← Files Public Equity InvestingARCHIVED FILE
skills/three-statement-model-builder/scripts/xlsx_writer.py
8.69 KB · Oct 2, 2026 · 00:03 UTC
"""Minimal XLSX writer for three-statement deterministic exports."""
from __future__ import annotations
import re
import zipfile
from pathlib import Path
from typing import Any
from xml.sax.saxutils import escape
def _is_number(value: Any) -> bool:
return isinstance(value, (int, float)) and not isinstance(value, bool) and value == value
def _xlsx_col_ref(col_1idx: int) -> str:
value = ""
col = col_1idx
while col:
col, rem = divmod(col - 1, 26)
value = chr(65 + rem) + value
return value
def _xlsx_cell_ref(row_1idx: int, col_1idx: int) -> str:
return f"{_xlsx_col_ref(col_1idx)}{row_1idx}"
def _xlsx_shared_string(text: str, shared_map: dict[str, int], shared_list: list[str]) -> int:
if text not in shared_map:
shared_map[text] = len(shared_list)
shared_list.append(text)
return shared_map[text]
def sanitize_sheet_name(name: str) -> str:
cleaned = re.sub(r"[][\\/*?:]", "_", str(name))[:31]
return cleaned or "Sheet"
def _cell_xml(
row_1idx: int,
col_1idx: int,
value: Any,
shared_map: dict[str, int],
shared_list: list[str],
) -> str:
if value is None or value == "":
return ""
ref = _xlsx_cell_ref(row_1idx, col_1idx)
if isinstance(value, bool):
return f'<c r="{ref}" t="b"><v>{1 if value else 0}</v></c>'
if _is_number(value):
return f'<c r="{ref}"><v>{float(value)}</v></c>'
idx = _xlsx_shared_string(str(value), shared_map, shared_list)
return f'<c r="{ref}" t="s"><v>{idx}</v></c>'
def _sheet_xml(
rows: list[dict[str, Any]], shared_map: dict[str, int], shared_list: list[str]
) -> str:
if rows:
headers = list(rows[0].keys())
else:
headers = ["message"]
rows = [{"message": "no rows"}]
sheet_rows: list[str] = []
header_cells = "".join(
_cell_xml(1, c, value, shared_map, shared_list) for c, value in enumerate(headers, start=1)
)
sheet_rows.append(f'<row r="1">{header_cells}</row>')
for row_num, row in enumerate(rows, start=2):
cells = "".join(
_cell_xml(row_num, c, row.get(header, ""), shared_map, shared_list)
for c, header in enumerate(headers, start=1)
)
sheet_rows.append(f'<row r="{row_num}">{cells}</row>')
dimension = f"A1:{_xlsx_cell_ref(len(rows) + 1, len(headers))}"
return (
'<?xml version="1.0" encoding="UTF-8" standalone="yes"?>'
'<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" '
'xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships">'
f'<dimension ref="{dimension}"/>'
'<sheetViews><sheetView workbookViewId="0"><pane ySplit="1" topLeftCell="A2" activePane="bottomLeft" state="frozen"/></sheetView></sheetViews>'
"<sheetData>" + "".join(sheet_rows) + "</sheetData>"
"</worksheet>"
)
def _shared_strings_xml(shared_list: list[str]) -> str:
def item_xml(text: str) -> str:
needs_preserve = text[:1].isspace() or text[-1:].isspace()
attr = ' xml:space="preserve"' if needs_preserve else ""
return f"<si><t{attr}>{escape(text)}</t></si>"
return (
'<?xml version="1.0" encoding="UTF-8" standalone="yes"?>'
'<sst xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" '
f'count="{len(shared_list)}" uniqueCount="{len(shared_list)}">'
+ "".join(item_xml(item) for item in shared_list)
+ "</sst>"
)
def _styles_xml() -> str:
return """<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
<styleSheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main">
<fonts count="1"><font><sz val="11"/><color theme="1"/><name val="Calibri"/><family val="2"/></font></fonts>
<fills count="2"><fill><patternFill patternType="none"/></fill><fill><patternFill patternType="gray125"/></fill></fills>
<borders count="1"><border><left/><right/><top/><bottom/><diagonal/></border></borders>
<cellStyleXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0"/></cellStyleXfs>
<cellXfs count="1"><xf numFmtId="0" fontId="0" fillId="0" borderId="0" xfId="0"/></cellXfs>
<cellStyles count="1"><cellStyle name="Normal" xfId="0" builtinId="0"/></cellStyles>
</styleSheet>
"""
