Shadow P&L Builder

Reverse-engineers a competitor's income statement from public disclosures, press releases, job postings, sell-side research, and industry benchmarks into a fully estimated shadow P&L — with revenue build, cost structure by line, margin waterfall, confidence ratings per assumption, and a sensitivity range. Use when building a competitor cost model, estimating a rival's margins or unit economics, sizing a private competitor's revenue, or preparing competitive intelligence for pricing, M&A, or board strategy discussions.