{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-broad-credit-capacity", "name": "Example Company", "createdAt": "2026-01-01T00:00:00.000Z", "modifiedAt": "2026-01-01T00:00:00.000Z" }, "view": {}, "workspace": { "scenarioVersion": 2, "core": { "schemaVersion": 1, "modelType": "advanced", "revision": 0, "id": "company-1", "currency": "EUR", "calendar": { "calculation": "annual", "startYear": 2026, "actualYears": 0, "fiscalYearEnd": { "month": 12, "day": 31 } }, "policies": { "basis": "legacy-v1" }, "scope": { "version": 1, "rootEntityId": "entity-1" }, "instruments": {}, "legacy": { "name": "Synthetic Supported Debt", "currency": "EUR", "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2026, "actualYears": 0 }, "opening": { "cash": 20000, "debt": 200000, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": -180000 }, "years": [ { "revenue": 100000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 100000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 80000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 80000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 60000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 60000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0 } ] }, "objects": [], "authority": {}, "nextId": 1, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": true, "credit.capacity": true } }, "financing": { "version": 1, "minimumCash": 0, "automatic": false, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Synthetic committed facility", "type": "revolver", "commitment": 200000, "start": "2026-01-01", "maturity": "2030-01-01", "priority": 1, "status": "committed", "comment": "", "loans": { "facility-1-loan-1": { "id": "facility-1-loan-1", "name": "Synthetic loan", "opening": 200000, "rate": 0, "amortization": 0, "maturity": null, "comment": "", "events": {} } } } } }, "creditAnalysis": { "version": 1, "basis": "reported", "incrementalRate": null, "constraints": { "gross": { "id": "gross", "name": "Gross Debt / EBITDA ceiling", "metric": "grossLeverage", "operator": "<=", "threshold": 3, "active": true }, "net": { "id": "net", "name": "Net Debt / EBITDA ceiling", "metric": "netLeverage", "operator": "<=", "threshold": 2.5, "active": true } }, "covenants": {} } }, "active": "base", "nextObject": 1, "nextScenario": 1, "nextOverride": 1, "whatIf": { "nextId": 1, "transactions": [] }, "scenarios": [ { "id": "base", "name": "Base", "overrides": [] } ] }, "snapshot": { "version": 4, "calculationVersion": 4, "modelSchemaVersion": 1, "generatedAt": "2026-01-01T00:00:00.000Z", "scenarios": [ { "id": "base", "name": "Base", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2027-01-01", "kind": "forecast", "frequency": "annual", "year": 2026, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026E" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" } ], "opening": { "cash": 20000, "debt": 200000, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": -180000 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 99999.99999999994, "growth": null, "grossMargin": 100, "sga": 0, "da": 0, "capex": 99999.99999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -99999.99999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -99999.99999999994, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 99999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 119999.99999999994, "equity": -80000.00000000007, "shareCapital": 0, "retainedEarnings": -180000, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 119999.99999999993, "fcf": 0, "totalCapex": 99999.99999999994, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 200, "roe": null, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 1.8000000000000012, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 99999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 80000, "growth": -19.999999999999954, "grossMargin": 100, "sga": 0, "da": 0, "capex": 80000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 80000, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 80000, "ebit": 80000, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 80000, "tax": 0, "netIncome": 80000, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 80000, "capexOut": -80000, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -80000, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 180000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 200000.00000000003, "equity": -9.254108590539545e-11, "shareCapital": 0, "retainedEarnings": -80000.00000000009, "currentYearNetIncome": 80000, "dividends": 0, "liabilitiesEquity": 199999.9999999999, "fcf": 0, "totalCapex": 80000, "collections": 80000, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 57.14285714285714, "roe": null, "roa": 50, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 2.25, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 180000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 59999.99999999997, "growth": -25.00000000000004, "grossMargin": 100, "sga": 0, "da": 0, "capex": 59999.99999999997, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 59999.99999999997, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 59999.99999999997, "ebit": 59999.99999999997, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 59999.99999999997, "tax": 0, "netIncome": 59999.99999999997, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 59999.99999999997, "capexOut": -59999.99999999997, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -59999.99999999997, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 239999.9999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 259999.9999999999, "equity": 59999.999999999876, "shareCapital": 0, "retainedEarnings": -9.458744898438454e-11, "currentYearNetIncome": 59999.99999999997, "dividends": 0, "liabilitiesEquity": 259999.99999999988, "fcf": 0, "totalCapex": 59999.99999999997, "collections": 59999.99999999997, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 28.571428571428566, "roe": 200.00000000000063, "roa": 26.08695652173912, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 3.0000000000000013, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 239999.9999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "equityIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "buybacksOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2026-01-01": { "revenue": 99999.99999999994, "growth": null, "grossMargin": 100, "sga": 0, "da": 0, "capex": 99999.99999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 99999.99999999994, "tax": 0, "netIncome": 99999.99999999994, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 99999.99999999994, "capexOut": -99999.99999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -99999.99999999994, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 99999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 119999.99999999994, "equity": -80000.00000000007, "shareCapital": 0, "retainedEarnings": -180000, "currentYearNetIncome": 99999.99999999994, "dividends": 0, "liabilitiesEquity": 119999.99999999993, "fcf": 0, "totalCapex": 99999.99999999994, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 200, "roe": null, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 1.8000000000000012, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 99999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 80000, "growth": -19.999999999999954, "grossMargin": 100, "sga": 0, "da": 0, "capex": 80000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 80000, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 80000, "ebit": 80000, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 80000, "tax": 0, "netIncome": 80000, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 80000, "capexOut": -80000, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -80000, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 180000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 200000.00000000003, "equity": -9.254108590539545e-11, "shareCapital": 0, "retainedEarnings": -80000.00000000009, "currentYearNetIncome": 80000, "dividends": 0, "liabilitiesEquity": 199999.9999999999, "fcf": 0, "totalCapex": 80000, "collections": 80000, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 57.14285714285714, "roe": null, "roa": 50, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 2.25, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 180000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 59999.99999999997, "growth": -25.00000000000004, "grossMargin": 100, "sga": 0, "da": 0, "capex": 59999.99999999997, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 59999.99999999997, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 59999.99999999997, "ebit": 59999.99999999997, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 59999.99999999997, "tax": 0, "netIncome": 59999.99999999997, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 59999.99999999997, "capexOut": -59999.99999999997, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -59999.99999999997, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 239999.9999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 259999.9999999999, "equity": 59999.999999999876, "shareCapital": 0, "retainedEarnings": -9.458744898438454e-11, "currentYearNetIncome": 59999.99999999997, "dividends": 0, "liabilitiesEquity": 259999.99999999988, "fcf": 0, "totalCapex": 59999.99999999997, "collections": 59999.99999999997, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 28.571428571428566, "roe": 200.00000000000063, "roa": 26.08695652173912, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 3.0000000000000013, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 239999.9999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.lbo.irr": { "value": null, "unit": "percent", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.moic": { "value": null, "unit": "multiple", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.sponsor": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": {}, "summary": null }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": true, "credit.capacity": true } }, "resolution": { "version": 1, "branches": {} }, "finePeriods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2026-01-05", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-01-01E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-01", "weekId": "2026-W01" }, { "id": "2026-01-05", "start": "2026-01-05", "end": "2026-01-12", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-01-05E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-01", "weekId": "2026-W02" }, { "id": "2026-01-12", "start": "2026-01-12", "end": "2026-01-19", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-01-12E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-01", "weekId": "2026-W03" }, { "id": "2026-01-19", "start": "2026-01-19", "end": "2026-01-26", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-01-19E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-01", "weekId": "2026-W04" }, { "id": "2026-01-26", "start": "2026-01-26", "end": "2026-02-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-01-26E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-01", "weekId": "2026-W05" }, { "id": "2026-02-01", "start": "2026-02-01", "end": "2026-02-02", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-02-01E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-02", "weekId": "2026-W05" }, { "id": "2026-02-02", "start": "2026-02-02", "end": "2026-02-09", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-02-02E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-02", "weekId": "2026-W06" }, { "id": "2026-02-09", "start": "2026-02-09", "end": "2026-02-16", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-02-09E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-02", "weekId": "2026-W07" }, { "id": "2026-02-16", "start": "2026-02-16", "end": "2026-02-23", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-02-16E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-02", "weekId": "2026-W08" }, { "id": "2026-02-23", "start": "2026-02-23", "end": "2026-03-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-02-23E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-02", "weekId": "2026-W09" }, { "id": "2026-03-01", "start": "2026-03-01", "end": "2026-03-02", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-03-01E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-03", "weekId": "2026-W09" }, { "id": "2026-03-02", "start": "2026-03-02", "end": "2026-03-09", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-03-02E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-03", "weekId": "2026-W10" }, { "id": "2026-03-09", "start": "2026-03-09", "end": "2026-03-16", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-03-09E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-03", "weekId": "2026-W11" }, { "id": "2026-03-16", "start": "2026-03-16", "end": "2026-03-23", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-03-16E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-03", "weekId": "2026-W12" }, { "id": "2026-03-23", "start": "2026-03-23", "end": "2026-03-30", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-03-23E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-03", "weekId": "2026-W13" }, { "id": "2026-03-30", "start": "2026-03-30", "end": "2026-04-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 1, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-03-30E", "annualId": "2026-01-01", "quarterId": "2026-Q1", "monthId": "2026-03", "weekId": "2026-W14" }, { "id": "2026-04-01", "start": "2026-04-01", "end": "2026-04-06", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-04-01E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-04", "weekId": "2026-W14" }, { "id": "2026-04-06", "start": "2026-04-06", "end": "2026-04-13", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-04-06E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-04", "weekId": "2026-W15" }, { "id": "2026-04-13", "start": "2026-04-13", "end": "2026-04-20", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-04-13E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-04", "weekId": "2026-W16" }, { "id": "2026-04-20", "start": "2026-04-20", "end": "2026-04-27", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-04-20E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-04", "weekId": "2026-W17" }, { "id": "2026-04-27", "start": "2026-04-27", "end": "2026-05-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-04-27E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-04", "weekId": "2026-W18" }, { "id": "2026-05-01", "start": "2026-05-01", "end": "2026-05-04", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-05-01E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-05", "weekId": "2026-W18" }, { "id": "2026-05-04", "start": "2026-05-04", "end": "2026-05-11", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-05-04E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-05", "weekId": "2026-W19" }, { "id": "2026-05-11", "start": "2026-05-11", "end": "2026-05-18", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-05-11E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-05", "weekId": "2026-W20" }, { "id": "2026-05-18", "start": "2026-05-18", "end": "2026-05-25", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-05-18E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-05", "weekId": "2026-W21" }, { "id": "2026-05-25", "start": "2026-05-25", "end": "2026-06-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-05-25E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-05", "weekId": "2026-W22" }, { "id": "2026-06-01", "start": "2026-06-01", "end": "2026-06-08", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-06-01E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-06", "weekId": "2026-W23" }, { "id": "2026-06-08", "start": "2026-06-08", "end": "2026-06-15", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-06-08E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-06", "weekId": "2026-W24" }, { "id": "2026-06-15", "start": "2026-06-15", "end": "2026-06-22", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-06-15E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-06", "weekId": "2026-W25" }, { "id": "2026-06-22", "start": "2026-06-22", "end": "2026-06-29", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-06-22E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-06", "weekId": "2026-W26" }, { "id": "2026-06-29", "start": "2026-06-29", "end": "2026-07-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 2, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-06-29E", "annualId": "2026-01-01", "quarterId": "2026-Q2", "monthId": "2026-06", "weekId": "2026-W27" }, { "id": "2026-07-01", "start": "2026-07-01", "end": "2026-07-06", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-07-01E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-07", "weekId": "2026-W27" }, { "id": "2026-07-06", "start": "2026-07-06", "end": "2026-07-13", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-07-06E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-07", "weekId": "2026-W28" }, { "id": "2026-07-13", "start": "2026-07-13", "end": "2026-07-20", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-07-13E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-07", "weekId": "2026-W29" }, { "id": "2026-07-20", "start": "2026-07-20", "end": "2026-07-27", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-07-20E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-07", "weekId": "2026-W30" }, { "id": "2026-07-27", "start": "2026-07-27", "end": "2026-08-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-07-27E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-07", "weekId": "2026-W31" }, { "id": "2026-08-01", "start": "2026-08-01", "end": "2026-08-03", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-08-01E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-08", "weekId": "2026-W31" }, { "id": "2026-08-03", "start": "2026-08-03", "end": "2026-08-10", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-08-03E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-08", "weekId": "2026-W32" }, { "id": "2026-08-10", "start": "2026-08-10", "end": "2026-08-17", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-08-10E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-08", "weekId": "2026-W33" }, { "id": "2026-08-17", "start": "2026-08-17", "end": "2026-08-24", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-08-17E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-08", "weekId": "2026-W34" }, { "id": "2026-08-24", "start": "2026-08-24", "end": "2026-08-31", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-08-24E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-08", "weekId": "2026-W35" }, { "id": "2026-08-31", "start": "2026-08-31", "end": "2026-09-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-08-31E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-08", "weekId": "2026-W36" }, { "id": "2026-09-01", "start": "2026-09-01", "end": "2026-09-07", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-09-01E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-09", "weekId": "2026-W36" }, { "id": "2026-09-07", "start": "2026-09-07", "end": "2026-09-14", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-09-07E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-09", "weekId": "2026-W37" }, { "id": "2026-09-14", "start": "2026-09-14", "end": "2026-09-21", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-09-14E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-09", "weekId": "2026-W38" }, { "id": "2026-09-21", "start": "2026-09-21", "end": "2026-09-28", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-09-21E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-09", "weekId": "2026-W39" }, { "id": "2026-09-28", "start": "2026-09-28", "end": "2026-10-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 3, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-09-28E", "annualId": "2026-01-01", "quarterId": "2026-Q3", "monthId": "2026-09", "weekId": "2026-W40" }, { "id": "2026-10-01", "start": "2026-10-01", "end": "2026-10-05", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-10-01E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-10", "weekId": "2026-W40" }, { "id": "2026-10-05", "start": "2026-10-05", "end": "2026-10-12", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-10-05E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-10", "weekId": "2026-W41" }, { "id": "2026-10-12", "start": "2026-10-12", "end": "2026-10-19", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-10-12E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-10", "weekId": "2026-W42" }, { "id": "2026-10-19", "start": "2026-10-19", "end": "2026-10-26", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-10-19E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-10", "weekId": "2026-W43" }, { "id": "2026-10-26", "start": "2026-10-26", "end": "2026-11-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-10-26E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-10", "weekId": "2026-W44" }, { "id": "2026-11-01", "start": "2026-11-01", "end": "2026-11-02", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-11-01E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-11", "weekId": "2026-W44" }, { "id": "2026-11-02", "start": "2026-11-02", "end": "2026-11-09", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-11-02E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-11", "weekId": "2026-W45" }, { "id": "2026-11-09", "start": "2026-11-09", "end": "2026-11-16", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-11-09E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-11", "weekId": "2026-W46" }, { "id": "2026-11-16", "start": "2026-11-16", "end": "2026-11-23", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-11-16E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-11", "weekId": "2026-W47" }, { "id": "2026-11-23", "start": "2026-11-23", "end": "2026-11-30", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-11-23E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-11", "weekId": "2026-W48" }, { "id": "2026-11-30", "start": "2026-11-30", "end": "2026-12-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-11-30E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-11", "weekId": "2026-W49" }, { "id": "2026-12-01", "start": "2026-12-01", "end": "2026-12-07", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-12-01E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W49" }, { "id": "2026-12-07", "start": "2026-12-07", "end": "2026-12-14", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-12-07E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W50" }, { "id": "2026-12-14", "start": "2026-12-14", "end": "2026-12-21", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-12-14E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W51" }, { "id": "2026-12-21", "start": "2026-12-21", "end": "2026-12-28", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-12-21E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W52" }, { "id": "2026-12-28", "start": "2026-12-28", "end": "2027-01-01", "kind": "forecast", "frequency": "stub", "year": 2026, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2026, "fiscalQuarter": 4, "fiscalStart": "2026-01-01", "fiscalEnd": "2027-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2026-12-28E", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W53" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2027-01-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2026-W53" }, { "id": "2027-01-04", "start": "2027-01-04", "end": "2027-01-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-04E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W01" }, { "id": "2027-01-11", "start": "2027-01-11", "end": "2027-01-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-11E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W02" }, { "id": "2027-01-18", "start": "2027-01-18", "end": "2027-01-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-18E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W03" }, { "id": "2027-01-25", "start": "2027-01-25", "end": "2027-02-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-25E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W04" }, { "id": "2027-02-01", "start": "2027-02-01", "end": "2027-02-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W05" }, { "id": "2027-02-08", "start": "2027-02-08", "end": "2027-02-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W06" }, { "id": "2027-02-15", "start": "2027-02-15", "end": "2027-02-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W07" }, { "id": "2027-02-22", "start": "2027-02-22", "end": "2027-03-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W08" }, { "id": "2027-03-01", "start": "2027-03-01", "end": "2027-03-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W09" }, { "id": "2027-03-08", "start": "2027-03-08", "end": "2027-03-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W10" }, { "id": "2027-03-15", "start": "2027-03-15", "end": "2027-03-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W11" }, { "id": "2027-03-22", "start": "2027-03-22", "end": "2027-03-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W12" }, { "id": "2027-03-29", "start": "2027-03-29", "end": "2027-04-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-29E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W13" }, { "id": "2027-04-01", "start": "2027-04-01", "end": "2027-04-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W13" }, { "id": "2027-04-05", "start": "2027-04-05", "end": "2027-04-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-05E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W14" }, { "id": "2027-04-12", "start": "2027-04-12", "end": "2027-04-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-12E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W15" }, { "id": "2027-04-19", "start": "2027-04-19", "end": "2027-04-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-19E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W16" }, { "id": "2027-04-26", "start": "2027-04-26", "end": "2027-05-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-26E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W17" }, { "id": "2027-05-01", "start": "2027-05-01", "end": "2027-05-03", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W17" }, { "id": "2027-05-03", "start": "2027-05-03", "end": "2027-05-10", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-03E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W18" }, { "id": "2027-05-10", "start": "2027-05-10", "end": "2027-05-17", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-10E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W19" }, { "id": "2027-05-17", "start": "2027-05-17", "end": "2027-05-24", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-17E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W20" }, { "id": "2027-05-24", "start": "2027-05-24", "end": "2027-05-31", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-24E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W21" }, { "id": "2027-05-31", "start": "2027-05-31", "end": "2027-06-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-31E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W22" }, { "id": "2027-06-01", "start": "2027-06-01", "end": "2027-06-07", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W22" }, { "id": "2027-06-07", "start": "2027-06-07", "end": "2027-06-14", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-07E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W23" }, { "id": "2027-06-14", "start": "2027-06-14", "end": "2027-06-21", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-14E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W24" }, { "id": "2027-06-21", "start": "2027-06-21", "end": "2027-06-28", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-21E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W25" }, { "id": "2027-06-28", "start": "2027-06-28", "end": "2027-07-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-28E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W26" }, { "id": "2027-07-01", "start": "2027-07-01", "end": "2027-07-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W26" }, { "id": "2027-07-05", "start": "2027-07-05", "end": "2027-07-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-05E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W27" }, { "id": "2027-07-12", "start": "2027-07-12", "end": "2027-07-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-12E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W28" }, { "id": "2027-07-19", "start": "2027-07-19", "end": "2027-07-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-19E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W29" }, { "id": "2027-07-26", "start": "2027-07-26", "end": "2027-08-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-26E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W30" }, { "id": "2027-08-01", "start": "2027-08-01", "end": "2027-08-02", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W30" }, { "id": "2027-08-02", "start": "2027-08-02", "end": "2027-08-09", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-02E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W31" }, { "id": "2027-08-09", "start": "2027-08-09", "end": "2027-08-16", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-09E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W32" }, { "id": "2027-08-16", "start": "2027-08-16", "end": "2027-08-23", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-16E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W33" }, { "id": "2027-08-23", "start": "2027-08-23", "end": "2027-08-30", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-23E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W34" }, { "id": "2027-08-30", "start": "2027-08-30", "end": "2027-09-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-30E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W35" }, { "id": "2027-09-01", "start": "2027-09-01", "end": "2027-09-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W35" }, { "id": "2027-09-06", "start": "2027-09-06", "end": "2027-09-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-06E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W36" }, { "id": "2027-09-13", "start": "2027-09-13", "end": "2027-09-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-13E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W37" }, { "id": "2027-09-20", "start": "2027-09-20", "end": "2027-09-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-20E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W38" }, { "id": "2027-09-27", "start": "2027-09-27", "end": "2027-10-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-27E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W39" }, { "id": "2027-10-01", "start": "2027-10-01", "end": "2027-10-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W39" }, { "id": "2027-10-04", "start": "2027-10-04", "end": "2027-10-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-04E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W40" }, { "id": "2027-10-11", "start": "2027-10-11", "end": "2027-10-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-11E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W41" }, { "id": "2027-10-18", "start": "2027-10-18", "end": "2027-10-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-18E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W42" }, { "id": "2027-10-25", "start": "2027-10-25", "end": "2027-11-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-25E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W43" }, { "id": "2027-11-01", "start": "2027-11-01", "end": "2027-11-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W44" }, { "id": "2027-11-08", "start": "2027-11-08", "end": "2027-11-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-08E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W45" }, { "id": "2027-11-15", "start": "2027-11-15", "end": "2027-11-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-15E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W46" }, { "id": "2027-11-22", "start": "2027-11-22", "end": "2027-11-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-22E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W47" }, { "id": "2027-11-29", "start": "2027-11-29", "end": "2027-12-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-29E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W48" }, { "id": "2027-12-01", "start": "2027-12-01", "end": "2027-12-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W48" }, { "id": "2027-12-06", "start": "2027-12-06", "end": "2027-12-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-06E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W49" }, { "id": "2027-12-13", "start": "2027-12-13", "end": "2027-12-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-13E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W50" }, { "id": "2027-12-20", "start": "2027-12-20", "end": "2027-12-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-20E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W51" }, { "id": "2027-12-27", "start": "2027-12-27", "end": "2028-01-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-27E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W52" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2028-01-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2027-W52" }, { "id": "2028-01-03", "start": "2028-01-03", "end": "2028-01-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-03E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W01" }, { "id": "2028-01-10", "start": "2028-01-10", "end": "2028-01-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-10E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W02" }, { "id": "2028-01-17", "start": "2028-01-17", "end": "2028-01-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-17E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W03" }, { "id": "2028-01-24", "start": "2028-01-24", "end": "2028-01-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-24E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W04" }, { "id": "2028-01-31", "start": "2028-01-31", "end": "2028-02-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-31E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W05" }, { "id": "2028-02-01", "start": "2028-02-01", "end": "2028-02-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W05" }, { "id": "2028-02-07", "start": "2028-02-07", "end": "2028-02-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-07E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W06" }, { "id": "2028-02-14", "start": "2028-02-14", "end": "2028-02-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-14E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W07" }, { "id": "2028-02-21", "start": "2028-02-21", "end": "2028-02-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-21E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W08" }, { "id": "2028-02-28", "start": "2028-02-28", "end": "2028-03-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-28E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W09" }, { "id": "2028-03-01", "start": "2028-03-01", "end": "2028-03-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W09" }, { "id": "2028-03-06", "start": "2028-03-06", "end": "2028-03-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-06E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W10" }, { "id": "2028-03-13", "start": "2028-03-13", "end": "2028-03-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-13E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W11" }, { "id": "2028-03-20", "start": "2028-03-20", "end": "2028-03-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-20E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W12" }, { "id": "2028-03-27", "start": "2028-03-27", "end": "2028-04-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-27E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W13" }, { "id": "2028-04-01", "start": "2028-04-01", "end": "2028-04-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W13" }, { "id": "2028-04-03", "start": "2028-04-03", "end": "2028-04-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-03E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W14" }, { "id": "2028-04-10", "start": "2028-04-10", "end": "2028-04-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-10E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W15" }, { "id": "2028-04-17", "start": "2028-04-17", "end": "2028-04-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-17E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W16" }, { "id": "2028-04-24", "start": "2028-04-24", "end": "2028-05-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-24E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W17" }, { "id": "2028-05-01", "start": "2028-05-01", "end": "2028-05-08", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W18" }, { "id": "2028-05-08", "start": "2028-05-08", "end": "2028-05-15", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-08E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W19" }, { "id": "2028-05-15", "start": "2028-05-15", "end": "2028-05-22", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-15E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W20" }, { "id": "2028-05-22", "start": "2028-05-22", "end": "2028-05-29", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-22E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W21" }, { "id": "2028-05-29", "start": "2028-05-29", "end": "2028-06-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-29E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W22" }, { "id": "2028-06-01", "start": "2028-06-01", "end": "2028-06-05", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W22" }, { "id": "2028-06-05", "start": "2028-06-05", "end": "2028-06-12", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-05E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W23" }, { "id": "2028-06-12", "start": "2028-06-12", "end": "2028-06-19", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-12E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W24" }, { "id": "2028-06-19", "start": "2028-06-19", "end": "2028-06-26", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-19E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W25" }, { "id": "2028-06-26", "start": "2028-06-26", "end": "2028-07-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-26E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W26" }, { "id": "2028-07-01", "start": "2028-07-01", "end": "2028-07-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W26" }, { "id": "2028-07-03", "start": "2028-07-03", "end": "2028-07-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-03E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W27" }, { "id": "2028-07-10", "start": "2028-07-10", "end": "2028-07-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-10E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W28" }, { "id": "2028-07-17", "start": "2028-07-17", "end": "2028-07-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-17E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W29" }, { "id": "2028-07-24", "start": "2028-07-24", "end": "2028-07-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-24E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W30" }, { "id": "2028-07-31", "start": "2028-07-31", "end": "2028-08-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-31E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W31" }, { "id": "2028-08-01", "start": "2028-08-01", "end": "2028-08-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W31" }, { "id": "2028-08-07", "start": "2028-08-07", "end": "2028-08-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-07E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W32" }, { "id": "2028-08-14", "start": "2028-08-14", "end": "2028-08-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-14E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W33" }, { "id": "2028-08-21", "start": "2028-08-21", "end": "2028-08-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-21E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W34" }, { "id": "2028-08-28", "start": "2028-08-28", "end": "2028-09-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-28E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W35" }, { "id": "2028-09-01", "start": "2028-09-01", "end": "2028-09-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W35" }, { "id": "2028-09-04", "start": "2028-09-04", "end": "2028-09-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-04E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W36" }, { "id": "2028-09-11", "start": "2028-09-11", "end": "2028-09-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-11E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W37" }, { "id": "2028-09-18", "start": "2028-09-18", "end": "2028-09-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-18E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W38" }, { "id": "2028-09-25", "start": "2028-09-25", "end": "2028-10-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-25E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W39" }, { "id": "2028-10-01", "start": "2028-10-01", "end": "2028-10-02", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W39" }, { "id": "2028-10-02", "start": "2028-10-02", "end": "2028-10-09", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-02E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W40" }, { "id": "2028-10-09", "start": "2028-10-09", "end": "2028-10-16", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-09E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W41" }, { "id": "2028-10-16", "start": "2028-10-16", "end": "2028-10-23", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-16E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W42" }, { "id": "2028-10-23", "start": "2028-10-23", "end": "2028-10-30", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-23E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W43" }, { "id": "2028-10-30", "start": "2028-10-30", "end": "2028-11-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-30E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W44" }, { "id": "2028-11-01", "start": "2028-11-01", "end": "2028-11-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W44" }, { "id": "2028-11-06", "start": "2028-11-06", "end": "2028-11-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-06E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W45" }, { "id": "2028-11-13", "start": "2028-11-13", "end": "2028-11-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-13E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W46" }, { "id": "2028-11-20", "start": "2028-11-20", "end": "2028-11-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-20E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W47" }, { "id": "2028-11-27", "start": "2028-11-27", "end": "2028-12-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-27E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W48" }, { "id": "2028-12-01", "start": "2028-12-01", "end": "2028-12-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W48" }, { "id": "2028-12-04", "start": "2028-12-04", "end": "2028-12-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-04E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W49" }, { "id": "2028-12-11", "start": "2028-12-11", "end": "2028-12-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-11E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W50" }, { "id": "2028-12-18", "start": "2028-12-18", "end": "2028-12-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-18E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W51" }, { "id": "2028-12-25", "start": "2028-12-25", "end": "2029-01-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-25E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W52" } ], "fineStatements": { "2026-01-01": { "revenue": 1075.268817204301, "growth": null, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.268817204301, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.268817204301, "tax": 0, "netIncome": 1075.268817204301, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.268817204301, "capexOut": -1075.268817204301, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1075.268817204301, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 1075.268817204301, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 21075.2688172043, "equity": -178924.7311827957, "shareCapital": 0, "retainedEarnings": -180000, "currentYearNetIncome": 1075.268817204301, "dividends": 0, "liabilitiesEquity": 21075.268817204313, "fcf": 0, "totalCapex": 1075.268817204301, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 200, "roe": null, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 167.4, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -1.0913936421275139e-11, "investedCapital": 1075.268817204301, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 2956.989247311828, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 22956.989247311827, "equity": -177043.01075268816, "shareCapital": 0, "retainedEarnings": -178924.7311827957, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 22956.989247311838, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 93.33333333333333, "roe": null, "roa": 8.547008547008547, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -1.0913936421275139e-11, "investedCapital": 2956.989247311828, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 4838.709677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 24838.709677419356, "equity": -175161.29032258064, "shareCapital": 0, "retainedEarnings": -177043.01075268816, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 24838.709677419363, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 48.275862068965516, "roe": null, "roa": 7.874015748031496, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -7.275957614183426e-12, "investedCapital": 4838.709677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 6720.430107526882, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 26720.43010752688, "equity": -173279.5698924731, "shareCapital": 0, "retainedEarnings": -175161.29032258064, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 26720.43010752689, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 32.558139534883715, "roe": null, "roa": 7.2992700729927, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -7.275957614183426e-12, "investedCapital": 6720.430107526882, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1612.9032258064517, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1612.9032258064517, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1612.9032258064517, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 8333.333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 28333.333333333336, "equity": -171666.66666666666, "shareCapital": 0, "retainedEarnings": -173279.5698924731, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 28333.333333333343, "fcf": 0, "totalCapex": 1612.9032258064517, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 21.428571428571427, "roe": null, "roa": 5.859375, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 111.6, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -7.275957614183426e-12, "investedCapital": 8333.333333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-01": { "revenue": 297.61904761904765, "growth": -81.54761904761905, "grossMargin": 100, "sga": 0, "da": 0, "capex": 297.61904761904765, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 297.61904761904765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 297.61904761904765, "ebit": 297.61904761904765, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 297.61904761904765, "tax": 0, "netIncome": 297.61904761904765, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 297.61904761904765, "capexOut": -297.61904761904765, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -297.61904761904765, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 8630.952380952382, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 28630.95238095238, "equity": -171369.0476190476, "shareCapital": 0, "retainedEarnings": -171666.66666666666, "currentYearNetIncome": 297.61904761904765, "dividends": 0, "liabilitiesEquity": 28630.952380952396, "fcf": 0, "totalCapex": 297.61904761904765, "collections": 297.61904761904765, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.508771929824561, "roe": null, "roa": 1.044932079414838, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 604.8, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 8630.952380952382, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-02": { "revenue": 2083.3333333333335, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2083.3333333333335, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -2083.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2083.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 10714.285714285716, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 30714.285714285717, "equity": -169285.71428571426, "shareCapital": 0, "retainedEarnings": -171369.0476190476, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 30714.28571428574, "fcf": 0, "totalCapex": 2083.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 21.538461538461537, "roe": null, "roa": 7.021063189568706, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 86.39999999999999, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -2.1827872842550278e-11, "investedCapital": 10714.285714285716, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-09": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2083.3333333333335, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -2083.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2083.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 12797.61904761905, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 32797.61904761905, "equity": -167202.38095238092, "shareCapital": 0, "retainedEarnings": -169285.71428571426, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 32797.61904761908, "fcf": 0, "totalCapex": 2083.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 17.72151898734177, "roe": null, "roa": 6.560449859418931, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 86.39999999999999, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -2.9103830456733704e-11, "investedCapital": 12797.61904761905, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-16": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 2083.3333333333335, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 2083.3333333333335, "tax": 0, "netIncome": 2083.3333333333335, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 2083.3333333333335, "capexOut": -2083.3333333333335, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2083.3333333333335, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 14880.952380952383, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 34880.95238095238, "equity": -165119.04761904757, "shareCapital": 0, "retainedEarnings": -167202.38095238092, "currentYearNetIncome": 2083.3333333333335, "dividends": 0, "liabilitiesEquity": 34880.952380952425, "fcf": 0, "totalCapex": 2083.3333333333335, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 15.053763440860212, "roe": null, "roa": 6.156552330694811, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 86.39999999999999, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 14880.952380952383, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-23": { "revenue": 1785.7142857142862, "growth": -14.285714285714269, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1785.7142857142862, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1785.7142857142862, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1785.7142857142862, "ebit": 1785.7142857142862, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1785.7142857142862, "tax": 0, "netIncome": 1785.7142857142862, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1785.7142857142862, "capexOut": -1785.7142857142862, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1785.7142857142862, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 16666.66666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 36666.66666666667, "equity": -163333.33333333328, "shareCapital": 0, "retainedEarnings": -165119.04761904757, "currentYearNetIncome": 1785.7142857142862, "dividends": 0, "liabilitiesEquity": 36666.666666666715, "fcf": 0, "totalCapex": 1785.7142857142862, "collections": 1785.7142857142862, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 11.320754716981133, "roe": null, "roa": 4.991680532445924, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 100.79999999999997, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 16666.66666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-01": { "revenue": 268.8172043010752, "growth": -84.9462365591398, "grossMargin": 100, "sga": 0, "da": 0, "capex": 268.8172043010752, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.8172043010752, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.8172043010752, "ebit": 268.8172043010752, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.8172043010752, "tax": 0, "netIncome": 268.8172043010752, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.8172043010752, "capexOut": -268.8172043010752, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -268.8172043010752, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 16935.483870967746, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 36935.48387096774, "equity": -163064.5161290322, "shareCapital": 0, "retainedEarnings": -163333.33333333328, "currentYearNetIncome": 268.8172043010752, "dividends": 0, "liabilitiesEquity": 36935.483870967786, "fcf": 0, "totalCapex": 268.8172043010752, "collections": 268.8172043010752, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5999999999999994, "roe": null, "roa": 0.7304601899196491, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 669.6000000000001, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 16935.483870967746, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-02": { "revenue": 1881.7204301075267, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 18817.20430107527, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 38817.20430107527, "equity": -161182.7956989247, "shareCapital": 0, "retainedEarnings": -163064.5161290322, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 38817.20430107531, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 10.526315789473681, "roe": null, "roa": 4.968062455642299, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 18817.20430107527, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-09": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 20698.924731182797, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 40698.92473118279, "equity": -159301.07526881716, "shareCapital": 0, "retainedEarnings": -161182.7956989247, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 40698.92473118284, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 9.523809523809522, "roe": null, "roa": 4.732927653820148, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 20698.924731182797, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-16": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 22580.645161290322, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 42580.64516129032, "equity": -157419.35483870964, "shareCapital": 0, "retainedEarnings": -159301.07526881716, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 42580.64516129036, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 8.695652173913041, "roe": null, "roa": 4.519044544867656, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 22580.645161290322, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-23": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 24462.365591397847, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 44462.365591397844, "equity": -155537.6344086021, "shareCapital": 0, "retainedEarnings": -157419.35483870964, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 44462.36559139789, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 8, "roe": null, "roa": 4.323656578134651, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -4.3655745685100555e-11, "investedCapital": 24462.365591397847, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-30": { "revenue": 537.6344086021509, "growth": -71.4285714285714, "grossMargin": 100, "sga": 0, "da": 0, "capex": 537.6344086021509, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021509, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021509, "ebit": 537.6344086021509, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021509, "tax": 0, "netIncome": 537.6344086021509, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021509, "capexOut": -537.6344086021509, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -537.6344086021509, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 25000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 45000, "equity": -154999.99999999997, "shareCapital": 0, "retainedEarnings": -155537.6344086021, "currentYearNetIncome": 537.6344086021509, "dividends": 0, "liabilitiesEquity": 45000.00000000003, "fcf": 0, "totalCapex": 537.6344086021509, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.1739130434782625, "roe": null, "roa": 1.2019230769230778, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 334.7999999999998, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -2.9103830456733704e-11, "investedCapital": 25000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-01": { "revenue": 1388.8888888888891, "growth": 158.3333333333332, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1388.8888888888891, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888891, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888891, "ebit": 1388.8888888888891, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1388.8888888888891, "tax": 0, "netIncome": 1388.8888888888891, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1388.8888888888891, "capexOut": -1388.8888888888891, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1388.8888888888891, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 26388.88888888889, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 46388.88888888889, "equity": -153611.1111111111, "shareCapital": 0, "retainedEarnings": -154999.99999999997, "currentYearNetIncome": 1388.8888888888891, "dividends": 0, "liabilitiesEquity": 46388.888888888905, "fcf": 0, "totalCapex": 1388.8888888888891, "collections": 1388.8888888888891, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.405405405405406, "roe": null, "roa": 3.0395136778115504, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 129.59999999999997, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -1.4551915228366852e-11, "investedCapital": 26388.88888888889, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-06": { "revenue": 1944.4444444444446, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 28333.333333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 48333.333333333336, "equity": -151666.66666666666, "shareCapital": 0, "retainedEarnings": -153611.1111111111, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 48333.33333333334, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 7.1065989847715745, "roe": null, "roa": 4.105571847507332, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -7.275957614183426e-12, "investedCapital": 28333.333333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-13": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 30277.77777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 50277.77777777778, "equity": -149722.22222222222, "shareCapital": 0, "retainedEarnings": -151666.66666666666, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 50277.77777777778, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 6.635071090047393, "roe": null, "roa": 3.9436619718309855, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 30277.77777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-20": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 32222.222222222226, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 52222.222222222226, "equity": -147777.77777777778, "shareCapital": 0, "retainedEarnings": -149722.22222222222, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 52222.22222222222, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 6.222222222222222, "roe": null, "roa": 3.7940379403794044, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 7.275957614183426e-12, "investedCapital": 32222.222222222226, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-27": { "revenue": 1111.1111111111113, "growth": -42.85714285714285, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1111.1111111111113, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111113, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111113, "ebit": 1111.1111111111113, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.1111111111113, "tax": 0, "netIncome": 1111.1111111111113, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.1111111111113, "capexOut": -1111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 33333.333333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 53333.333333333336, "equity": -146666.66666666666, "shareCapital": 0, "retainedEarnings": -147777.77777777778, "currentYearNetIncome": 1111.1111111111113, "dividends": 0, "liabilitiesEquity": 53333.33333333334, "fcf": 0, "totalCapex": 1111.1111111111113, "collections": 1111.1111111111113, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.389830508474576, "roe": null, "roa": 2.105263157894737, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 161.99999999999997, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": -7.275957614183426e-12, "investedCapital": 33333.333333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-01": { "revenue": 806.4516129032259, "growth": -27.419354838709687, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032259, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032259, "tax": 0, "netIncome": 806.4516129032259, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032259, "capexOut": -806.4516129032259, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -806.4516129032259, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 34139.78494623656, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 54139.78494623656, "equity": -145860.21505376344, "shareCapital": 0, "retainedEarnings": -146666.66666666666, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 54139.784946236556, "fcf": 0, "totalCapex": 806.4516129032259, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.3904382470119523, "roe": null, "roa": 1.500750375187594, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 223.2, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 7.275957614183426e-12, "investedCapital": 34139.78494623656, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 36021.50537634409, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 56021.50537634409, "equity": -143978.49462365592, "shareCapital": 0, "retainedEarnings": -145860.21505376344, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 56021.50537634408, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.363984674329501, "roe": null, "roa": 3.4163006344558324, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 7.275957614183426e-12, "investedCapital": 36021.50537634409, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 37903.22580645161, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 57903.22580645161, "equity": -142096.7741935484, "shareCapital": 0, "retainedEarnings": -143978.49462365592, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 57903.225806451606, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 5.090909090909091, "roe": null, "roa": 3.303445021236432, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 7.275957614183426e-12, "investedCapital": 37903.22580645161, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 39784.94623655914, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 59784.94623655914, "equity": -140215.05376344087, "shareCapital": 0, "retainedEarnings": -142096.7741935484, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 59784.94623655913, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.844290657439446, "roe": null, "roa": 3.197807217907721, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 7.275957614183426e-12, "investedCapital": 39784.94623655914, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075271, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075271, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075271, "ebit": 1881.7204301075271, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075271, "tax": 0, "netIncome": 1881.7204301075271, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075271, "capexOut": -1881.7204301075271, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075271, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 41666.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 61666.666666666664, "equity": -138333.33333333334, "shareCapital": 0, "retainedEarnings": -140215.05376344087, "currentYearNetIncome": 1881.7204301075271, "dividends": 0, "liabilitiesEquity": 61666.66666666666, "fcf": 0, "totalCapex": 1881.7204301075271, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.620462046204621, "roe": null, "roa": 3.0987162461266053, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714284, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 7.275957614183426e-12, "investedCapital": 41666.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-01": { "revenue": 1944.4444444444443, "growth": 3.3333333333333215, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 43611.11111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 63611.11111111111, "equity": -136388.8888888889, "shareCapital": 0, "retainedEarnings": -138333.33333333334, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 63611.111111111095, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.560260586319218, "roe": null, "roa": 3.104212860310421, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 43611.11111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-08": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 45555.555555555555, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 65555.55555555556, "equity": -134444.44444444447, "shareCapital": 0, "retainedEarnings": -136388.8888888889, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 65555.55555555553, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.361370716510904, "roe": null, "roa": 3.010752688172043, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 45555.555555555555, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-15": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 47500, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 67500, "equity": -132500.00000000003, "shareCapital": 0, "retainedEarnings": -134444.44444444447, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 67499.99999999997, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.17910447761194, "roe": null, "roa": 2.9227557411273484, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 47500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-22": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 49444.444444444445, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 69444.44444444444, "equity": -130555.55555555559, "shareCapital": 0, "retainedEarnings": -132500.00000000003, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 69444.44444444441, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.011461318051576, "roe": null, "roa": 2.839756592292089, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 49444.444444444445, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-29": { "revenue": 555.5555555555547, "growth": -71.42857142857146, "grossMargin": 100, "sga": 0, "da": 0, "capex": 555.5555555555547, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555547, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555547, "ebit": 555.5555555555547, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 555.5555555555547, "tax": 0, "netIncome": 555.5555555555547, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 555.5555555555547, "capexOut": -555.5555555555547, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -555.5555555555547, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 50000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 70000, "equity": -130000.00000000003, "shareCapital": 0, "retainedEarnings": -130555.55555555559, "currentYearNetIncome": 555.5555555555547, "dividends": 0, "liabilitiesEquity": 69999.99999999997, "fcf": 0, "totalCapex": 555.5555555555547, "collections": 555.5555555555547, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1173184357541883, "roe": null, "roa": 0.796812749003983, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 324.00000000000045, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 50000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-01": { "revenue": 1344.0860215053765, "growth": 141.9354838709681, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1344.0860215053765, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053765, "ebit": 1344.0860215053765, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053765, "tax": 0, "netIncome": 1344.0860215053765, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053765, "capexOut": -1344.0860215053765, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1344.0860215053765, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 51344.086021505376, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 71344.08602150538, "equity": -128655.91397849465, "shareCapital": 0, "retainedEarnings": -130000.00000000003, "currentYearNetIncome": 1344.0860215053765, "dividends": 0, "liabilitiesEquity": 71344.08602150535, "fcf": 0, "totalCapex": 1344.0860215053765, "collections": 1344.0860215053765, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.6525198938992043, "roe": null, "roa": 1.9018638265500192, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 133.92, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 51344.086021505376, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-06": { "revenue": 1881.720430107527, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 53225.8064516129, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 73225.80645161291, "equity": -126774.19354838712, "shareCapital": 0, "retainedEarnings": -128655.91397849465, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 73225.80645161288, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.5989717223650386, "roe": null, "roa": 2.6031982149497956, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 53225.8064516129, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-13": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 55107.52688172043, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 75107.52688172043, "equity": -124892.4731182796, "shareCapital": 0, "retainedEarnings": -126774.19354838712, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 75107.5268817204, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.4739454094292808, "roe": null, "roa": 2.537151141718014, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 55107.52688172043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-20": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 56989.24731182795, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 76989.24731182796, "equity": -123010.75268817207, "shareCapital": 0, "retainedEarnings": -124892.4731182796, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 76989.24731182793, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.357314148681055, "roe": null, "roa": 2.4743725698126546, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 56989.24731182795, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142858, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1344.0860215053763, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1344.0860215053763, "tax": 0, "netIncome": 1344.0860215053763, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1344.0860215053763, "capexOut": -1344.0860215053763, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1344.0860215053763, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 58333.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 78333.33333333333, "equity": -121666.66666666669, "shareCapital": 0, "retainedEarnings": -123010.75268817207, "currentYearNetIncome": 1344.0860215053763, "dividends": 0, "liabilitiesEquity": 78333.33333333331, "fcf": 0, "totalCapex": 1344.0860215053763, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.331002331002331, "roe": null, "roa": 1.7307026652821047, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 133.92000000000002, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 58333.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-01": { "revenue": 537.6344086021505, "growth": -60, "grossMargin": 100, "sga": 0, "da": 0, "capex": 537.6344086021505, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021505, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021505, "ebit": 537.6344086021505, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 537.6344086021505, "tax": 0, "netIncome": 537.6344086021505, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 537.6344086021505, "capexOut": -537.6344086021505, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -537.6344086021505, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 58870.96774193548, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 78870.96774193548, "equity": -121129.03225806453, "shareCapital": 0, "retainedEarnings": -121666.66666666669, "currentYearNetIncome": 537.6344086021505, "dividends": 0, "liabilitiesEquity": 78870.96774193547, "fcf": 0, "totalCapex": 537.6344086021505, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9174311926605505, "roe": null, "roa": 0.6839945280437756, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 334.8, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 58870.96774193548, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 60752.688172043, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 80752.68817204301, "equity": -119247.311827957, "shareCapital": 0, "retainedEarnings": -121129.03225806453, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 80752.688172043, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.146067415730337, "roe": null, "roa": 2.3576961940047156, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 60752.688172043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 62634.40860215053, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 82634.40860215054, "equity": -117365.59139784948, "shareCapital": 0, "retainedEarnings": -119247.311827957, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 82634.40860215052, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.050108932461874, "roe": null, "roa": 2.303389272787101, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 62634.40860215053, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 64516.12903225805, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 84516.12903225806, "equity": -115483.87096774195, "shareCapital": 0, "retainedEarnings": -117365.59139784948, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 84516.12903225805, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.9598308668076116, "roe": null, "roa": 2.251527822450949, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 64516.12903225805, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 66397.84946236559, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 86397.84946236559, "equity": -113602.15053763443, "shareCapital": 0, "retainedEarnings": -115483.87096774195, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 86397.84946236557, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.874743326488707, "roe": null, "roa": 2.2019502988361124, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 66397.84946236559, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 268.81720430107544, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107544, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107544, "ebit": 268.81720430107544, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 268.81720430107544, "tax": 0, "netIncome": 268.81720430107544, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 268.81720430107544, "capexOut": -268.81720430107544, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -268.81720430107544, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 66666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 86666.66666666666, "equity": -113333.33333333336, "shareCapital": 0, "retainedEarnings": -113602.15053763443, "currentYearNetIncome": 268.81720430107544, "dividends": 0, "liabilitiesEquity": 86666.66666666664, "fcf": 0, "totalCapex": 268.81720430107544, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4040404040404043, "roe": null, "roa": 0.3106554830692764, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 669.5999999999996, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 66666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-01": { "revenue": 1666.6666666666665, "growth": 519.9999999999995, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666665, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666665, "ebit": 1666.6666666666665, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.6666666666665, "tax": 0, "netIncome": 1666.6666666666665, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.6666666666665, "capexOut": -1666.6666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1666.6666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 68333.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 88333.33333333333, "equity": -111666.66666666669, "shareCapital": 0, "retainedEarnings": -113333.33333333336, "currentYearNetIncome": 1666.6666666666665, "dividends": 0, "liabilitiesEquity": 88333.33333333331, "fcf": 0, "totalCapex": 1666.6666666666665, "collections": 1666.6666666666665, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.4691358024691357, "roe": null, "roa": 1.9047619047619047, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 108.00000000000001, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 68333.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-07": { "revenue": 1944.4444444444443, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 70277.77777777777, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 90277.77777777777, "equity": -109722.22222222225, "shareCapital": 0, "retainedEarnings": -111666.66666666669, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 90277.77777777775, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.80561122244489, "roe": null, "roa": 2.177293934681182, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 70277.77777777777, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-14": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 72222.2222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 92222.2222222222, "equity": -107777.77777777781, "shareCapital": 0, "retainedEarnings": -109722.22222222225, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 92222.22222222219, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.729044834307993, "roe": null, "roa": 2.1308980213089805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 72222.2222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-21": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444443, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444443, "tax": 0, "netIncome": 1944.4444444444443, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444443, "capexOut": -1944.4444444444443, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444443, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 74166.66666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 94166.66666666664, "equity": -105833.33333333337, "shareCapital": 0, "retainedEarnings": -107777.77777777781, "currentYearNetIncome": 1944.4444444444443, "dividends": 0, "liabilitiesEquity": 94166.66666666663, "fcf": 0, "totalCapex": 1944.4444444444443, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.656546489563568, "roe": null, "roa": 2.086438152011923, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 74166.66666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-28": { "revenue": 833.333333333333, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.333333333333, "ebit": 833.333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.333333333333, "tax": 0, "netIncome": 833.333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.333333333333, "capexOut": -833.333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -833.333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 74999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 94999.99999999997, "equity": -105000.00000000004, "shareCapital": 0, "retainedEarnings": -105833.33333333337, "currentYearNetIncome": 833.333333333333, "dividends": 0, "liabilitiesEquity": 94999.99999999996, "fcf": 0, "totalCapex": 833.333333333333, "collections": 833.333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1173184357541899, "roe": null, "roa": 0.8810572687224669, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 216.00000000000009, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 74999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-01": { "revenue": 1075.268817204301, "growth": 29.03225806451617, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.268817204301, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.268817204301, "tax": 0, "netIncome": 1075.268817204301, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.268817204301, "capexOut": -1075.268817204301, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1075.268817204301, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 76075.26881720427, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 96075.26881720427, "equity": -103924.73118279575, "shareCapital": 0, "retainedEarnings": -105000.00000000004, "currentYearNetIncome": 1075.268817204301, "dividends": 0, "liabilitiesEquity": 96075.26881720425, "fcf": 0, "totalCapex": 1075.268817204301, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4234875444839863, "roe": null, "roa": 1.1254924029262807, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 167.4, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 76075.26881720427, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 77956.9892473118, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 97956.9892473118, "equity": -102043.01075268822, "shareCapital": 0, "retainedEarnings": -103924.73118279575, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 97956.98924731178, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.443280977312392, "roe": null, "roa": 1.9395954558049329, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 77956.9892473118, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 79838.70967741932, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 99838.70967741932, "equity": -100161.2903225807, "shareCapital": 0, "retainedEarnings": -102043.01075268822, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 99838.7096774193, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.385008517887565, "roe": null, "roa": 1.9026909486273451, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 79838.70967741932, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.720430107527, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.720430107527, "tax": 0, "netIncome": 1881.720430107527, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.720430107527, "capexOut": -1881.720430107527, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.720430107527, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 81720.43010752684, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 101720.43010752684, "equity": -98279.56989247317, "shareCapital": 0, "retainedEarnings": -100161.2903225807, "currentYearNetIncome": 1881.720430107527, "dividends": 0, "liabilitiesEquity": 101720.43010752683, "fcf": 0, "totalCapex": 1881.720430107527, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.329450915141432, "roe": null, "roa": 1.867164577220593, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 81720.43010752684, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1612.9032258064517, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064517, "tax": 0, "netIncome": 1612.9032258064517, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064517, "capexOut": -1612.9032258064517, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1612.9032258064517, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 83333.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 103333.3333333333, "equity": -96666.66666666672, "shareCapital": 0, "retainedEarnings": -98279.56989247317, "currentYearNetIncome": 1612.9032258064517, "dividends": 0, "liabilitiesEquity": 103333.33333333328, "fcf": 0, "totalCapex": 1612.9032258064517, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9543973941368087, "roe": null, "roa": 1.573151546932355, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 111.6, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 83333.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-01": { "revenue": 277.77777777777777, "growth": -82.77777777777777, "grossMargin": 100, "sga": 0, "da": 0, "capex": 277.77777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.77777777777777, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.77777777777777, "ebit": 277.77777777777777, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.77777777777777, "tax": 0, "netIncome": 277.77777777777777, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.77777777777777, "capexOut": -277.77777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -277.77777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 83611.11111111108, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 103611.11111111108, "equity": -96388.88888888893, "shareCapital": 0, "retainedEarnings": -96666.66666666672, "currentYearNetIncome": 277.77777777777777, "dividends": 0, "liabilitiesEquity": 103611.11111111107, "fcf": 0, "totalCapex": 277.77777777777777, "collections": 277.77777777777777, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3327787021630617, "roe": null, "roa": 0.26845637583892623, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 648, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 83611.11111111108, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-02": { "revenue": 1944.4444444444446, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 85555.55555555552, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 105555.55555555552, "equity": -94444.4444444445, "shareCapital": 0, "retainedEarnings": -96388.88888888893, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 105555.5555555555, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.298850574712645, "roe": null, "roa": 1.8592297476759636, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 85555.55555555552, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-09": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 87499.99999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 107499.99999999996, "equity": -92500.00000000006, "shareCapital": 0, "retainedEarnings": -94444.4444444445, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 107499.99999999994, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.2471910112359565, "roe": null, "roa": 1.8252933507170805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 87499.99999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-16": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 89444.4444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 109444.4444444444, "equity": -90555.55555555562, "shareCapital": 0, "retainedEarnings": -92500.00000000006, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 109444.44444444438, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.197802197802199, "roe": null, "roa": 1.7925736235595398, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 89444.4444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-23": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1944.4444444444446, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1944.4444444444446, "tax": 0, "netIncome": 1944.4444444444446, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1944.4444444444446, "capexOut": -1944.4444444444446, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1944.4444444444446, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 91388.88888888883, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 111388.88888888883, "equity": -88611.11111111118, "shareCapital": 0, "retainedEarnings": -90555.55555555562, "currentYearNetIncome": 1944.4444444444446, "dividends": 0, "liabilitiesEquity": 111388.88888888882, "fcf": 0, "totalCapex": 1944.4444444444446, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.150537634408604, "roe": null, "roa": 1.761006289308177, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 92.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 91388.88888888883, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-30": { "revenue": 277.7777777777783, "growth": -85.7142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 277.7777777777783, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777783, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777783, "ebit": 277.7777777777783, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 277.7777777777783, "tax": 0, "netIncome": 277.7777777777783, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 277.7777777777783, "capexOut": -277.7777777777783, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -277.7777777777783, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 91666.66666666661, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 111666.66666666661, "equity": -88333.3333333334, "shareCapital": 0, "retainedEarnings": -88611.11111111118, "currentYearNetIncome": 277.7777777777783, "dividends": 0, "liabilitiesEquity": 111666.6666666666, "fcf": 0, "totalCapex": 277.7777777777783, "collections": 277.7777777777783, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.30349013657056223, "roe": null, "roa": 0.24906600249066058, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 647.9999999999989, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 91666.66666666661, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-01": { "revenue": 1612.9032258064515, "growth": 480.6451612903214, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1612.9032258064515, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064515, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064515, "ebit": 1612.9032258064515, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1612.9032258064515, "tax": 0, "netIncome": 1612.9032258064515, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1612.9032258064515, "capexOut": -1612.9032258064515, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1612.9032258064515, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 93279.56989247307, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 113279.56989247307, "equity": -86720.43010752695, "shareCapital": 0, "retainedEarnings": -88333.3333333334, "currentYearNetIncome": 1612.9032258064515, "dividends": 0, "liabilitiesEquity": 113279.56989247305, "fcf": 0, "totalCapex": 1612.9032258064515, "collections": 1612.9032258064515, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.7441860465116286, "roe": null, "roa": 1.4340344168260044, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 111.60000000000001, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 93279.56989247307, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-07": { "revenue": 1881.7204301075267, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 95161.2903225806, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 115161.2903225806, "equity": -84838.70967741942, "shareCapital": 0, "retainedEarnings": -86720.43010752695, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 115161.29032258058, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9971469329529252, "roe": null, "roa": 1.647446457990116, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 95161.2903225806, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-14": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 97043.01075268812, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 117043.01075268812, "equity": -82956.9892473119, "shareCapital": 0, "retainedEarnings": -84838.70967741942, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 117043.0107526881, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9580419580419588, "roe": null, "roa": 1.6207455429497575, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 97043.01075268812, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-21": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1881.7204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1881.7204301075267, "tax": 0, "netIncome": 1881.7204301075267, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1881.7204301075267, "capexOut": -1881.7204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1881.7204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 98924.73118279564, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 118924.73118279564, "equity": -81075.26881720437, "shareCapital": 0, "retainedEarnings": -82956.9892473119, "currentYearNetIncome": 1881.7204301075267, "dividends": 0, "liabilitiesEquity": 118924.73118279563, "fcf": 0, "totalCapex": 1881.7204301075267, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9204389574759955, "roe": null, "roa": 1.5948963317384375, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 95.65714285714287, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 98924.73118279564, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-28": { "revenue": 1075.2688172043, "growth": -42.85714285714292, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.2688172043, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043, "ebit": 1075.2688172043, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043, "tax": 0, "netIncome": 1075.2688172043, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043, "capexOut": -1075.2688172043, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1075.2688172043, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 99999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 119999.99999999994, "equity": -80000.00000000007, "shareCapital": 0, "retainedEarnings": -81075.26881720437, "currentYearNetIncome": 1075.2688172043, "dividends": 0, "liabilitiesEquity": 119999.99999999993, "fcf": 0, "totalCapex": 1075.2688172043, "collections": 1075.2688172043, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0810810810810805, "roe": null, "roa": 0.9000900090008994, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 167.40000000000018, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 99999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 645.1612903225806, "growth": -39.999999999999936, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225806, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225806, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225806, "ebit": 645.1612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 645.1612903225806, "tax": 0, "netIncome": 645.1612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 645.1612903225806, "capexOut": -645.1612903225806, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -645.1612903225806, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 100645.16129032252, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 120645.16129032252, "equity": -79354.8387096775, "shareCapital": 0, "retainedEarnings": -80000.00000000007, "currentYearNetIncome": 645.1612903225806, "dividends": 0, "liabilitiesEquity": 120645.1612903225, "fcf": 0, "totalCapex": 645.1612903225806, "collections": 645.1612903225806, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6430868167202576, "roe": null, "roa": 0.5361930294906169, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 279, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 100645.16129032252, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 1505.3763440860216, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 102150.53763440854, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 122150.53763440854, "equity": -77849.46236559148, "shareCapital": 0, "retainedEarnings": -79354.8387096775, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 122150.53763440852, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.484623541887594, "roe": null, "roa": 1.240035429583703, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 102150.53763440854, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 103655.91397849456, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 123655.91397849456, "equity": -76344.08602150546, "shareCapital": 0, "retainedEarnings": -77849.46236559148, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 123655.91397849454, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4629049111807744, "roe": null, "roa": 1.2248468941382336, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 103655.91397849456, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 105161.29032258058, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 125161.29032258058, "equity": -74838.70967741944, "shareCapital": 0, "retainedEarnings": -76344.08602150546, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 125161.29032258056, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4418125643666335, "roe": null, "roa": 1.2100259291270534, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 105161.29032258058, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 1505.3763440860212, "growth": -3.3306690738754696e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860212, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860212, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860212, "ebit": 1505.3763440860212, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860212, "tax": 0, "netIncome": 1505.3763440860212, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860212, "capexOut": -1505.3763440860212, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860212, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 106666.6666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 126666.6666666666, "equity": -73333.33333333342, "shareCapital": 0, "retainedEarnings": -74838.70967741944, "currentYearNetIncome": 1505.3763440860212, "dividends": 0, "liabilitiesEquity": 126666.66666666658, "fcf": 0, "totalCapex": 1505.3763440860212, "collections": 1505.3763440860212, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4213197969543152, "roe": null, "roa": 1.195559350982067, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.5714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 106666.6666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 1666.6666666666667, "growth": 10.714285714285744, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.6666666666667, "tax": 0, "netIncome": 1666.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.6666666666667, "capexOut": -1666.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1666.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 108333.33333333327, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 128333.33333333327, "equity": -71666.66666666674, "shareCapital": 0, "retainedEarnings": -73333.33333333342, "currentYearNetIncome": 1666.6666666666667, "dividends": 0, "liabilitiesEquity": 128333.33333333326, "fcf": 0, "totalCapex": 1666.6666666666667, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5503875968992256, "roe": null, "roa": 1.3071895424836608, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 108, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 108333.33333333327, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 1666.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.6666666666667, "tax": 0, "netIncome": 1666.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.6666666666667, "capexOut": -1666.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1666.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 109999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 129999.99999999994, "equity": -70000.00000000007, "shareCapital": 0, "retainedEarnings": -71666.66666666674, "currentYearNetIncome": 1666.6666666666667, "dividends": 0, "liabilitiesEquity": 129999.99999999993, "fcf": 0, "totalCapex": 1666.6666666666667, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5267175572519094, "roe": null, "roa": 1.290322580645162, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 108, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 109999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 1666.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.6666666666667, "tax": 0, "netIncome": 1666.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.6666666666667, "capexOut": -1666.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1666.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 111666.66666666661, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 131666.66666666663, "equity": -68333.3333333334, "shareCapital": 0, "retainedEarnings": -70000.00000000007, "currentYearNetIncome": 1666.6666666666667, "dividends": 0, "liabilitiesEquity": 131666.6666666666, "fcf": 0, "totalCapex": 1666.6666666666667, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5037593984962414, "roe": null, "roa": 1.273885350318472, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 108, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 111666.66666666661, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 1666.666666666667, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.666666666667, "ebit": 1666.666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1666.666666666667, "tax": 0, "netIncome": 1666.666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1666.666666666667, "capexOut": -1666.666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1666.666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 113333.33333333328, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 133333.33333333328, "equity": -66666.66666666673, "shareCapital": 0, "retainedEarnings": -68333.3333333334, "currentYearNetIncome": 1666.666666666667, "dividends": 0, "liabilitiesEquity": 133333.33333333326, "fcf": 0, "totalCapex": 1666.666666666667, "collections": 1666.666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4814814814814825, "roe": null, "roa": 1.2578616352201266, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 107.99999999999999, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 113333.33333333328, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 1505.3763440860214, "growth": -9.677419354838735, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 114838.7096774193, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 134838.7096774193, "equity": -65161.29032258071, "shareCapital": 0, "retainedEarnings": -66666.66666666673, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 134838.70967741928, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3195098963242229, "roe": null, "roa": 1.1226944667201286, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 114838.7096774193, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 116344.08602150533, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 136344.08602150533, "equity": -63655.91397849469, "shareCapital": 0, "retainedEarnings": -65161.29032258071, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 136344.0860215053, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.3023255813953492, "roe": null, "roa": 1.1102299762093581, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 116344.08602150533, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 117849.46236559135, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 137849.46236559135, "equity": -62150.53763440867, "shareCapital": 0, "retainedEarnings": -63655.91397849469, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 137849.46236559132, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2855831037649224, "roe": null, "roa": 1.0980392156862748, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 117849.46236559135, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 119354.83870967737, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 139354.83870967737, "equity": -60645.16129032265, "shareCapital": 0, "retainedEarnings": -62150.53763440867, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 139354.83870967734, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2692656391659116, "roe": null, "roa": 1.0861132660977504, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 119354.83870967737, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 645.1612903225805, "growth": -57.14285714285715, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225805, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225805, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225805, "ebit": 645.1612903225805, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 645.1612903225805, "tax": 0, "netIncome": 645.1612903225805, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 645.1612903225805, "capexOut": -645.1612903225805, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -645.1612903225805, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 119999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 139999.99999999994, "equity": -60000.000000000065, "shareCapital": 0, "retainedEarnings": -60645.16129032265, "currentYearNetIncome": 645.1612903225805, "dividends": 0, "liabilitiesEquity": 139999.99999999994, "fcf": 0, "totalCapex": 645.1612903225805, "collections": 645.1612903225805, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5390835579514826, "roe": null, "roa": 0.4618937644341801, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 279.00000000000006, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 119999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 888.8888888888889, "growth": 37.77777777777782, "grossMargin": 100, "sga": 0, "da": 0, "capex": 888.8888888888889, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 888.8888888888889, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 888.8888888888889, "ebit": 888.8888888888889, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 888.8888888888889, "tax": 0, "netIncome": 888.8888888888889, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 888.8888888888889, "capexOut": -888.8888888888889, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -888.8888888888889, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 120888.88888888883, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 140888.88888888882, "equity": -59111.111111111175, "shareCapital": 0, "retainedEarnings": -60000.000000000065, "currentYearNetIncome": 888.8888888888889, "dividends": 0, "liabilitiesEquity": 140888.88888888882, "fcf": 0, "totalCapex": 888.8888888888889, "collections": 888.8888888888889, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7380073800738012, "roe": null, "roa": 0.6329113924050637, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 202.5, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 120888.88888888883, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 1555.5555555555557, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 122444.4444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 142444.44444444438, "equity": -57555.55555555562, "shareCapital": 0, "retainedEarnings": -59111.111111111175, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 142444.44444444438, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2785388127853887, "roe": null, "roa": 1.098039215686275, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 122444.4444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 123999.99999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 143999.99999999994, "equity": -56000.000000000065, "shareCapital": 0, "retainedEarnings": -57555.55555555562, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 143999.99999999994, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2623985572587921, "roe": null, "roa": 1.0861132660977508, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 123999.99999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 125555.55555555552, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 145555.5555555555, "equity": -54444.44444444451, "shareCapital": 0, "retainedEarnings": -56000.000000000065, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 145555.5555555555, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2466607301869996, "roe": null, "roa": 1.0744435917114357, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 125555.55555555552, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1111.1111111111113, "growth": -28.57142857142856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1111.1111111111113, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111113, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111113, "ebit": 1111.1111111111113, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.1111111111113, "tax": 0, "netIncome": 1111.1111111111113, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.1111111111113, "capexOut": -1111.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1111.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 126666.66666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 146666.66666666663, "equity": -53333.3333333334, "shareCapital": 0, "retainedEarnings": -54444.44444444451, "currentYearNetIncome": 1111.1111111111113, "dividends": 0, "liabilitiesEquity": 146666.6666666666, "fcf": 0, "totalCapex": 1111.1111111111113, "collections": 1111.1111111111113, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8810572687224674, "roe": null, "roa": 0.760456273764259, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 161.99999999999997, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 126666.66666666663, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 430.10752688172045, "growth": -61.290322580645174, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.10752688172045, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 430.10752688172045, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 430.10752688172045, "ebit": 430.10752688172045, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 430.10752688172045, "tax": 0, "netIncome": 430.10752688172045, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 430.10752688172045, "capexOut": -430.10752688172045, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -430.10752688172045, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 127096.77419354835, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 147096.77419354836, "equity": -52903.22580645168, "shareCapital": 0, "retainedEarnings": -53333.3333333334, "currentYearNetIncome": 430.10752688172045, "dividends": 0, "liabilitiesEquity": 147096.7741935483, "fcf": 0, "totalCapex": 430.10752688172045, "collections": 430.10752688172045, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3389830508474577, "roe": null, "roa": 0.2928257686676428, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 418.5, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 127096.77419354835, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 1505.3763440860216, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 128602.15053763437, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 148602.15053763438, "equity": -51397.84946236566, "shareCapital": 0, "retainedEarnings": -52903.22580645168, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 148602.15053763433, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.177460050462574, "roe": null, "roa": 1.0181818181818185, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 128602.15053763437, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 130107.52688172039, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 150107.5268817204, "equity": -49892.47311827964, "shareCapital": 0, "retainedEarnings": -51397.84946236566, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 150107.52688172035, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1637572734829598, "roe": null, "roa": 1.0079193664506843, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 130107.52688172039, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 131612.90322580643, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 151612.90322580643, "equity": -48387.09677419362, "shareCapital": 0, "retainedEarnings": -49892.47311827964, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 151612.90322580637, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.150369761709121, "roe": null, "roa": 0.9978617248752675, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 131612.90322580643, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 133118.27956989245, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 153118.27956989245, "equity": -46881.7204301076, "shareCapital": 0, "retainedEarnings": -48387.09677419362, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 153118.2795698924, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.137286758732738, "roe": null, "roa": 0.9880028228652085, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 133118.27956989245, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 215.05376344086017, "growth": -85.71428571428572, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.05376344086017, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 215.05376344086017, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 215.05376344086017, "ebit": 215.05376344086017, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 215.05376344086017, "tax": 0, "netIncome": 215.05376344086017, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 215.05376344086017, "capexOut": -215.05376344086017, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -215.05376344086017, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 133333.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 153333.3333333333, "equity": -46666.66666666674, "shareCapital": 0, "retainedEarnings": -46881.7204301076, "currentYearNetIncome": 215.05376344086017, "dividends": 0, "liabilitiesEquity": 153333.33333333326, "fcf": 0, "totalCapex": 215.05376344086017, "collections": 215.05376344086017, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16142050040355124, "roe": null, "roa": 0.14035087719298245, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 837.0000000000002, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 133333.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 1333.3333333333333, "growth": 520.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1333.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1333.3333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1333.3333333333333, "ebit": 1333.3333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1333.3333333333333, "tax": 0, "netIncome": 1333.3333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1333.3333333333333, "capexOut": -1333.3333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1333.3333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 134666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 154666.66666666666, "equity": -45333.3333333334, "shareCapital": 0, "retainedEarnings": -46666.66666666674, "currentYearNetIncome": 1333.3333333333333, "dividends": 0, "liabilitiesEquity": 154666.6666666666, "fcf": 0, "totalCapex": 1333.3333333333333, "collections": 1333.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9950248756218906, "roe": null, "roa": 0.8658008658008658, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 135, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 134666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 1555.5555555555554, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555554, "tax": 0, "netIncome": 1555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555554, "capexOut": -1555.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 136222.22222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 156222.22222222222, "equity": -43777.77777777785, "shareCapital": 0, "retainedEarnings": -45333.3333333334, "currentYearNetIncome": 1555.5555555555554, "dividends": 0, "liabilitiesEquity": 156222.22222222216, "fcf": 0, "totalCapex": 1555.5555555555554, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1484823625922889, "roe": null, "roa": 1.0007147962830591, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428572, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 136222.22222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555554, "tax": 0, "netIncome": 1555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555554, "capexOut": -1555.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 137777.77777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 157777.77777777778, "equity": -42222.22222222229, "shareCapital": 0, "retainedEarnings": -43777.77777777785, "currentYearNetIncome": 1555.5555555555554, "dividends": 0, "liabilitiesEquity": 157777.7777777777, "fcf": 0, "totalCapex": 1555.5555555555554, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1354420113544201, "roe": null, "roa": 0.9907997169143664, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428572, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 137777.77777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555554, "tax": 0, "netIncome": 1555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555554, "capexOut": -1555.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 139333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 159333.33333333334, "equity": -40666.66666666674, "shareCapital": 0, "retainedEarnings": -42222.22222222229, "currentYearNetIncome": 1555.5555555555554, "dividends": 0, "liabilitiesEquity": 159333.33333333326, "fcf": 0, "totalCapex": 1555.5555555555554, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.1226944667201282, "roe": null, "roa": 0.9810791871058162, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428572, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 139333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 666.6666666666661, "growth": -57.14285714285718, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666661, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 666.6666666666661, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 666.6666666666661, "ebit": 666.6666666666661, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 666.6666666666661, "tax": 0, "netIncome": 666.6666666666661, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 666.6666666666661, "capexOut": -666.6666666666661, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -666.6666666666661, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 140000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 160000, "equity": -40000.00000000007, "shareCapital": 0, "retainedEarnings": -40666.66666666674, "currentYearNetIncome": 666.6666666666661, "dividends": 0, "liabilitiesEquity": 159999.99999999994, "fcf": 0, "totalCapex": 666.6666666666661, "collections": 666.6666666666661, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4773269689737465, "roe": null, "roa": 0.4175365344467637, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 270.0000000000002, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 140000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 860.2150537634409, "growth": 29.03225806451626, "grossMargin": 100, "sga": 0, "da": 0, "capex": 860.2150537634409, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 860.2150537634409, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 860.2150537634409, "ebit": 860.2150537634409, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 860.2150537634409, "tax": 0, "netIncome": 860.2150537634409, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 860.2150537634409, "capexOut": -860.2150537634409, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -860.2150537634409, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 140860.21505376344, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 160860.21505376344, "equity": -39139.78494623663, "shareCapital": 0, "retainedEarnings": -40000.00000000007, "currentYearNetIncome": 860.2150537634409, "dividends": 0, "liabilitiesEquity": 160860.21505376336, "fcf": 0, "totalCapex": 860.2150537634409, "collections": 860.2150537634409, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6125574272588055, "roe": null, "roa": 0.5361930294906165, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 209.25, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 140860.21505376344, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 1505.3763440860216, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 142365.59139784946, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 162365.59139784946, "equity": -37634.40860215061, "shareCapital": 0, "retainedEarnings": -39139.78494623663, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 162365.59139784938, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0630220197418376, "roe": null, "roa": 0.9314703925482368, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 142365.59139784946, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 143870.96774193548, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 163870.96774193548, "equity": -36129.03225806459, "shareCapital": 0, "retainedEarnings": -37634.40860215061, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 163870.9677419354, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.051840721262209, "roe": null, "roa": 0.922874093605801, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 143870.96774193548, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 145376.3440860215, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 165376.3440860215, "equity": -34623.65591397857, "shareCapital": 0, "retainedEarnings": -36129.03225806459, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 165376.34408602142, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0408921933085502, "roe": null, "roa": 0.9144350097975181, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 145376.3440860215, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1290.322580645161, "growth": -14.285714285714313, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1290.322580645161, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1290.322580645161, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1290.322580645161, "ebit": 1290.322580645161, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1290.322580645161, "tax": 0, "netIncome": 1290.322580645161, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1290.322580645161, "capexOut": -1290.322580645161, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1290.322580645161, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 146666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 166666.66666666666, "equity": -33333.33333333341, "shareCapital": 0, "retainedEarnings": -34623.65591397857, "currentYearNetIncome": 1290.322580645161, "dividends": 0, "liabilitiesEquity": 166666.6666666666, "fcf": 0, "totalCapex": 1290.322580645161, "collections": 1290.322580645161, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8836524300441825, "roe": null, "roa": 0.7772020725388599, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 139.50000000000003, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 146666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 215.05376344086022, "growth": -83.33333333333333, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.05376344086022, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 215.05376344086022, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 215.05376344086022, "ebit": 215.05376344086022, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 215.05376344086022, "tax": 0, "netIncome": 215.05376344086022, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 215.05376344086022, "capexOut": -215.05376344086022, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -215.05376344086022, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 146881.72043010753, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 166881.72043010753, "equity": -33118.27956989255, "shareCapital": 0, "retainedEarnings": -33333.33333333341, "currentYearNetIncome": 215.05376344086022, "dividends": 0, "liabilitiesEquity": 166881.72043010744, "fcf": 0, "totalCapex": 215.05376344086022, "collections": 215.05376344086022, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.14652014652014655, "roe": null, "roa": 0.1289490651192779, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 837, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 146881.72043010753, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 1505.3763440860216, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 148387.09677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 168387.09677419355, "equity": -31612.903225806527, "shareCapital": 0, "retainedEarnings": -33118.27956989255, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 168387.09677419346, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0196649672250546, "roe": null, "roa": 0.8980115458627326, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 148387.09677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 149892.47311827957, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 169892.47311827957, "equity": -30107.526881720507, "shareCapital": 0, "retainedEarnings": -31612.903225806527, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 169892.47311827948, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.009372746935833, "roe": null, "roa": 0.8900190718372537, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 149892.47311827957, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 151397.8494623656, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 171397.8494623656, "equity": -28602.150537634487, "shareCapital": 0, "retainedEarnings": -30107.526881720507, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 171397.8494623655, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9992862241256246, "roe": null, "roa": 0.8821676118462509, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 151397.8494623656, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 152903.2258064516, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 172903.2258064516, "equity": -27096.774193548466, "shareCapital": 0, "retainedEarnings": -28602.150537634487, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 172903.22580645152, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9893992932862192, "roe": null, "roa": 0.8744534665833855, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 152903.2258064516, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 430.1075268817194, "growth": -71.4285714285715, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.1075268817194, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 430.1075268817194, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 430.1075268817194, "ebit": 430.1075268817194, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 430.1075268817194, "tax": 0, "netIncome": 430.1075268817194, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 430.1075268817194, "capexOut": -430.1075268817194, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -430.1075268817194, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 153333.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 173333.3333333333, "equity": -26666.666666666748, "shareCapital": 0, "retainedEarnings": -27096.774193548466, "currentYearNetIncome": 430.1075268817194, "dividends": 0, "liabilitiesEquity": 173333.33333333326, "fcf": 0, "totalCapex": 430.1075268817194, "collections": 430.1075268817194, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2808988764044938, "roe": null, "roa": 0.24844720496894354, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 418.50000000000097, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 153333.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1111.1111111111109, "growth": 158.33333333333388, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1111.1111111111109, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111109, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111109, "ebit": 1111.1111111111109, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1111.1111111111109, "tax": 0, "netIncome": 1111.1111111111109, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1111.1111111111109, "capexOut": -1111.1111111111109, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1111.1111111111109, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 154444.44444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 174444.44444444444, "equity": -25555.55555555564, "shareCapital": 0, "retainedEarnings": -26666.666666666748, "currentYearNetIncome": 1111.1111111111109, "dividends": 0, "liabilitiesEquity": 174444.44444444435, "fcf": 0, "totalCapex": 1111.1111111111109, "collections": 1111.1111111111109, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7220216606498194, "roe": null, "roa": 0.6389776357827475, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 162.00000000000003, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 154444.44444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 1555.5555555555554, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555554, "tax": 0, "netIncome": 1555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555554, "capexOut": -1555.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 156000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 176000, "equity": -24000.000000000084, "shareCapital": 0, "retainedEarnings": -25555.55555555564, "currentYearNetIncome": 1555.5555555555554, "dividends": 0, "liabilitiesEquity": 175999.9999999999, "fcf": 0, "totalCapex": 1555.5555555555554, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0021474588403723, "roe": null, "roa": 0.8877615726062142, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428572, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 156000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555554, "tax": 0, "netIncome": 1555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555554, "capexOut": -1555.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 157555.55555555556, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 177555.55555555556, "equity": -22444.44444444453, "shareCapital": 0, "retainedEarnings": -24000.000000000084, "currentYearNetIncome": 1555.5555555555554, "dividends": 0, "liabilitiesEquity": 177555.55555555547, "fcf": 0, "totalCapex": 1555.5555555555554, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9922041105598864, "roe": null, "roa": 0.8799497171590194, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428572, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 157555.55555555556, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555554, "tax": 0, "netIncome": 1555.5555555555554, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555554, "capexOut": -1555.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 159111.11111111112, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 179111.11111111112, "equity": -20888.888888888974, "shareCapital": 0, "retainedEarnings": -22444.44444444453, "currentYearNetIncome": 1555.5555555555554, "dividends": 0, "liabilitiesEquity": 179111.11111111104, "fcf": 0, "totalCapex": 1555.5555555555554, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.982456140350877, "roe": null, "roa": 0.8722741433021806, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428572, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 159111.11111111112, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 888.8888888888887, "growth": -42.85714285714286, "grossMargin": 100, "sga": 0, "da": 0, "capex": 888.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 888.8888888888887, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 888.8888888888887, "ebit": 888.8888888888887, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 888.8888888888887, "tax": 0, "netIncome": 888.8888888888887, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 888.8888888888887, "capexOut": -888.8888888888887, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -888.8888888888887, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 160000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 180000, "equity": -20000.000000000087, "shareCapital": 0, "retainedEarnings": -20888.888888888978, "currentYearNetIncome": 888.8888888888887, "dividends": 0, "liabilitiesEquity": 179999.9999999999, "fcf": 0, "totalCapex": 888.8888888888887, "collections": 888.8888888888887, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5571030640668522, "roe": null, "roa": 0.4950495049504949, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 202.50000000000006, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 645.1612903225806, "growth": -27.419354838709666, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225806, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225806, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225806, "ebit": 645.1612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 645.1612903225806, "tax": 0, "netIncome": 645.1612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 645.1612903225806, "capexOut": -645.1612903225806, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -645.1612903225806, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 160645.16129032258, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 180645.16129032258, "equity": -19354.838709677508, "shareCapital": 0, "retainedEarnings": -20000.000000000087, "currentYearNetIncome": 645.1612903225806, "dividends": 0, "liabilitiesEquity": 180645.1612903225, "fcf": 0, "totalCapex": 645.1612903225806, "collections": 645.1612903225806, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4024144869215292, "roe": null, "roa": 0.35778175313059035, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 279, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160645.16129032258, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 1505.3763440860216, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 162150.5376344086, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 182150.5376344086, "equity": -17849.462365591487, "shareCapital": 0, "retainedEarnings": -19354.838709677508, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 182150.5376344085, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.932711525649567, "roe": null, "roa": 0.8298755186721992, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 162150.5376344086, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 163655.91397849462, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 183655.91397849462, "equity": -16344.086021505465, "shareCapital": 0, "retainedEarnings": -17849.462365591487, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 183655.91397849453, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9240924092409243, "roe": null, "roa": 0.823045267489712, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 163655.91397849462, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860216, "tax": 0, "netIncome": 1505.3763440860216, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860216, "capexOut": -1505.3763440860216, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860216, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 165161.29032258064, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 185161.29032258064, "equity": -14838.709677419443, "shareCapital": 0, "retainedEarnings": -16344.086021505465, "currentYearNetIncome": 1505.3763440860216, "dividends": 0, "liabilitiesEquity": 185161.29032258055, "fcf": 0, "totalCapex": 1505.3763440860216, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9156311314584697, "roe": null, "roa": 0.8163265306122449, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142857, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 165161.29032258064, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 1505.3763440860212, "growth": -3.3306690738754696e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860212, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860212, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860212, "ebit": 1505.3763440860212, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860212, "tax": 0, "netIncome": 1505.3763440860212, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860212, "capexOut": -1505.3763440860212, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860212, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 166666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 186666.66666666666, "equity": -13333.333333333423, "shareCapital": 0, "retainedEarnings": -14838.709677419443, "currentYearNetIncome": 1505.3763440860212, "dividends": 0, "liabilitiesEquity": 186666.66666666657, "fcf": 0, "totalCapex": 1505.3763440860212, "collections": 1505.3763440860212, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9073233959818534, "roe": null, "roa": 0.8097165991902833, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.5714285714286, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 166666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 1555.5555555555557, "growth": 3.333333333333366, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 168222.22222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 188222.22222222222, "equity": -11777.777777777868, "shareCapital": 0, "retainedEarnings": -13333.333333333423, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 188222.22222222213, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9289980092899802, "roe": null, "roa": 0.8298755186721992, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 168222.22222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 169777.77777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 189777.77777777778, "equity": -10222.222222222314, "shareCapital": 0, "retainedEarnings": -11777.777777777868, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 189777.7777777777, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9204470742932283, "roe": null, "roa": 0.823045267489712, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 169777.77777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 171333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 191333.33333333334, "equity": -8666.666666666759, "shareCapital": 0, "retainedEarnings": -10222.222222222314, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 191333.33333333326, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9120521172638436, "roe": null, "roa": 0.8163265306122449, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 171333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1555.5555555555557, "tax": 0, "netIncome": 1555.5555555555557, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1555.5555555555557, "capexOut": -1555.5555555555557, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1555.5555555555557, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 172888.8888888889, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 192888.8888888889, "equity": -7111.111111111203, "shareCapital": 0, "retainedEarnings": -8666.666666666759, "currentYearNetIncome": 1555.5555555555557, "dividends": 0, "liabilitiesEquity": 192888.8888888888, "fcf": 0, "totalCapex": 1555.5555555555557, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9038089089735314, "roe": null, "roa": 0.8097165991902834, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 115.71428571428571, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 172888.8888888889, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 444.44444444444434, "growth": -71.42857142857144, "grossMargin": 100, "sga": 0, "da": 0, "capex": 444.44444444444434, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 444.44444444444434, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 444.44444444444434, "ebit": 444.44444444444434, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 444.44444444444434, "tax": 0, "netIncome": 444.44444444444434, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 444.44444444444434, "capexOut": -444.44444444444434, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -444.44444444444434, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 173333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 193333.33333333334, "equity": -6666.666666666759, "shareCapital": 0, "retainedEarnings": -7111.111111111203, "currentYearNetIncome": 444.44444444444434, "dividends": 0, "liabilitiesEquity": 193333.33333333326, "fcf": 0, "totalCapex": 444.44444444444434, "collections": 444.44444444444434, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2567394094993581, "roe": null, "roa": 0.23014959723820475, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 405.0000000000001, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 173333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1075.2688172043008, "growth": 141.93548387096774, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.2688172043008, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043008, "tax": 0, "netIncome": 1075.2688172043008, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043008, "capexOut": -1075.2688172043008, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1075.2688172043008, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 174408.60215053766, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 194408.60215053766, "equity": -5591.397849462458, "shareCapital": 0, "retainedEarnings": -6666.666666666759, "currentYearNetIncome": 1075.2688172043008, "dividends": 0, "liabilitiesEquity": 194408.60215053754, "fcf": 0, "totalCapex": 1075.2688172043008, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6184291898577611, "roe": null, "roa": 0.554631170271769, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 167.40000000000003, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 174408.60215053766, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 1505.3763440860214, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 175913.97849462368, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 195913.97849462368, "equity": -4086.021505376437, "shareCapital": 0, "retainedEarnings": -5591.397849462458, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 195913.97849462356, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8594229588704726, "roe": null, "roa": 0.7713498622589531, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 175913.97849462368, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 177419.3548387097, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 197419.3548387097, "equity": -2580.6451612904157, "shareCapital": 0, "retainedEarnings": -4086.021505376437, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 197419.35483870958, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8520998174071818, "roe": null, "roa": 0.7654455986878074, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 177419.3548387097, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1505.3763440860214, "tax": 0, "netIncome": 1505.3763440860214, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1505.3763440860214, "capexOut": -1505.3763440860214, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1505.3763440860214, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 178924.73118279572, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 198924.73118279572, "equity": -1075.2688172043943, "shareCapital": 0, "retainedEarnings": -2580.6451612904157, "currentYearNetIncome": 1505.3763440860214, "dividends": 0, "liabilitiesEquity": 198924.7311827956, "fcf": 0, "totalCapex": 1505.3763440860214, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.8449004224502111, "roe": null, "roa": 0.7596310363537708, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 119.57142857142858, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 178924.73118279572, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1075.2688172043017, "growth": -28.571428571428527, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.2688172043017, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043017, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043017, "ebit": 1075.2688172043017, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1075.2688172043017, "tax": 0, "netIncome": 1075.2688172043017, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1075.2688172043017, "capexOut": -1075.2688172043017, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1075.2688172043017, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 180000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 200000.00000000003, "equity": -9.254108590539545e-11, "shareCapital": 0, "retainedEarnings": -1075.2688172043943, "currentYearNetIncome": 1075.2688172043017, "dividends": 0, "liabilitiesEquity": 199999.9999999999, "fcf": 0, "totalCapex": 1075.2688172043017, "collections": 1075.2688172043017, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5991611743559021, "roe": null, "roa": 0.5390835579514828, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 167.3999999999999, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 180000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 322.5806451612903, "growth": -70.00000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 322.5806451612903, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 322.5806451612903, "ebit": 322.5806451612903, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 322.5806451612903, "tax": 0, "netIncome": 322.5806451612903, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 322.5806451612903, "capexOut": -322.5806451612903, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.5806451612903, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 180322.58064516133, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 200322.58064516133, "equity": 322.58064516119776, "shareCapital": 0, "retainedEarnings": -9.254108590539545e-11, "currentYearNetIncome": 322.5806451612903, "dividends": 0, "liabilitiesEquity": 200322.5806451612, "fcf": 0, "totalCapex": 322.5806451612903, "collections": 322.5806451612903, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.17905102954341987, "roe": 200.00000000011477, "roa": 0.16116035455278, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 558, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 180322.58064516133, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 1129.032258064516, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 181451.61290322585, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 201451.61290322585, "equity": 1451.6129032257138, "shareCapital": 0, "retainedEarnings": 322.5806451611977, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 201451.6129032257, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6241640659830583, "roe": 127.27272727274055, "roa": 0.5620232838217583, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 181451.61290322585, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 182580.64516129036, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 202580.64516129036, "equity": 2580.64516129023, "shareCapital": 0, "retainedEarnings": 1451.612903225714, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 202580.64516129022, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6202924235711119, "roe": 56.00000000000257, "roa": 0.558882235528942, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 182580.64516129036, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 183709.67741935488, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 203709.67741935488, "equity": 3709.6774193547462, "shareCapital": 0, "retainedEarnings": 2580.64516129023, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 203709.67741935473, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6164685160722148, "roe": 35.89743589743695, "roa": 0.5557761016276299, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 183709.67741935488, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 184838.7096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 204838.7096774194, "equity": 4838.709677419262, "shareCapital": 0, "retainedEarnings": 3709.6774193547462, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 204838.70967741928, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6126914660831508, "roe": 26.415094339623213, "roa": 0.5527043031977891, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 184838.7096774194, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 161.2903225806458, "growth": -85.71428571428565, "grossMargin": 100, "sga": 0, "da": 0, "capex": 161.2903225806458, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 161.2903225806458, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 161.2903225806458, "ebit": 161.2903225806458, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 161.2903225806458, "tax": 0, "netIncome": 161.2903225806458, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 161.2903225806458, "capexOut": -161.2903225806458, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.2903225806458, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 185000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 205000.00000000003, "equity": 4999.999999999908, "shareCapital": 0, "retainedEarnings": 4838.709677419262, "currentYearNetIncome": 161.2903225806458, "dividends": 0, "liabilitiesEquity": 204999.9999999999, "fcf": 0, "totalCapex": 161.2903225806458, "collections": 161.2903225806458, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08722197993894495, "roe": 3.278688524590238, "roa": 0.07870916961826084, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 1115.9999999999955, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 185000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 1034.4827586206898, "growth": 541.3793103448251, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1034.4827586206898, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1034.4827586206898, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1034.4827586206898, "ebit": 1034.4827586206898, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1034.4827586206898, "tax": 0, "netIncome": 1034.4827586206898, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1034.4827586206898, "capexOut": -1034.4827586206898, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1034.4827586206898, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 186034.48275862072, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 206034.48275862072, "equity": 6034.482758620597, "shareCapital": 0, "retainedEarnings": 4999.999999999907, "currentYearNetIncome": 1034.4827586206898, "dividends": 0, "liabilitiesEquity": 206034.4827586206, "fcf": 0, "totalCapex": 1034.4827586206898, "collections": 1034.4827586206898, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5576208178438662, "roe": 18.750000000000313, "roa": 0.5033557046979865, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 173.99999999999997, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 186034.48275862072, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 1206.896551724138, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1206.896551724138, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1206.896551724138, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1206.896551724138, "ebit": 1206.896551724138, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1206.896551724138, "tax": 0, "netIncome": 1206.896551724138, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1206.896551724138, "capexOut": -1206.896551724138, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1206.896551724138, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 187241.37931034487, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 207241.37931034487, "equity": 7241.379310344735, "shareCapital": 0, "retainedEarnings": 6034.482758620597, "currentYearNetIncome": 1206.896551724138, "dividends": 0, "liabilitiesEquity": 207241.37931034472, "fcf": 0, "totalCapex": 1206.896551724138, "collections": 1206.896551724138, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6466512702078521, "roe": 18.181818181818436, "roa": 0.5840634125990821, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 149.14285714285714, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 187241.37931034487, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 1206.896551724138, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1206.896551724138, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1206.896551724138, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1206.896551724138, "ebit": 1206.896551724138, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1206.896551724138, "tax": 0, "netIncome": 1206.896551724138, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1206.896551724138, "capexOut": -1206.896551724138, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1206.896551724138, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 188448.27586206901, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 208448.27586206901, "equity": 8448.275862068873, "shareCapital": 0, "retainedEarnings": 7241.379310344735, "currentYearNetIncome": 1206.896551724138, "dividends": 0, "liabilitiesEquity": 208448.27586206887, "fcf": 0, "totalCapex": 1206.896551724138, "collections": 1206.896551724138, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6424965580541531, "roe": 15.384615384615566, "roa": 0.5806719203649936, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 149.14285714285714, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 188448.27586206901, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 1206.896551724138, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1206.896551724138, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1206.896551724138, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1206.896551724138, "ebit": 1206.896551724138, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1206.896551724138, "tax": 0, "netIncome": 1206.896551724138, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1206.896551724138, "capexOut": -1206.896551724138, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1206.896551724138, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 189655.17241379316, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 209655.17241379316, "equity": 9655.17241379301, "shareCapital": 0, "retainedEarnings": 8448.275862068873, "currentYearNetIncome": 1206.896551724138, "dividends": 0, "liabilitiesEquity": 209655.172413793, "fcf": 0, "totalCapex": 1206.896551724138, "collections": 1206.896551724138, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.638394892840857, "roe": 13.333333333333469, "roa": 0.5773195876288659, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 149.14285714285714, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 189655.17241379316, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 344.82758620689674, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 344.82758620689674, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 344.82758620689674, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 344.82758620689674, "ebit": 344.82758620689674, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 344.82758620689674, "tax": 0, "netIncome": 344.82758620689674, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 344.82758620689674, "capexOut": -344.82758620689674, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -344.82758620689674, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 190000.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 210000.00000000006, "equity": 9999.999999999907, "shareCapital": 0, "retainedEarnings": 9655.17241379301, "currentYearNetIncome": 344.82758620689674, "dividends": 0, "liabilitiesEquity": 209999.9999999999, "fcf": 0, "totalCapex": 344.82758620689674, "collections": 344.82758620689674, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.18165304268846508, "roe": 3.508771929824596, "roa": 0.16433853738701729, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 521.9999999999997, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 190000.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 806.4516129032259, "growth": 133.87096774193537, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032259, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032259, "tax": 0, "netIncome": 806.4516129032259, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032259, "capexOut": -806.4516129032259, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -806.4516129032259, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 190806.45161290327, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 210806.45161290327, "equity": 10806.451612903133, "shareCapital": 0, "retainedEarnings": 9999.999999999907, "currentYearNetIncome": 806.4516129032259, "dividends": 0, "liabilitiesEquity": 210806.45161290313, "fcf": 0, "totalCapex": 806.4516129032259, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.42354934349851747, "roe": 7.751937984496195, "roa": 0.38328861632809497, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 223.2, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 190806.45161290327, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 1129.032258064516, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 191935.4838709678, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 211935.4838709678, "equity": 11935.483870967648, "shareCapital": 0, "retainedEarnings": 10806.451612903133, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 211935.48387096764, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5899705014749261, "roe": 9.929078014184478, "roa": 0.5341472720335748, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 191935.4838709678, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 193064.5161290323, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 213064.5161290323, "equity": 13064.516129032163, "shareCapital": 0, "retainedEarnings": 11935.483870967648, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 213064.51612903216, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5865102639296186, "roe": 9.032258064516196, "roa": 0.5313092979127133, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 193064.5161290323, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 194193.54838709682, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 214193.54838709682, "equity": 14193.548387096678, "shareCapital": 0, "retainedEarnings": 13064.516129032163, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 214193.54838709667, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5830903790087463, "roe": 8.284023668639112, "roa": 0.528501321253303, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 194193.54838709682, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 806.4516129032254, "growth": -28.571428571428605, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032254, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032254, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032254, "ebit": 806.4516129032254, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 806.4516129032254, "tax": 0, "netIncome": 806.4516129032254, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 806.4516129032254, "capexOut": -806.4516129032254, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -806.4516129032254, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 195000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 215000.00000000003, "equity": 14999.999999999904, "shareCapital": 0, "retainedEarnings": 14193.548387096678, "currentYearNetIncome": 806.4516129032254, "dividends": 0, "liabilitiesEquity": 214999.9999999999, "fcf": 0, "totalCapex": 806.4516129032254, "collections": 806.4516129032254, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.41442188147534165, "roe": 5.524861878453072, "roa": 0.3757985719654263, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 223.2000000000001, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 195000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 333.3333333333333, "growth": -58.66666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 333.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 333.3333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 333.3333333333333, "ebit": 333.3333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 333.3333333333333, "tax": 0, "netIncome": 333.3333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 333.3333333333333, "capexOut": -333.3333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -333.3333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 195333.33333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 215333.33333333337, "equity": 15333.333333333238, "shareCapital": 0, "retainedEarnings": 14999.999999999904, "currentYearNetIncome": 333.3333333333333, "dividends": 0, "liabilitiesEquity": 215333.33333333323, "fcf": 0, "totalCapex": 333.3333333333333, "collections": 333.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.17079419299743806, "roe": 2.1978021978022118, "roa": 0.15491866769945778, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 540, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 195333.33333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 1166.6666666666667, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 196500.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 216500.00000000003, "equity": 16499.999999999905, "shareCapital": 0, "retainedEarnings": 15333.33333333324, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 216499.9999999999, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5954912803062526, "roe": 7.3298429319372165, "roa": 0.5403319181783095, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 196500.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 197666.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 217666.6666666667, "equity": 17666.666666666573, "shareCapital": 0, "retainedEarnings": 16499.999999999905, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 217666.66666666657, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5919661733615221, "roe": 6.829268292682963, "roa": 0.5374280230326295, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 197666.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 198833.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 218833.33333333334, "equity": 18833.33333333324, "shareCapital": 0, "retainedEarnings": 17666.666666666573, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 218833.33333333326, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5884825556956704, "roe": 6.392694063926974, "roa": 0.5345551737304315, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 198833.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 1166.666666666666, "growth": -5.551115123125783e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.666666666666, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.666666666666, "ebit": 1166.666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.666666666666, "tax": 0, "netIncome": 1166.666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.666666666666, "capexOut": -1166.666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 200000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 220000, "equity": 19999.999999999905, "shareCapital": 0, "retainedEarnings": 18833.33333333324, "currentYearNetIncome": 1166.666666666666, "dividends": 0, "liabilitiesEquity": 219999.9999999999, "fcf": 0, "totalCapex": 1166.666666666666, "collections": 1166.666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5850396991224401, "roe": 6.00858369098715, "roa": 0.531712875047474, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571436, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 200000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 1129.032258064516, "growth": -3.225806451612856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 201129.03225806452, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 221129.03225806452, "equity": 21129.03225806442, "shareCapital": 0, "retainedEarnings": 19999.999999999905, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 221129.03225806443, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5629272215520709, "roe": 5.4901960784313975, "roa": 0.5118829981718465, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 201129.03225806452, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 202258.06451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 222258.06451612903, "equity": 22258.064516128936, "shareCapital": 0, "retainedEarnings": 21129.03225806442, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 222258.06451612894, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5597760895641742, "roe": 5.204460966542774, "roa": 0.5092761004001455, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 202258.06451612903, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 203387.09677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 223387.09677419355, "equity": 23387.09677419345, "shareCapital": 0, "retainedEarnings": 22258.064516128936, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 223387.09677419346, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5566600397614314, "roe": 4.946996466431116, "roa": 0.5066956207021354, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 203387.09677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 204516.12903225806, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 224516.12903225806, "equity": 24516.129032257966, "shareCapital": 0, "retainedEarnings": 23387.09677419345, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 224516.12903225797, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.55357848952155, "roe": 4.713804713804733, "roa": 0.5041411595246669, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 204516.12903225806, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 483.8709677419356, "growth": -57.14285714285713, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419356, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 483.8709677419356, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 483.8709677419356, "ebit": 483.8709677419356, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 483.8709677419356, "tax": 0, "netIncome": 483.8709677419356, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 483.8709677419356, "capexOut": -483.8709677419356, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419356, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 205000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 225000, "equity": 24999.9999999999, "shareCapital": 0, "retainedEarnings": 24516.129032257966, "currentYearNetIncome": 483.8709677419356, "dividends": 0, "liabilitiesEquity": 224999.9999999999, "fcf": 0, "totalCapex": 483.8709677419356, "collections": 483.8709677419356, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23631350925561254, "roe": 1.954397394136816, "roa": 0.21528525296017229, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 371.9999999999999, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 205000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 666.6666666666666, "growth": 37.77777777777773, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 666.6666666666666, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 666.6666666666666, "ebit": 666.6666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 666.6666666666666, "tax": 0, "netIncome": 666.6666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 666.6666666666666, "capexOut": -666.6666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -666.6666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 205666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 225666.66666666666, "equity": 25666.66666666657, "shareCapital": 0, "retainedEarnings": 24999.9999999999, "currentYearNetIncome": 666.6666666666666, "dividends": 0, "liabilitiesEquity": 225666.66666666657, "fcf": 0, "totalCapex": 666.6666666666666, "collections": 666.6666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3246753246753247, "roe": 2.6315789473684315, "roa": 0.2958579881656805, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 270, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 205666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 1166.6666666666667, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 206833.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 226833.3333333333, "equity": 26833.333333333238, "shareCapital": 0, "retainedEarnings": 25666.66666666657, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 226833.33333333323, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5656565656565656, "roe": 4.444444444444461, "roa": 0.5156537753222836, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 206833.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 207999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 227999.99999999997, "equity": 27999.999999999905, "shareCapital": 0, "retainedEarnings": 26833.333333333238, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 227999.9999999999, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5624748895138612, "roe": 4.255319148936185, "roa": 0.5130084279956029, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 207999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 209166.66666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 229166.66666666663, "equity": 29166.666666666573, "shareCapital": 0, "retainedEarnings": 27999.999999999905, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 229166.66666666657, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5593288054334798, "roe": 4.081632653061238, "roa": 0.5103900838497996, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 209166.66666666663, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 833.333333333333, "growth": -28.571428571428605, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.333333333333, "ebit": 833.333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.333333333333, "tax": 0, "netIncome": 833.333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.333333333333, "capexOut": -833.333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -833.333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 209999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 229999.99999999997, "equity": 29999.999999999905, "shareCapital": 0, "retainedEarnings": 29166.666666666573, "currentYearNetIncome": 833.333333333333, "dividends": 0, "liabilitiesEquity": 229999.9999999999, "fcf": 0, "totalCapex": 833.333333333333, "collections": 833.333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.397614314115308, "roe": 2.816901408450712, "roa": 0.3629764065335752, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 216.00000000000009, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 209999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 322.5806451612903, "growth": -61.29032258064515, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 322.5806451612903, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 322.5806451612903, "ebit": 322.5806451612903, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 322.5806451612903, "tax": 0, "netIncome": 322.5806451612903, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 322.5806451612903, "capexOut": -322.5806451612903, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.5806451612903, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 210322.58064516127, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 230322.58064516127, "equity": 30322.580645161197, "shareCapital": 0, "retainedEarnings": 29999.999999999905, "currentYearNetIncome": 322.5806451612903, "dividends": 0, "liabilitiesEquity": 230322.5806451612, "fcf": 0, "totalCapex": 322.5806451612903, "collections": 322.5806451612903, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15349194167306218, "roe": 1.0695187165775435, "roa": 0.14015416958654522, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 558, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 210322.58064516127, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 1129.032258064516, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 211451.6129032258, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 231451.6129032258, "equity": 31451.612903225712, "shareCapital": 0, "retainedEarnings": 30322.580645161197, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 231451.6129032257, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5353728489483748, "roe": 3.6553524804177657, "roa": 0.488997555012225, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 211451.6129032258, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 212580.6451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 232580.6451612903, "equity": 32580.645161290227, "shareCapital": 0, "retainedEarnings": 31451.612903225712, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 232580.64516129022, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5325218714340053, "roe": 3.5264483627204135, "roa": 0.48661800486618007, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 212580.6451612903, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 213709.67741935482, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 233709.67741935482, "equity": 33709.677419354746, "shareCapital": 0, "retainedEarnings": 32580.64516129023, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 233709.67741935473, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5297010972379872, "roe": 3.4063260340632695, "roa": 0.48426150121065376, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 213709.67741935482, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 214838.70967741933, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 234838.70967741933, "equity": 34838.70967741926, "shareCapital": 0, "retainedEarnings": 33709.677419354746, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 234838.70967741928, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5269100489273617, "roe": 3.2941176470588323, "roa": 0.48192771084337355, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 214838.70967741933, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 161.2903225806458, "growth": -85.71428571428565, "grossMargin": 100, "sga": 0, "da": 0, "capex": 161.2903225806458, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 161.2903225806458, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 161.2903225806458, "ebit": 161.2903225806458, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 161.2903225806458, "tax": 0, "netIncome": 161.2903225806458, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 161.2903225806458, "capexOut": -161.2903225806458, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.2903225806458, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 214999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 234999.99999999997, "equity": 34999.999999999905, "shareCapital": 0, "retainedEarnings": 34838.70967741926, "currentYearNetIncome": 161.2903225806458, "dividends": 0, "liabilitiesEquity": 234999.9999999999, "fcf": 0, "totalCapex": 161.2903225806458, "collections": 161.2903225806458, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07504690431519731, "roe": 0.46189376443418323, "roa": 0.06865774116031612, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 1115.9999999999955, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 214999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 967.741935483871, "growth": 499.9999999999976, "grossMargin": 100, "sga": 0, "da": 0, "capex": 967.741935483871, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 967.741935483871, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 967.741935483871, "ebit": 967.741935483871, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 967.741935483871, "tax": 0, "netIncome": 967.741935483871, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 967.741935483871, "capexOut": -967.741935483871, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -967.741935483871, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 215967.74193548385, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 235967.74193548385, "equity": 35967.74193548378, "shareCapital": 0, "retainedEarnings": 34999.999999999905, "currentYearNetIncome": 967.741935483871, "dividends": 0, "liabilitiesEquity": 235967.74193548376, "fcf": 0, "totalCapex": 967.741935483871, "collections": 967.741935483871, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4491017964071857, "roe": 2.7272727272727346, "roa": 0.4109589041095891, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 186, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 215967.74193548385, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 1129.032258064516, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 217096.77419354836, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 237096.77419354836, "equity": 37096.77419354829, "shareCapital": 0, "retainedEarnings": 35967.74193548378, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 237096.7741935483, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.521415270018622, "roe": 3.0905077262693235, "roa": 0.47732696897374705, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 217096.77419354836, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 218225.80645161288, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 238225.80645161288, "equity": 38225.80645161281, "shareCapital": 0, "retainedEarnings": 37096.77419354829, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 238225.8064516128, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5187106335679882, "roe": 2.997858672376881, "roa": 0.4750593824228029, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 8.731149137020111e-11, "investedCapital": 218225.80645161288, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 219354.8387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 239354.8387096774, "equity": 39354.83870967732, "shareCapital": 0, "retainedEarnings": 38225.80645161281, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 239354.83870967734, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5160339107998526, "roe": 2.910602910602918, "roa": 0.4728132387706856, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 219354.8387096774, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 645.1612903225805, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225805, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225805, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225805, "ebit": 645.1612903225805, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 645.1612903225805, "tax": 0, "netIncome": 645.1612903225805, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 645.1612903225805, "capexOut": -645.1612903225805, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -645.1612903225805, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 219999.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 239999.99999999997, "equity": 39999.999999999905, "shareCapital": 0, "retainedEarnings": 39354.83870967732, "currentYearNetIncome": 645.1612903225805, "dividends": 0, "liabilitiesEquity": 239999.9999999999, "fcf": 0, "totalCapex": 645.1612903225805, "collections": 645.1612903225805, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2936857562408223, "roe": 1.6260162601626054, "roa": 0.2691790040376851, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 279.00000000000006, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 219999.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 500, "growth": -22.499999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 500, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 500, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 500, "ebit": 500, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 500, "tax": 0, "netIncome": 500, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 500, "capexOut": -500, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -500, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 220499.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 240499.99999999997, "equity": 40499.999999999905, "shareCapital": 0, "retainedEarnings": 39999.999999999905, "currentYearNetIncome": 500, "dividends": 0, "liabilitiesEquity": 240499.9999999999, "fcf": 0, "totalCapex": 500, "collections": 500, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2270147559591374, "roe": 1.2422360248447233, "roa": 0.20811654526534862, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 360, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 220499.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 1166.6666666666667, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 221666.66666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 241666.66666666663, "equity": 41666.66666666657, "shareCapital": 0, "retainedEarnings": 40499.999999999905, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 241666.66666666657, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5277044854881268, "roe": 2.8397565922920958, "roa": 0.48392671966816464, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 221666.66666666663, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 222833.33333333328, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 242833.33333333328, "equity": 42833.333333333234, "shareCapital": 0, "retainedEarnings": 41666.66666666657, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 242833.33333333323, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5249343832021, "roe": 2.7613412228796914, "roa": 0.4815961472308223, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 222833.33333333328, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 223999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 243999.99999999994, "equity": 43999.9999999999, "shareCapital": 0, "retainedEarnings": 42833.333333333234, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 243999.99999999988, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5221932114882507, "roe": 2.687140115163154, "roa": 0.47928791509756946, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 223999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 1000, "growth": -14.28571428571429, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1000, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1000, "ebit": 1000, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1000, "tax": 0, "netIncome": 1000, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1000, "capexOut": -1000, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1000, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 224999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 244999.99999999994, "equity": 44999.9999999999, "shareCapital": 0, "retainedEarnings": 43999.9999999999, "currentYearNetIncome": 1000, "dividends": 0, "liabilitiesEquity": 244999.99999999988, "fcf": 0, "totalCapex": 1000, "collections": 1000, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4454342984409801, "roe": 2.24719101123596, "roa": 0.40899795501022507, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 180, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 224999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 161.29032258064515, "growth": -83.87096774193549, "grossMargin": 100, "sga": 0, "da": 0, "capex": 161.29032258064515, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 161.29032258064515, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 161.29032258064515, "ebit": 161.29032258064515, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 161.29032258064515, "tax": 0, "netIncome": 161.29032258064515, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 161.29032258064515, "capexOut": -161.29032258064515, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.29032258064515, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 225161.29032258058, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 245161.29032258058, "equity": 45161.29032258054, "shareCapital": 0, "retainedEarnings": 44999.9999999999, "currentYearNetIncome": 161.29032258064515, "dividends": 0, "liabilitiesEquity": 245161.29032258055, "fcf": 0, "totalCapex": 161.29032258064515, "collections": 161.29032258064515, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07165890361877465, "roe": 0.3577817531305912, "roa": 0.06581112207963148, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 1116, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 225161.29032258058, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 1129.032258064516, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 226290.3225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 246290.3225806451, "equity": 46290.32258064506, "shareCapital": 0, "retainedEarnings": 45161.29032258054, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 246290.32258064506, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5001786352268669, "roe": 2.4691358024691414, "roa": 0.45946832950443073, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 226290.3225806451, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 227419.3548387096, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 247419.3548387096, "equity": 47419.35483870957, "shareCapital": 0, "retainedEarnings": 46290.32258064506, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 247419.35483870958, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49768929968005704, "roe": 2.409638554216873, "roa": 0.45736687357072864, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 227419.3548387096, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 228548.38709677412, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 248548.38709677412, "equity": 48548.38709677409, "shareCapital": 0, "retainedEarnings": 47419.35483870957, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 248548.3870967741, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4952246197382385, "roe": 2.352941176470593, "roa": 0.45528455284552855, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 228548.38709677412, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 229677.41935483864, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 249677.41935483864, "equity": 49677.4193548386, "shareCapital": 0, "retainedEarnings": 48548.38709677409, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 249677.4193548386, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49278423090461126, "roe": 2.2988505747126484, "roa": 0.45322110715441905, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 229677.41935483864, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 322.5806451612907, "growth": -71.4285714285714, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.5806451612907, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 322.5806451612907, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 322.5806451612907, "ebit": 322.5806451612907, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 322.5806451612907, "tax": 0, "netIncome": 322.5806451612907, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 322.5806451612907, "capexOut": -322.5806451612907, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.5806451612907, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 229999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 249999.99999999994, "equity": 49999.99999999989, "shareCapital": 0, "retainedEarnings": 49677.4193548386, "currentYearNetIncome": 322.5806451612907, "dividends": 0, "liabilitiesEquity": 249999.99999999988, "fcf": 0, "totalCapex": 322.5806451612907, "collections": 322.5806451612907, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.14035087719298267, "roe": 0.6472491909385135, "roa": 0.12911555842479036, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 557.9999999999993, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 229999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 833.3333333333334, "growth": 158.33333333333303, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.3333333333334, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.3333333333334, "ebit": 833.3333333333334, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 833.3333333333334, "tax": 0, "netIncome": 833.3333333333334, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 833.3333333333334, "capexOut": -833.3333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -833.3333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 230833.33333333328, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 250833.33333333328, "equity": 50833.33333333323, "shareCapital": 0, "retainedEarnings": 49999.99999999989, "currentYearNetIncome": 833.3333333333334, "dividends": 0, "liabilitiesEquity": 250833.33333333323, "fcf": 0, "totalCapex": 833.3333333333334, "collections": 833.3333333333334, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.36166365280289337, "roe": 1.652892561983475, "roa": 0.3327787021630616, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 216, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 230833.33333333328, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 1166.6666666666667, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 231999.99999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 251999.99999999994, "equity": 51999.99999999989, "shareCapital": 0, "retainedEarnings": 50833.33333333323, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 251999.99999999988, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5041411595246671, "roe": 2.269043760129665, "roa": 0.4640371229698377, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 5.820766091346741e-11, "investedCapital": 231999.99999999994, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 233166.6666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 253166.6666666666, "equity": 53166.666666666555, "shareCapital": 0, "retainedEarnings": 51999.99999999989, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 253166.66666666657, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5016123253314226, "roe": 2.2187004754358206, "roa": 0.4618937644341803, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 233166.6666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1166.6666666666667, "tax": 0, "netIncome": 1166.6666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1166.6666666666667, "capexOut": -1166.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1166.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 234333.33333333326, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 254333.33333333326, "equity": 54333.33333333322, "shareCapital": 0, "retainedEarnings": 53166.666666666555, "currentYearNetIncome": 1166.6666666666667, "dividends": 0, "liabilitiesEquity": 254333.33333333323, "fcf": 0, "totalCapex": 1166.6666666666667, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4991087344028522, "roe": 2.1705426356589195, "roa": 0.4597701149425289, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 154.28571428571428, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 234333.33333333326, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 666.6666666666661, "growth": -42.85714285714292, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666661, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 666.6666666666661, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 666.6666666666661, "ebit": 666.6666666666661, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 666.6666666666661, "tax": 0, "netIncome": 666.6666666666661, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 666.6666666666661, "capexOut": -666.6666666666661, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -666.6666666666661, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 234999.9999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 254999.9999999999, "equity": 54999.99999999988, "shareCapital": 0, "retainedEarnings": 54333.33333333322, "currentYearNetIncome": 666.6666666666661, "dividends": 0, "liabilitiesEquity": 254999.99999999988, "fcf": 0, "totalCapex": 666.6666666666661, "collections": 666.6666666666661, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28409090909090895, "roe": 1.2195121951219527, "roa": 0.2617801047120417, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 270.0000000000002, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 234999.9999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 483.8709677419355, "growth": -27.41935483870961, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419355, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 483.8709677419355, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 483.8709677419355, "ebit": 483.8709677419355, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 483.8709677419355, "tax": 0, "netIncome": 483.8709677419355, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 483.8709677419355, "capexOut": -483.8709677419355, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419355, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 235483.87096774185, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 255483.87096774185, "equity": 55483.870967741816, "shareCapital": 0, "retainedEarnings": 54999.99999999988, "currentYearNetIncome": 483.8709677419355, "dividends": 0, "liabilitiesEquity": 255483.87096774182, "fcf": 0, "totalCapex": 483.8709677419355, "collections": 483.8709677419355, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.20569077819677759, "roe": 0.8759124087591259, "roa": 0.18957345971563988, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 372, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 235483.87096774185, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 1129.032258064516, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 236612.90322580637, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 256612.90322580637, "equity": 56612.90322580633, "shareCapital": 0, "retainedEarnings": 55483.870967741816, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 256612.90322580634, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47830543218312277, "roe": 2.0143884892086374, "roa": 0.4409448818897639, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 236612.90322580637, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 237741.93548387088, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 257741.93548387088, "equity": 57741.935483870846, "shareCapital": 0, "retainedEarnings": 56612.90322580633, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 257741.93548387085, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.476028561713703, "roe": 1.97461212976023, "roa": 0.4390090937597995, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 237741.93548387088, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 238870.9677419354, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 258870.9677419354, "equity": 58870.96774193536, "shareCapital": 0, "retainedEarnings": 57741.935483870846, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 258870.96774193537, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47377326565143835, "roe": 1.9363762102351352, "roa": 0.43709022791133323, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 238870.9677419354, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1129.032258064516, "tax": 0, "netIncome": 1129.032258064516, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1129.032258064516, "capexOut": -1129.032258064516, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1129.032258064516, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 20000, "ppe": 239999.9999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20000, "assets": 259999.9999999999, "equity": 59999.999999999876, "shareCapital": 0, "retainedEarnings": 58870.96774193536, "currentYearNetIncome": 1129.032258064516, "dividends": 0, "liabilitiesEquity": 259999.99999999988, "fcf": 0, "totalCapex": 1129.032258064516, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47153923880094323, "roe": 1.8995929443690676, "roa": 0.43518806341311794, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0, "netDebt": 180000, "leverage": 159.42857142857144, "workingCapital": 20000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 239999.9999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }