  - Consolidated Balance Sheets
+  - Consolidated Statements of Cash Flows
+  - Notes to Financial Statements (for schedule details)
+
+### Step 4: Data Extraction Mapping
+
+**Income Statement (from Consolidated Statements of Operations)**
+
+| Filing Line Item | Model Line Item |
+|------------------|-----------------|
+| Net revenues / Net sales | Revenue |
+| Cost of goods sold | COGS |
+| Selling, general and administrative | SG&A |
+| Depreciation and amortization | D&A |
+| Interest expense, net | Interest Expense |
+| Income tax expense | Taxes |
+| Net income | Net Income |
+
+**Balance Sheet (from Consolidated Balance Sheets)**
+
+| Filing Line Item | Model Line Item |
+|------------------|-----------------|
+| Cash and cash equivalents | Cash |
+| Accounts receivable, net | AR |
+| Inventories | Inventory |
+| Property, plant and equipment, net | PP&E (Net) |
+| Total assets | Total Assets |
+| Accounts payable | AP |
+| Short-term debt / Current portion of LT debt | Current Debt |
+| Long-term debt | LT Debt |
+| Retained earnings | Retained Earnings |
+| Total stockholders' equity | Total Equity |
+
+**Cash Flow Statement (from Consolidated Statements of Cash Flows)**
+
+| Filing Line Item | Model Line Item |
+|------------------|-----------------|
+| Net income | Net Income |
+| Depreciation and amortization | D&A |
+| Changes in accounts receivable | ΔAR |
+| Changes in inventories | ΔInventory |
+| Changes in accounts payable | ΔAP |
+| Capital expenditures | CapEx |
+| Proceeds from issuance of common stock | Equity Issuance |
+| Proceeds from / Repayments of debt | Debt activity |
+| Dividends paid | Dividends |
+
+### Step 5: Extract Supporting Detail from Notes
+
+For schedules, pull from Notes to Financial Statements:
+- **Note: Debt** → Maturity schedule, interest rates, covenants
+- **Note: Property, Plant & Equipment** → Gross PP&E, accumulated depreciation, useful lives
+- **Note: Revenue** → Segment breakdowns, geographic splits
+- **Note: Leases** → Operating vs. finance lease obligations
+
+### Step 6: Historical Data Requirements
+
+Extract 3 years of historical data minimum:
+- 10-K provides 3 years of IS/CF, 2 years of BS
+- For 3rd year BS, pull from prior year's 10-K
+- Use 10-Qs to fill in quarterly granularity if needed
+
+### Data Extraction Checklist
+
+- Identify reporting currency and scale (thousands, millions)
+- 3 years historical Income Statement
+- 3 years historical Cash Flow Statement
+- 3 years historical Balance Sheet
+- Verify IS Net Income = CF starting Net Income (each year)
+- Verify BS Cash = CF Ending Cash (each year)
+- Extract debt maturity schedule from notes
+- Extract D&A detail or useful life assumptions
+- Note any non-recurring / one-time items to normalize
+
+### Handling Common Filing Variations
+
+| Variation | How to Handle |
+|-----------|---------------|
+| D&A embedded in COGS/SG&A | Pull D&A from Cash Flow Statement |
+| "Other" line items are material | Check notes for breakdown |
+| Restatements | Use restated figures, note in assumptions |
+| Fiscal year ≠ calendar year | Label with fiscal year end (e.g., FYE Jan 2025) |
+| Non-USD reporting currency | Adapt model currency to match filing |