Turn a 10-K into a defensible model.
Drop in an annual report. AI extracts the statements, deterministic TypeScript builds the 3-statement model and DCF, and you export a real Excel workbook. Your files never leave your machine.
- No server upload
- Bring your own key
- Free to run
Step 1 of 4
Start a new analysis
Text-based PDFs work best — annual reports, 10-Ks, or financial statements.
You'll need your own AI key to extract PDFs. It stays in this browser, and a free Gemini key works fine.
Drop your PDFs here
or choose files from your computer. Multiple documents are merged into one model.
How it works
Four steps, no black boxes
Extract
Your key reads the PDF and pulls out the statements, with page citations.
Verify
Every figure is editable. Nothing is hidden — you stay in control of the data.
Model
Deterministic math builds the 3-statement model, DCF and sensitivity grid.
Export
Download a real Excel workbook with seven linked, formatted sheets.
What you get
Built for work you can defend
The AI reads documents. The math is deterministic and auditable.
3-statement model
Projected income statement, balance sheet and cash flow that tie out to the dollar.
DCF & sensitivity
Unlevered FCF, Gordon-growth terminal value, and a WACC × growth heat grid.
Real Excel output
Summary, three statements, DCF, sensitivity and sources — not a CSV dump.
Page citations
Every extracted figure can be traced back to the page it came from.
Private by design
PDFs are parsed in your browser. Your files never touch a server.
Free to run
Static hosting plus bring-your-own-key AI means zero running cost.
No account. No tracking. No server. Just your browser and your key.