Three-Statement Financial Model

Build a fully integrated three-statement financial model for e.g., Tesla Inc.. Key financial data: e.g., Revenue: $96B, Gross Margin: 25%, OpEx: $8B Growth stage: e.g., High-growth / Mature / Turnaround Please provide: 1. Income Statement projection (5 years) with revenue drivers and margin assumptions 2. Balance Sheet projection with working capital, capex, and debt schedules 3. Cash Flow Statement derived from P&L and balance sheet changes 4. Key ratios and metrics (ROE, ROIC, leverage ratios) 5. Circular reference handling (interest expense ↔ debt balance) 6. Assumptions summary and sensitivity table