AmerNor Copilot

Expansion Simulator

Model tariffs, the peso and Canadian dollar, interest rates, labor and freight against your numbers, then ask the Copilot what it means.

Workspace

Your business

Annual revenueCost of goods (% of revenue)Share of cost of goods imported across a border (%)Share of revenue sold across a border (%)Labor (% of revenue)Freight and logistics (% of revenue)Other operating costs (% of revenue)Interest-bearing debtInterest rate (%)

The scenario

Start from

New tariff on imported inputs (points)0

New tariff on your exports (points)0

Share of export tariff passed to customers (%)50

Volume lost per 1% price rise1

Partner currency vs. yours (%)0

Positive: the partner currency strengthens (your exports earn more, imports cost more).

Interest rate change (points)0

Labor cost change (%)0

Freight cost change (%)0

Results, one year

Line	Today	Scenario	Change
Revenue	10,000,000	10,000,000	+0 (+0.0%)
Gross profit	4,500,000	4,500,000	+0 (+0.0%)
Gross margin	45.0%	45.0%	+0.0 pt
EBITDA	1,300,000	1,300,000	+0 (+0.0%)
Pre-tax profit	1,090,000	1,090,000	+0 (+0.0%)
Profit margin	10.9%	10.9%	+0.0 pt
Operating cash flow (proxy)	1,090,000	1,090,000	+0 (+0.0%)

Simplified one-year model: no tax or inventory effects, linear demand response, and cross-border costs and sales priced in the partner currency. Use it to size a risk, not to file a forecast.

Describe your business in one line (helps the Copilot)