Market data may be delayed and is provided for informational and educational purposes. Luna1 does not guarantee its accuracy or completeness.
Northstar Technologies. Four regions, four currencies, one consolidated operating story.
| Region | Local growth | USD growth | Op. margin | Margin Δ pp | OpEx Δ | Headcount Δ | CapEx Δ |
|---|---|---|---|---|---|---|---|
| United States | 12.0% | 12.0% | 25.0% | -0.45 | 2.00 | 8 | 1.00 |
| Germany | 8.0% | 3.1% | 24.1% | -0.45 | -0.95 | 5 | 0.80 |
| Mexico | 12.0% | 2.7% | 23.4% | 0.29 | -1.68 | 10 | 0.02 |
| Japan | 4.0% | -3.4% | 18.3% | -2.49 | -1.78 | -2 | -0.07 |
Revenue grew 12.0% in local currency and 12.0% after USD translation. Reported revenue was 2.00m above budget. FX contributed 0.00m to that variance.
Operating expense was 2.00m above budget. Investigate staffing, pricing, and mix before attributing causes.
Revenue grew 8.0% in local currency and 3.1% after USD translation. Reported revenue was 1.60m below budget. FX contributed -2.70m to that variance.
Operating expense was 0.95m below budget. Investigate staffing, pricing, and mix before attributing causes.
Revenue grew 12.0% in local currency and 2.7% after USD translation. Reported revenue was 2.04m below budget. FX contributed -3.36m to that variance.
Operating expense was 1.68m below budget. Investigate staffing, pricing, and mix before attributing causes.
Revenue grew 4.0% in local currency and -3.4% after USD translation. Reported revenue was 3.30m below budget. FX contributed -2.60m to that variance.
Operating expense was 1.78m below budget. Investigate staffing, pricing, and mix before attributing causes.
Commentary is generated from the deterministic model. The model does not infer business causes from variances alone.
Apply a common local revenue growth assumption to Q2 actuals, then move foreign-currency translation rates. This simplified revenue forecast excludes seasonality and does not forecast expenses or profit.
Local revenue, expense, and CapEx amounts are retained. Multiply each by its period-average USD-per-local-unit rate to consolidate.
| Region / currency | Prior rev. | Budget rev. | Actual rev. | Budget OpEx | Actual OpEx | Prior FX | Budget FX | Actual FX | Budget HC | Actual HC | Budget CapEx | Actual CapEx |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| United States / USD | 100 | 110 | 112 | 82 | 84 | 1 | 1 | 1 | 400 | 408 | 9 | 10 |
| Germany / EUR | 50 | 53 | 54 | 40 | 41 | 1.1 | 1.1 | 1.05 | 200 | 205 | 5 | 6 |
| Mexico / MXN | 600 | 650 | 672 | 500 | 515 | 0.06 | 0.06 | 0.055 | 300 | 310 | 50 | 55 |
| Japan / JPY | 5000 | 5300 | 5200 | 4200 | 4250 | 0.007 | 0.007 | 0.0065 | 180 | 178 | 400 | 420 |
Budget variance = actual local revenue × actual FX − budget local revenue × budget FX. Operations = (actual − budget local revenue) × budget FX. FX = actual local revenue × (actual FX − budget FX). Constant-currency growth uses prior-year FX for both years.
Operating profit = revenue − operating expenses. Margin variance = actual margin − budget margin. No intercompany eliminations, tax, debt, depreciation schedules, or confidential data. Quarterly average rates are assumptions, not market quotes.
Source: Luna1 authored fictional case · As of 2026-06-30 · Updated 2026-09-26 · Millions of local currency; headcount in people · Reporting currency USD.