def _workbook_parts(sheet_xmls: list[tuple[str, str]]) -> tuple[str, str, str, str]:
workbook_sheets = []
rels = []
content_overrides = []
for idx, (name, _) in enumerate(sheet_xmls, start=1):
workbook_sheets.append(f'<sheet name="{escape(name)}" sheetId="{idx}" r:id="rId{idx}"/>')
rels.append(
f'<Relationship Id="rId{idx}" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/worksheet" Target="worksheets/sheet{idx}.xml"/>'
)
content_overrides.append(
f'<Override PartName="/xl/worksheets/sheet{idx}.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.worksheet+xml"/>'
)
style_rid = len(sheet_xmls) + 1
sst_rid = len(sheet_xmls) + 2
rels.append(
f'<Relationship Id="rId{style_rid}" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/styles" Target="styles.xml"/>'
)
rels.append(
f'<Relationship Id="rId{sst_rid}" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/sharedStrings" Target="sharedStrings.xml"/>'
)
workbook_xml = (
'<?xml version="1.0" encoding="UTF-8" standalone="yes"?>'
'<workbook xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" '
'xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships"><sheets>'
+ "".join(workbook_sheets)
+ "</sheets></workbook>"
)
workbook_rels_xml = (
'<?xml version="1.0" encoding="UTF-8" standalone="yes"?>'
'<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships">'
+ "".join(rels)
+ "</Relationships>"
)
root_rels_xml = """<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
<Relationships xmlns="http://schemas.openxmlformats.org/package/2006/relationships">
<Relationship Id="rId1" Type="http://schemas.openxmlformats.org/officeDocument/2006/relationships/officeDocument" Target="xl/workbook.xml"/>
</Relationships>
"""
content_types_xml = (
'<?xml version="1.0" encoding="UTF-8" standalone="yes"?>'
'<Types xmlns="http://schemas.openxmlformats.org/package/2006/content-types">'
'<Default Extension="rels" ContentType="application/vnd.openxmlformats-package.relationships+xml"/>'
'<Default Extension="xml" ContentType="application/xml"/>'
'<Override PartName="/xl/workbook.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sheet.main+xml"/>'
+ "".join(content_overrides)
+ '<Override PartName="/xl/styles.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.styles+xml"/>'
+ '<Override PartName="/xl/sharedStrings.xml" ContentType="application/vnd.openxmlformats-officedocument.spreadsheetml.sharedStrings+xml"/>'
+ "</Types>"
)
return content_types_xml, root_rels_xml, workbook_xml, workbook_rels_xml
def write_xlsx(
path: Path, sheets: dict[str, list[dict[str, Any]]], sheet_name: str = "Model"
) -> None:
"""Write a minimal multi-sheet .xlsx workbook using only stdlib zip/xml."""
path.parent.mkdir(parents=True, exist_ok=True)
if not sheets:
raise ValueError("No sheets to write")
if isinstance(sheets, list):
sheets = {sheet_name: sheets} # type: ignore[assignment]
shared_map: dict[str, int] = {}
shared_list: list[str] = []
sheet_xmls: list[tuple[str, str]] = []
used_names: set[str] = set()
for raw_name, rows in sheets.items():
name = sanitize_sheet_name(raw_name)
base_name = name
suffix = 1
while name in used_names:
suffix += 1
name = sanitize_sheet_name(f"{base_name[:28]}{suffix}")
used_names.add(name)
sheet_xmls.append((name, _sheet_xml(rows, shared_map, shared_list)))
content_types_xml, root_rels_xml, workbook_xml, workbook_rels_xml = _workbook_parts(sheet_xmls)
with zipfile.ZipFile(path, "w", compression=zipfile.ZIP_DEFLATED) as archive:
archive.writestr("[Content_Types].xml", content_types_xml)
archive.writestr("_rels/.rels", root_rels_xml)
archive.writestr("xl/workbook.xml", workbook_xml)
archive.writestr("xl/_rels/workbook.xml.rels", workbook_rels_xml)
for idx, (_, sheet_xml) in enumerate(sheet_xmls, start=1):
archive.writestr(f"xl/worksheets/sheet{idx}.xml", sheet_xml)
archive.writestr("xl/sharedStrings.xml", _shared_strings_xml(shared_list))
archive.writestr("xl/styles.xml", _styles_xml())
SHA-256: 640749a75db15195336b14fd8b7559735e97cce3a3ac9126ab59d02ce35637c7