Atlas
Financials in. Full operating model out.
Atlas parses statements, trial balances and management accounts of any format, normalises them into a clean spine, and builds a fully linked three-statement and LBO model with audit trails on every cell.
3 hrs
To first model
±0.0
Tie-out tolerance
Excel
Native export
Worked example
Project Meridian — industrial services carve-out
5 years of statements, 3 trial balances, management accounts to Nov, 2 debt term sheets
Revenue (LTM)
£184.2M
Reported EBITDA
£26.1M
Entry multiple
9.0x
Debt offered
4.25x senior, SOFR+475
Run log
- Ingest and tie out
5 years of statements mapped to one chart of accounts; trial balances reconciled to the penny.
- Build the three-statement
P&L, balance sheet and cash flow linked, monthly to Nov then quarterly.
- Normalise EBITDA
Carve-out costs, one-off legal and an owner's aircraft charge identified and adjusted.
- Layer the LBO
Both term sheets modelled with covenants, cash sweep and PIK toggle.
- Run sensitivities
441-cell grid on entry multiple × exit multiple × revenue CAGR.
Output
Press run to work this example end to end. Everything below is produced from the input above — sample data, real output shape: three-statement model, lbo + returns, sensitivity grid, audit trail.
Any format ingestion
Scanned PDFs, ragged Excel, foreign GAAP — normalised into one comparable structure.
Linked LBO
Sources and uses, debt schedule, covenant tests and returns waterfall generated and tied out.
Cell-level provenance
Every number traces back to the page and line it came from.
Takes in
- Statements
- Trial balances
- Management accounts
- Debt term sheets
Hands back
- Three-statement model
- LBO + returns
- Sensitivity grid
- Audit trail