This document provides step-by-step instructions for executing Task 2 (Financial Modeling) of the initiating-coverage skill.
Purpose: Extract historical financials and build comprehensive Excel financial model with projections and scenarios.
Prerequisites: ⚠️ Verify before starting
Output: Excel Financial Model (.xlsx) with 6 essential tabs:
BEFORE STARTING - CHECK:
Option A: Extract financials directly (most common)
Option B: User has pre-extracted financials
Optional Context:
IF VERIFICATION FAILS: Stop and obtain access to financial statements (10-K or equivalent) before proceeding.
If historical financials are already extracted, skip to Step 2.
For Public Companies:
Download 10-K Filing
Create Historical Financials Excel File
[Company]_Historical_Financials_[Date].xlsxExtract Income Statement (3-5 years)
Extract Cash Flow Statement (3-5 years)
Extract Balance Sheet (3-5 years)
Calculate Historical Metrics
Document Sources and Notes
For Private Companies:
Gather Available Data
Create Simplified Historical File
Verification:
Foundation for projection model is now complete. Proceed to Step 2.
Organize historical data for entry
Calculate historical trends
Note: Assumptions will be documented directly in each tab as blue text inputs, not in a separate tab.
CRITICAL: This is the most important and detailed part of the model.
Create detailed table:
2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
Product Category A
Sub-product A1 XX XX XX XX XX XX XX XX XX
Sub-product A2 XX XX XX XX XX XX XX XX XX
Sub-product A3 XX XX XX XX XX XX XX XX XX
Category A Total XX XX XX XX XX XX XX XX XX
% of Total Rev X% X% X% X% X% X% X% X% X%
YoY Growth % - X% X% X% X% X% X% X% X%
Product Category B
[Similar structure]
[Continue for all product categories]
Services Revenue XX XX XX XX XX XX XX XX XX
Other Revenue XX XX XX XX XX XX XX XX XX
TOTAL REVENUE XX XX XX XX XX XX XX XX XX
Total Revenue Growth % - X% X% X% X% X% X% X% X%
Key Requirements:
Create detailed table:
2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
North America
United States XX XX XX XX XX XX XX XX XX
Canada XX XX XX XX XX XX XX XX XX
Mexico XX XX XX XX XX XX XX XX XX
NA Total XX XX XX XX XX XX XX XX XX
% of Total X% X% X% X% X% X% X% X% X%
YoY Growth % - X% X% X% X% X% X% X% X%
Europe
UK XX XX XX XX XX XX XX XX XX
Germany XX XX XX XX XX XX XX XX XX
France XX XX XX XX XX XX XX XX XX
Other Europe XX XX XX XX XX XX XX XX XX
Europe Total XX XX XX XX XX XX XX XX XX
% of Total X% X% X% X% X% X% X% X% X%
YoY Growth % - X% X% X% X% X% X% X% X%
Asia-Pacific
[Similar structure]
Rest of World
[Similar structure]
TOTAL REVENUE XX XX XX XX XX XX XX XX XX
Verification:
2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
Direct Sales XX XX XX XX XX XX XX XX XX
E-commerce/Online XX XX XX XX XX XX XX XX XX
Wholesale/Partner XX XX XX XX XX XX XX XX XX
Retail Stores
Company-owned stores XX XX XX XX XX XX XX XX XX
Store count XX XX XX XX XX XX XX XX XX
Sales per store XX XX XX XX XX XX XX XX XX
Other Channels XX XX XX XX XX XX XX XX XX
TOTAL REVENUE XX XX XX XX XX XX XX XX XX
Break down COGS components
Link to revenue
Research & Development 2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
R&D Headcount XX XX XX XX XX XX XX XX XX
R&D Comp per head XX XX XX XX XX XX XX XX XX
R&D Personnel Costs XX XX XX XX XX XX XX XX XX
