← Back to Dashboard
Section B
Deal Architecture
How everything connects — information flow, staged buyer access, and the two-tool structure.
B1
Data Flow & Sources Map
How information flows from source data through Stellaxis models into final deliverables and the two dashboards.
DATA FLOW & SOURCES How Information Flows From Source to Final Deliverable Complete Pending / In Progress Source Data DASHBOARDS DELIVERABLES MODELS SOURCES SELLER Seller Dashboard Portal + Action Items + All Tools BUYER Buyer Data Centre Staged Access: Teaser → CIM → DD → Close Teaser FOLLOWS CIM CIM (25-35 pages) PENDING GREG + PHOTOS Buyer Deal Simulator v2.0 — REFINING Tax Structure Guide COMPLETE Deal Structure Simulator PHASE 3 — PLANNED Kelowna Growth Story COMPLETE Financial Model v8 3 Forecast Scenarios COMPLETE Tax Simulator v3.2 Share vs Asset Cascade PENDING CROWE CONFIRM Deal Strategy WB v6 NPV + Negotiation COMPLETE Severance Worksheet ESA + Common Law COMPLETE Due Diligence Workbook 186 Items · 11 Categories COMPLETE CIM Framework v4 COMPLETE Narrative Foundation v2 COMPLETE LCGE Memo SENT TO CROWE CIM Follow-Up Qs 19 Qs — AWAITING GREG Employee Transition COMPLETE Company P&Ls FY21–FY25 Crowe Tax Workbook Received Feb 13 Driver Validation Greg — Feb 2026 Owner Comp & Perks Verification Pending Property Appraisal $5.8M — 2025 Employee Records 32 staff — Roster + Tenure Market Research 33 Buyer Profiles Crowe Confirmations GRIP · CDA · QSBC — PENDING Photos NOT YET RECEIVED Environmental Assessment Property & Operations STELLAXIS CANADA INC. · MARCH 2026 · CONFIDENTIAL
B2
Interactive Buyer Tools
The deal tools are organized into two separate packages, deployed at different stages. This separation is intentional — Tool 1 lets buyers evaluate the opportunity without exposing deal negotiation mechanics.
Tool 1: Buyer Deal Simulator
Released with CIM
PurposeOperating thesis
AudienceAll qualified buyers
ContentBusiness case & returns
StatusIn Progress
Tool 2: Deal Structure Simulator
Post-LOI Only
PurposeTransaction mechanics
AudienceSelected buyer only
ContentCCA, WC, severance, RE
StatusPhase 3