import { FMResult } from '../types'

export interface AnnualKPI {
  year: number
  mrr: number
  arr: number
  customers: number
  arpu: number
  employees: number
  revenuePerEmployee: number
  personnelCosts: number
  totalRevenue: number
  totalCosts: number
  ebit: number
  ebitMargin: number
  taxes: number
  netIncome: number
  serverCostPerCustomer: number
  grossMargin: number
  burnRate: number
  runway: number | null
  cashBalance: number
}

const TAX_RATE = 0.30 // ~30% Körperschaftsteuer + Gewerbesteuer + Soli

/**
 * Aggregates 60 monthly FMResult entries into 5 annual KPI rows (2026–2030).
 * All values are derived — nothing is hardcoded.
 */
export function computeAnnualKPIs(results: FMResult[]): AnnualKPI[] {
  if (!results || results.length === 0) return []

  const years = [2026, 2027, 2028, 2029, 2030]

  return years.map(year => {
    const yearResults = results.filter(r => r.year === year)
    if (yearResults.length === 0) {
      return emptyKPI(year)
    }

    const dec = yearResults[yearResults.length - 1] // December snapshot
    const totalRevenue = yearResults.reduce((s, r) => s + r.revenue_eur, 0)
    const personnelCosts = yearResults.reduce((s, r) => s + r.personnel_eur, 0)
    const totalCogs = yearResults.reduce((s, r) => s + r.cogs_eur, 0)
    const totalInfra = yearResults.reduce((s, r) => s + r.infra_eur, 0)
    const totalMarketing = yearResults.reduce((s, r) => s + r.marketing_eur, 0)
    const totalCosts = yearResults.reduce((s, r) => s + r.total_costs_eur, 0)

    const ebit = totalRevenue - totalCosts
    const ebitMargin = totalRevenue > 0 ? (ebit / totalRevenue) * 100 : 0
    const taxes = ebit > 0 ? Math.round(ebit * TAX_RATE) : 0
    const netIncome = ebit - taxes
    const serverCost = dec.total_customers > 0
      ? Math.round((totalInfra / 12) / dec.total_customers)
      : 0

    return {
      year,
      mrr: Math.round(dec.mrr_eur),
      arr: Math.round(dec.arr_eur),
      customers: Math.round(dec.total_customers),
      arpu: dec.total_customers > 0 ? Math.round(dec.mrr_eur / dec.total_customers) : 0,
      employees: Math.round(dec.employees_count),
      revenuePerEmployee: dec.employees_count > 0 ? Math.round(totalRevenue / dec.employees_count) : 0,
      personnelCosts: Math.round(personnelCosts),
      totalRevenue: Math.round(totalRevenue),
      totalCosts: Math.round(totalCosts),
      ebit: Math.round(ebit),
      ebitMargin: Math.round(ebitMargin),
      taxes,
      netIncome: Math.round(netIncome),
      serverCostPerCustomer: serverCost,
      grossMargin: Math.round(dec.gross_margin_pct),
      burnRate: Math.round(dec.burn_rate_eur),
      runway: dec.runway_months > 999 ? null : Math.round(dec.runway_months),
      cashBalance: Math.round(dec.cash_balance_eur),
    }
  })
}

function emptyKPI(year: number): AnnualKPI {
  return {
    year, mrr: 0, arr: 0, customers: 0, arpu: 0, employees: 0,
    revenuePerEmployee: 0, personnelCosts: 0, totalRevenue: 0, totalCosts: 0,
    ebit: 0, ebitMargin: 0, taxes: 0, netIncome: 0,
    serverCostPerCustomer: 0, grossMargin: 0, burnRate: 0, runway: null, cashBalance: 0,
  }
}