Generated by Pacioli version 45d7c8c (updated 3 years, 1 month ago). Analysis at 2026-06-05T20:38:41+0000 for myAUDTaddress.
Return to
MAIN PAGE
%3
block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,3,1],rulelessRollForward,[],finance:'CashOnHand')
40-Mini Cash Flow Statement rulelessRollForward Cash on Hand, Start
block('http://luca.auditchain.finance/report/role/MiniBalanceSheet',finance:'MiniBalanceSheetHypercube',[1,1,1],set,[],finance:'MiniBalanceSheetSet')
50-Mini Balance Sheet set Mini Balance Sheet [Set]
block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,3,1],rulelessRollForward,[],finance:'CashOnHand')--block('http://luca.auditchain.finance/report/role/MiniBalanceSheet',finance:'MiniBalanceSheetHypercube',[1,1,1],set,[],finance:'MiniBalanceSheetSet')
finance:'CashOnHand'
block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,1,4],rollUp,[calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'OperatingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'InvestingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'FinancingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'ChangesInCash')],finance:'DA')
40-Mini Cash Flow Statement rollUp Changes in Cash
block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,3,1],rulelessRollForward,[],finance:'CashOnHand')--block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,1,4],rollUp,[calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'OperatingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'InvestingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'FinancingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'ChangesInCash')],finance:'DA')
finance:'ChangesInCash'
block('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'MiniIncomeStatementHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'GrossProfit'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBITDA'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBIT'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBT'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'NetIncome')],finance:'Revenue')
30-Mini Income Statement rollUp Net Income
block('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'MiniIncomeStatementHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'GrossProfit'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBITDA'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBIT'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBT'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'NetIncome')],finance:'Revenue')--block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,1,4],rollUp,[calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'OperatingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'InvestingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'FinancingCashFlow'),calculation('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'ChangesInCash')],finance:'DA')
[finance:DA,finance:NetIncome]
block('http://luca.auditchain.finance/report/role/RevenueBuild',finance:'RevenueBuildHypercube',[1,2,1],set,[],finance:'RevenueBuildArithmetic')
10-Revenue Build / Unit Economics set Revenue Build [Arithmetic]
block('http://luca.auditchain.finance/report/role/RevenueBuild',finance:'RevenueBuildHypercube',[1,2,1],set,[],finance:'RevenueBuildArithmetic')--block('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'MiniIncomeStatementHypercube',[1,1,1,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'GrossProfit'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBITDA'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBIT'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'EBT'),calculation('http://luca.auditchain.finance/report/role/MiniIncomeStatement',finance:'NetIncome')],finance:'Revenue')
finance:'Revenue'
block('http://luca.auditchain.finance/report/role/ValuationRatios',finance:'ValuationRatiosHypercube',[1,1,2,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/ValuationRatios',finance:'NetDebt')],finance:'NetDebt')
17-Valuation Ratios rollUp Net Debt
block('http://luca.auditchain.finance/report/role/ValuationRatios',finance:'ValuationRatiosHypercube',[1,1,2,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/ValuationRatios',finance:'NetDebt')],finance:'NetDebt')--block('http://luca.auditchain.finance/report/role/MiniCashFlowStatement',finance:'MiniCashFlowStatementHypercube',[1,1,3,1],rulelessRollForward,[],finance:'CashOnHand')
finance:'CashOnHand'
block('http://luca.auditchain.finance/report/role/ValuationRatios',finance:'ValuationRatiosHypercube',[1,1,2,3],rollUp,[calculation('http://luca.auditchain.finance/report/role/ValuationRatios',finance:'NetDebt')],finance:'NetDebt')--block('http://luca.auditchain.finance/report/role/MiniBalanceSheet',finance:'MiniBalanceSheetHypercube',[1,1,1],set,[],finance:'MiniBalanceSheetSet')
finance:'CashOnHand'
