002: AIC Mines (ASX: A1M) three statement model [V1]

NOTE: This project is purely to apply concepts that I have learned from courses and certifications completed and not a formal, independent analyst opinion of any kind.

Find the model here. Any feedback is welcome. Noted cash flow doesn’t balance, refer below. Revisited in V2.

Overview

This model came about as a simple application of learnings from Corporate Finance Institute’s Introduction to 3 Statement Modeling unit.

Please note this does not utilise a life of mine model, I’m either using growth rates and ratios based on historical financials or making up certain assumptions to have numbers to play with.

  • This was my first three statement model. I tried to be a bit clever with some parts of it and got the end and couldn’t balance it. I decided to take the L and get it right on the next one.
  • I later realised I was double counting depreciation in the cash flow reconciliation. Rectified in later models prepared.

Takeaways:

  • I initially tried to prepare this model using only the main statements and realised quite quickly that the detailed notes are important for projecting line items more accurately.
  • As noted, this was the first three statement model I prepared. It is quite messy and I have since simplified and improved the way I set it out in models going forward.

Leave a Comment