R&D Other Costs XX XX XX XX XX XX XX XX XX
Total R&D XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
Sales & Marketing 2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
S&M Headcount XX XX XX XX XX XX XX XX XX
S&M Comp per head XX XX XX XX XX XX XX XX XX
S&M Personnel Costs XX XX XX XX XX XX XX XX XX
Marketing Spend XX XX XX XX XX XX XX XX XX
S&M Other Costs XX XX XX XX XX XX XX XX XX
Total S&M XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
G&A 2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
G&A Headcount XX XX XX XX XX XX XX XX XX
G&A Comp per head XX XX XX XX XX XX XX XX XX
G&A Personnel Costs XX XX XX XX XX XX XX XX XX
G&A Other Costs XX XX XX XX XX XX XX XX XX
Total G&A XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
Create full P&L with 40-50 line items:
INCOME STATEMENT 2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
REVENUE
[Link to Revenue Model tab]
Total Revenue XX XX XX XX XX XX XX XX XX
YoY Growth % - X% X% X% X% X% X% X% X%
COST OF REVENUE
[Link to COGS breakdown]
Total COGS XX XX XX XX XX XX XX XX XX
GROSS PROFIT XX XX XX XX XX XX XX XX XX
Gross Margin % X% X% X% X% X% X% X% X% X%
OPERATING EXPENSES
Total R&D XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
Total S&M XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
Total G&A XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
Depreciation & Amort. XX XX XX XX XX XX XX XX XX
Total Operating Exp. XX XX XX XX XX XX XX XX XX
% of Revenue X% X% X% X% X% X% X% X% X%
EBITDA XX XX XX XX XX XX XX XX XX
EBITDA Margin % X% X% X% X% X% X% X% X% X%
EBIT XX XX XX XX XX XX XX XX XX
EBIT Margin % X% X% X% X% X% X% X% X% X%
Interest expense (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Interest income XX XX XX XX XX XX XX XX XX
Other income/(expense) XX XX XX XX XX XX XX XX XX
Pre-tax income XX XX XX XX XX XX XX XX XX
Income tax (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Tax rate % X% X% X% X% X% X% X% X% X%
NET INCOME XX XX XX XX XX XX XX XX XX
Net Margin % X% X% X% X% X% X% X% X% X%
SHARES OUTSTANDING
Basic shares (M) XX XX XX XX XX XX XX XX XX
Diluted shares (M) XX XX XX XX XX XX XX XX XX
EARNINGS PER SHARE
Basic EPS $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX
Diluted EPS $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX $X.XX
CASH FLOW STATEMENT 2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
OPERATING ACTIVITIES
Net Income XX XX XX XX XX XX XX XX XX
Adjustments:
Depreciation & Amort. XX XX XX XX XX XX XX XX XX
Stock-based comp XX XX XX XX XX XX XX XX XX
Other non-cash XX XX XX XX XX XX XX XX XX
Changes in WC:
Accounts Receivable (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Inventory (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Accounts Payable XX XX XX XX XX XX XX XX XX
Other working capital (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Cash from Operations XX XX XX XX XX XX XX XX XX
INVESTING ACTIVITIES
Capital Expenditures (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Acquisitions (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Other investing XX XX XX XX XX XX XX XX XX
Cash from Investing (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
FREE CASH FLOW XX XX XX XX XX XX XX XX XX
FCF Margin % X% X% X% X% X% X% X% X% X%
FINANCING ACTIVITIES
Debt issuance XX XX XX XX XX XX XX XX XX
Debt repayment (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Equity issuance XX XX XX XX XX XX XX XX XX
Dividends paid (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Other financing XX XX XX XX XX XX XX XX XX
Cash from Financing XX XX XX XX XX XX XX XX XX
NET CHANGE IN CASH XX XX XX XX XX XX XX XX XX
Beginning Cash XX XX XX XX XX XX XX XX XX
Ending Cash XX XX XX XX XX XX XX XX XX
Create full balance sheet with 35-45 line items:
BALANCE SHEET 2021A 2022A 2023A 2024A 2025E 2026E 2027E 2028E 2029E
ASSETS
Current Assets:
Cash & Equivalents XX XX XX XX XX XX XX XX XX
Accounts Receivable XX XX XX XX XX XX XX XX XX
Inventory XX XX XX XX XX XX XX XX XX
Prepaid expenses XX XX XX XX XX XX XX XX XX
Other current assets XX XX XX XX XX XX XX XX XX
Total Current Assets XX XX XX XX XX XX XX XX XX
Non-Current Assets:
PP&E, gross XX XX XX XX XX XX XX XX XX
Accumulated Depr. (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
PP&E, net XX XX XX XX XX XX XX XX XX
Intangible assets XX XX XX XX XX XX XX XX XX
Goodwill XX XX XX XX XX XX XX XX XX
Other non-current XX XX XX XX XX XX XX XX XX
Total Non-Current XX XX XX XX XX XX XX XX XX
TOTAL ASSETS XX XX XX XX XX XX XX XX XX
LIABILITIES
Current Liabilities:
Accounts Payable XX XX XX XX XX XX XX XX XX
Accrued expenses XX XX XX XX XX XX XX XX XX
Deferred revenue XX XX XX XX XX XX XX XX XX
Current debt XX XX XX XX XX XX XX XX XX
Other current liab. XX XX XX XX XX XX XX XX XX
Total Current Liab. XX XX XX XX XX XX XX XX XX
Non-Current Liabilities:
Long-term debt XX XX XX XX XX XX XX XX XX
Deferred taxes XX XX XX XX XX XX XX XX XX
Other non-current XX XX XX XX XX XX XX XX XX
Total Non-Current Liab. XX XX XX XX XX XX XX XX XX
TOTAL LIABILITIES XX XX XX XX XX XX XX XX XX
EQUITY
Common stock XX XX XX XX XX XX XX XX XX
Additional paid-in XX XX XX XX XX XX XX XX XX
Retained earnings XX XX XX XX XX XX XX XX XX
Treasury stock (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX) (XX)
Other equity XX XX XX XX XX XX XX XX XX
TOTAL EQUITY XX XX XX XX XX XX XX XX XX
TOTAL LIAB + EQUITY XX XX XX XX XX XX XX XX XX
BALANCE CHECK OK OK OK OK OK OK OK OK OK
Balance Check Formula:
Prepare inputs for valuation (Task 3):
DCF INPUTS 2025E 2026E 2027E 2028E 2029E
EBIT XX XX XX XX XX
Tax Rate X% X% X% X% X%
NOPAT XX XX XX XX XX
Add: D&A XX XX XX XX XX
Less: CapEx (XX) (XX) (XX) (XX) (XX)
Less: Chg in NWC (XX) (XX) (XX) (XX) (XX)
UNLEVERED FCF XX XX XX XX XX
Terminal Year Metrics:
2029E Revenue $X,XXX
2029E EBITDA $XXX
2029E EBIT $XXX
2029E Unlevered FCF $XXX
Create three scenarios with different assumptions:
Assumption Bull Base Bear
Revenue CAGR (2025-2029) XX% XX% XX%
Gross Margin 2029E XX% XX% XX%
EBITDA Margin 2029E XX% XX% XX%
CapEx as % of Revenue X% X% X%
[Add other key assumptions]
Metric Bull Base Bear
2029E Revenue ($M) $X,XXX $X,XXX $X,XXX
2029E EBITDA ($M) $XXX $XXX $XXX
2029E EBITDA Margin XX% XX% XX%
2029E Net Income ($M) $XXX $XXX $XXX
2029E EPS $X.XX $X.XX $X.XX
2029E FCF ($M) $XXX $XXX $XXX
2029E FCF Margin XX% XX% XX%
Cumulative FCF 2025-2029 ($M) $XXX $XXX $XXX
Document scenario rationale:
Verify model integrity:
Save the financial model as:
[Company]_Financial_Model_[Date].xlsx
Example: Tesla_Financial_Model_2024-10-27.xlsx
A successful financial model should:
After completing Task 2, the financial model will be used for: