Whistl — five-year financial projections
A five-year, three-scenario Excel model for a live AI fintech founded through the UQ iLabs program, projecting FY2027 → FY2031.
- Built the revenue schedule, expense schedule and KPI dashboard, with Bear, Base and Bull scenarios run from a single assumptions toggle.
- Authored and defended every growth, churn, pricing, cost, tax and capital input — including 25% corporate tax and the ATO's 43.5% refundable R&D offset.
- Reviewed the model end to end for consistency across all three financial statements.
- Concluded from ASX and international comparables that the founder's base case overstated growth — the Bear case became the report's central recommendation.