{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-broad-credit-covenants", "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 Covenant Test Schedule", "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": 80000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0 }, { "revenue": 80000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 60000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0 }, { "revenue": 60000, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 40000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "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": 10, "amortization": 0, "maturity": null, "comment": "", "events": {} } } } } }, "creditAnalysis": { "version": 1, "basis": "reported", "incrementalRate": null, "constraints": {}, "covenants": { "leverage": { "id": "leverage", "name": "Maximum gross leverage", "metric": "grossLeverage", "operator": "<=", "threshold": 3, "active": true, "start": "2026-01-01", "end": "2028-12-31", "frequency": "annual", "comment": "Synthetic annual test; no negotiated EBITDA adjustments.", "useForCapacity": false }, "coverage": { "id": "coverage", "name": "Minimum interest coverage", "metric": "interestCoverage", "operator": ">=", "threshold": 3, "active": true, "start": "2026-01-01", "end": "2028-12-31", "frequency": "annual", "comment": "Synthetic annual test; no negotiated EBITDA adjustments.", "useForCapacity": false } } } }, "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": 80000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 9.999999999999993, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": -19999.99999999998, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 80000.00000000004, "tax": 0, "netIncome": 80000.00000000004, "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": 80000.00000000004, "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": 4.263256414560601e-13, "cash": 19999.999999999996, "ppe": 80000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999996, "assets": 100000, "equity": -100000.0000000001, "shareCapital": 0, "retainedEarnings": -180000.00000000015, "currentYearNetIncome": 80000.00000000004, "dividends": 0, "liabilitiesEquity": 99999.9999999999, "fcf": 4.263256414560601e-13, "totalCapex": 80000, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": -19999.99999999998, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 19999.99999999998, "cashInterest": 19999.99999999998, "interestPayable": 0, "roic": 249.99999999999986, "roe": null, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 4.263256414560604e-16, "netDebt": 180000, "leverage": 1.8000000000000012, "workingCapital": 19999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 80000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 80000, "growth": -19.999999999999954, "grossMargin": 100, "sga": 0, "da": 0, "capex": 59999.99999999996, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 9.999999999999995, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 80000, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 80000, "ebit": 80000, "interest": -19999.999999999978, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 59999.999999999985, "tax": 0, "netIncome": 59999.999999999985, "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": 59999.999999999985, "capexOut": -59999.99999999996, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -59999.99999999996, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.968558980384842e-13, "cash": 19999.999999999985, "ppe": 140000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999985, "assets": 160000, "equity": -40000.000000000015, "shareCapital": 0, "retainedEarnings": -100000, "currentYearNetIncome": 59999.999999999985, "dividends": 0, "liabilitiesEquity": 160000, "fcf": -5.968558980384842e-13, "totalCapex": 59999.99999999996, "collections": 80000, "suppliers": 0, "operatingPayments": 0, "interestPaid": -19999.999999999978, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 19999.999999999978, "cashInterest": 19999.999999999978, "interestPayable": 0, "roic": 72.72727272727273, "roe": null, "roa": 46.153846153846146, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -7.460698725481052e-16, "netDebt": 180000, "leverage": 2.25, "workingCapital": 19999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999996, "balanceCheck": 0, "investedCapital": 140000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 59999.99999999997, "growth": -25.00000000000004, "grossMargin": 100, "sga": 0, "da": 0, "capex": 39999.99999999999, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 9.999999999999993, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 59999.99999999997, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 59999.99999999997, "ebit": 59999.99999999997, "interest": -19999.99999999999, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 40000.00000000002, "tax": 0, "netIncome": 40000.00000000002, "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": 40000.00000000002, "capexOut": -39999.99999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -39999.99999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5347723092418164e-12, "cash": 19999.99999999998, "ppe": 180000.0000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.99999999998, "assets": 200000.00000000006, "equity": -2.205524651799351e-11, "shareCapital": 0, "retainedEarnings": -40000.000000000044, "currentYearNetIncome": 40000.00000000002, "dividends": 0, "liabilitiesEquity": 199999.99999999997, "fcf": -1.5347723092418164e-12, "totalCapex": 39999.99999999999, "collections": 59999.99999999997, "suppliers": 0, "operatingPayments": 0, "interestPaid": -19999.99999999999, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 19999.99999999999, "cashInterest": 19999.99999999999, "interestPayable": 0, "roic": 37.499999999999964, "roe": null, "roa": 22.222222222222232, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -2.5579538487363618e-15, "netDebt": 180000.00000000003, "leverage": 3.0000000000000018, "workingCapital": 19999.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999985, "balanceCheck": 8.731149137020111e-11, "investedCapital": 180000.0000000001, "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": 80000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 9.999999999999993, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 99999.99999999994, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 99999.99999999994, "ebit": 99999.99999999994, "interest": -19999.99999999998, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 80000.00000000004, "tax": 0, "netIncome": 80000.00000000004, "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": 80000.00000000004, "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": 4.263256414560601e-13, "cash": 19999.999999999996, "ppe": 80000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999996, "assets": 100000, "equity": -100000.0000000001, "shareCapital": 0, "retainedEarnings": -180000.00000000015, "currentYearNetIncome": 80000.00000000004, "dividends": 0, "liabilitiesEquity": 99999.9999999999, "fcf": 4.263256414560601e-13, "totalCapex": 80000, "collections": 99999.99999999994, "suppliers": 0, "operatingPayments": 0, "interestPaid": -19999.99999999998, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 19999.99999999998, "cashInterest": 19999.99999999998, "interestPayable": 0, "roic": 249.99999999999986, "roe": null, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 4.263256414560604e-16, "netDebt": 180000, "leverage": 1.8000000000000012, "workingCapital": 19999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 80000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 80000, "growth": -19.999999999999954, "grossMargin": 100, "sga": 0, "da": 0, "capex": 59999.99999999996, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 9.999999999999995, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 80000, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 80000, "ebit": 80000, "interest": -19999.999999999978, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 59999.999999999985, "tax": 0, "netIncome": 59999.999999999985, "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": 59999.999999999985, "capexOut": -59999.99999999996, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -59999.99999999996, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.968558980384842e-13, "cash": 19999.999999999985, "ppe": 140000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999985, "assets": 160000, "equity": -40000.000000000015, "shareCapital": 0, "retainedEarnings": -100000, "currentYearNetIncome": 59999.999999999985, "dividends": 0, "liabilitiesEquity": 160000, "fcf": -5.968558980384842e-13, "totalCapex": 59999.99999999996, "collections": 80000, "suppliers": 0, "operatingPayments": 0, "interestPaid": -19999.999999999978, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 19999.999999999978, "cashInterest": 19999.999999999978, "interestPayable": 0, "roic": 72.72727272727273, "roe": null, "roa": 46.153846153846146, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -7.460698725481052e-16, "netDebt": 180000, "leverage": 2.25, "workingCapital": 19999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999996, "balanceCheck": 0, "investedCapital": 140000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 59999.99999999997, "growth": -25.00000000000004, "grossMargin": 100, "sga": 0, "da": 0, "capex": 39999.99999999999, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 9.999999999999993, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 59999.99999999997, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 59999.99999999997, "ebit": 59999.99999999997, "interest": -19999.99999999999, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 40000.00000000002, "tax": 0, "netIncome": 40000.00000000002, "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": 40000.00000000002, "capexOut": -39999.99999999999, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -39999.99999999999, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5347723092418164e-12, "cash": 19999.99999999998, "ppe": 180000.0000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.99999999998, "assets": 200000.00000000006, "equity": -2.205524651799351e-11, "shareCapital": 0, "retainedEarnings": -40000.000000000044, "currentYearNetIncome": 40000.00000000002, "dividends": 0, "liabilitiesEquity": 199999.99999999997, "fcf": -1.5347723092418164e-12, "totalCapex": 39999.99999999999, "collections": 59999.99999999997, "suppliers": 0, "operatingPayments": 0, "interestPaid": -19999.99999999999, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 19999.99999999999, "cashInterest": 19999.99999999999, "interestPayable": 0, "roic": 37.499999999999964, "roe": null, "roa": 22.222222222222232, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -2.5579538487363618e-15, "netDebt": 180000.00000000003, "leverage": 3.0000000000000018, "workingCapital": 19999.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999985, "balanceCheck": 8.731149137020111e-11, "investedCapital": 180000.0000000001, "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": 860.2150537634409, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 856.0907350125202, "tax": 0, "netIncome": 856.0907350125202, "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": 856.0907350125202, "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": -4.124318750920679, "cash": 19995.87568124908, "ppe": 860.2150537634409, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19995.87568124908, "assets": 20856.09073501252, "equity": -179143.90926498748, "shareCapital": 0, "retainedEarnings": -180000, "currentYearNetIncome": 856.0907350125202, "dividends": 0, "liabilitiesEquity": 20856.09073501252, "fcf": -4.124318750920679, "totalCapex": 860.2150537634409, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 250, "roe": null, "roa": null, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562313, "netDebt": 180004.12431875092, "leverage": 167.40383561643836, "workingCapital": 19995.87568124908, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 860.2150537634409, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 19988.65812343497, "ppe": 2365.5913978494627, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19988.65812343497, "assets": 22354.24952128443, "equity": -177645.75047871558, "shareCapital": 0, "retainedEarnings": -179143.90926498748, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 22354.249521284422, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 116.66666666666666, "roe": null, "roa": 6.934260537573929, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 180011.34187656504, "leverage": 95.66317025440314, "workingCapital": 19988.65812343497, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19995.87568124908, "balanceCheck": 7.275957614183426e-12, "investedCapital": 2365.5913978494627, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 19981.44056562086, "ppe": 3870.9677419354844, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19981.44056562086, "assets": 23852.408307556343, "equity": -176147.59169244368, "shareCapital": 0, "retainedEarnings": -177645.75047871558, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 23852.408307556325, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 60.34482758620688, "roe": null, "roa": 6.484601382863081, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 180018.55943437913, "leverage": 95.66700587084148, "workingCapital": 19981.44056562086, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19988.65812343497, "balanceCheck": 1.8189894035458565e-11, "investedCapital": 3870.9677419354844, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 19974.223007806748, "ppe": 5376.344086021506, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19974.223007806748, "assets": 25350.567093828253, "equity": -174649.43290617177, "shareCapital": 0, "retainedEarnings": -176147.59169244368, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 25350.567093828227, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 40.69767441860465, "roe": null, "roa": 6.08970808797775, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 180025.77699219325, "leverage": 95.67084148727984, "workingCapital": 19974.223007806748, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19981.44056562086, "balanceCheck": 2.546585164964199e-11, "investedCapital": 5376.344086021506, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1290.322580645161, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1284.1361025187805, "tax": 0, "netIncome": 1284.1361025187805, "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": 1284.1361025187805, "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": -6.186478126380507, "cash": 19968.03652968037, "ppe": 6666.666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19968.03652968037, "assets": 26634.703196347036, "equity": -173365.29680365298, "shareCapital": 0, "retainedEarnings": -174649.43290617177, "currentYearNetIncome": 1284.1361025187805, "dividends": 0, "liabilitiesEquity": 26634.70319634702, "fcf": -6.186478126380507, "totalCapex": 1290.322580645161, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 26.785714285714285, "roe": null, "roa": 4.94038444101913, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383559144, "netDebt": 180031.96347031964, "leverage": 111.61981735159817, "workingCapital": 19968.03652968037, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19974.223007806748, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 6666.666666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-01": { "revenue": 297.61904761904765, "growth": -81.54761904761905, "grossMargin": 100, "sga": 0, "da": 0, "capex": 238.0952380952381, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 297.61904761904765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 297.61904761904765, "ebit": 297.61904761904765, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 242.82452707110244, "tax": 0, "netIncome": 242.82452707110244, "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": 242.82452707110244, "capexOut": -238.0952380952381, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -238.0952380952381, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 4.7292889758643355, "cash": 19972.765818656233, "ppe": 6904.7619047619055, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19972.765818656233, "assets": 26877.527723418138, "equity": -173122.4722765819, "shareCapital": 0, "retainedEarnings": -173365.29680365298, "currentYearNetIncome": 242.82452707110244, "dividends": 0, "liabilitiesEquity": 26877.527723418112, "fcf": 4.7292889758643355, "totalCapex": 238.0952380952381, "collections": 297.61904761904765, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 4.385964912280701, "roe": null, "roa": 0.9075477620627967, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.5890410958904164, "netDebt": 180027.23418134375, "leverage": 604.891506849315, "workingCapital": 19972.765818656233, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19968.03652968037, "balanceCheck": 2.546585164964199e-11, "investedCapital": 6904.7619047619055, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-02": { "revenue": 2083.3333333333335, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1699.771689497717, "tax": 0, "netIncome": 1699.771689497717, "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": 1699.771689497717, "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": 33.10502283105029, "cash": 20005.87084148728, "ppe": 8571.428571428572, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20005.87084148728, "assets": 28577.299412915854, "equity": -171422.70058708417, "shareCapital": 0, "retainedEarnings": -173122.4722765819, "currentYearNetIncome": 1699.771689497717, "dividends": 0, "liabilitiesEquity": 28577.299412915832, "fcf": 33.10502283105029, "totalCapex": 1666.6666666666667, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 26.923076923076923, "roe": null, "roa": 6.130292987187141, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.5890410958904138, "netDebt": 179994.12915851272, "leverage": 86.3971819960861, "workingCapital": 20005.87084148728, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19972.765818656233, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 8571.428571428572, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-09": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1699.771689497717, "tax": 0, "netIncome": 1699.771689497717, "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": 1699.771689497717, "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": 33.10502283105029, "cash": 20038.97586431833, "ppe": 10238.095238095239, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20038.97586431833, "assets": 30277.071102413567, "equity": -169722.92889758645, "shareCapital": 0, "retainedEarnings": -171422.70058708417, "currentYearNetIncome": 1699.771689497717, "dividends": 0, "liabilitiesEquity": 30277.071102413553, "fcf": 33.10502283105029, "totalCapex": 1666.6666666666667, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 22.151898734177216, "roe": null, "roa": 5.776195292259522, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.5890410958904138, "netDebt": 179961.02413568168, "leverage": 86.3812915851272, "workingCapital": 20038.97586431833, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20005.87084148728, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 10238.095238095239, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-16": { "revenue": 2083.3333333333335, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1666.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 2083.3333333333335, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 2083.3333333333335, "ebit": 2083.3333333333335, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1699.771689497717, "tax": 0, "netIncome": 1699.771689497717, "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": 1699.771689497717, "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": 33.10502283105029, "cash": 20072.08088714938, "ppe": 11904.761904761905, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20072.08088714938, "assets": 31976.842791911284, "equity": -168023.15720808873, "shareCapital": 0, "retainedEarnings": -169722.92889758645, "currentYearNetIncome": 1699.771689497717, "dividends": 0, "liabilitiesEquity": 31976.842791911273, "fcf": 33.10502283105029, "totalCapex": 1666.6666666666667, "collections": 2083.3333333333335, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 18.817204301075268, "roe": null, "roa": 5.460770522422271, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.5890410958904138, "netDebt": 179927.91911285062, "leverage": 86.3654011741683, "workingCapital": 20072.08088714938, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20038.97586431833, "balanceCheck": 1.0913936421275139e-11, "investedCapital": 11904.761904761905, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-23": { "revenue": 1785.7142857142862, "growth": -14.285714285714269, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1428.5714285714284, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1785.7142857142862, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1785.7142857142862, "ebit": 1785.7142857142862, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1456.947162426615, "tax": 0, "netIncome": 1456.947162426615, "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": 1456.947162426615, "capexOut": -1428.5714285714284, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1428.5714285714284, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 28.37573385518658, "cash": 20100.456621004567, "ppe": 13333.333333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20100.456621004567, "assets": 33433.7899543379, "equity": -166566.21004566213, "shareCapital": 0, "retainedEarnings": -168023.15720808873, "currentYearNetIncome": 1456.947162426615, "dividends": 0, "liabilitiesEquity": 33433.78995433787, "fcf": 28.37573385518658, "totalCapex": 1428.5714285714284, "collections": 1785.7142857142862, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 14.15094339622642, "roe": null, "roa": 4.454771651815767, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.5890410958904482, "netDebt": 179899.54337899544, "leverage": 100.74374429223742, "workingCapital": 20100.456621004567, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20072.08088714938, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 13333.333333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-01": { "revenue": 268.8172043010752, "growth": -84.9462365591398, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.0537634408602, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.8172043010752, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.8172043010752, "ebit": 268.8172043010752, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 214.02268375313, "tax": 0, "netIncome": 214.02268375313, "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": 214.02268375313, "capexOut": -215.0537634408602, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -215.0537634408602, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.0310796877301982, "cash": 20099.425541316836, "ppe": 13548.387096774193, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20099.425541316836, "assets": 33647.812638091025, "equity": -166352.187361909, "shareCapital": 0, "retainedEarnings": -166566.21004566213, "currentYearNetIncome": 214.02268375313, "dividends": 0, "liabilitiesEquity": 33647.81263809101, "fcf": -1.0310796877301982, "totalCapex": 215.0537634408602, "collections": 268.8172043010752, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 1.9999999999999998, "roe": null, "roa": 0.638096513744546, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383563385, "netDebt": 179900.57445868317, "leverage": 669.2301369863015, "workingCapital": 20099.425541316836, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20100.456621004567, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 13548.387096774193, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-02": { "revenue": 1881.7204301075267, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20092.207983502725, "ppe": 15053.763440860215, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20092.207983502725, "assets": 35145.97142436294, "equity": -164854.0285756371, "shareCapital": 0, "retainedEarnings": -166352.187361909, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 35145.97142436291, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 13.157894736842104, "roe": null, "roa": 4.355506261762885, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179907.7920164973, "leverage": 95.6081409001957, "workingCapital": 20092.207983502725, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20099.425541316836, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 15053.763440860215, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-09": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20084.990425688615, "ppe": 16559.139784946237, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20084.990425688615, "assets": 36644.13021063485, "equity": -163355.86978936518, "shareCapital": 0, "retainedEarnings": -164854.0285756371, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 36644.130210634816, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 11.904761904761903, "roe": null, "roa": 4.173719641431892, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179915.00957431138, "leverage": 95.61197651663406, "workingCapital": 20084.990425688615, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20092.207983502725, "balanceCheck": 3.637978807091713e-11, "investedCapital": 16559.139784946237, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-16": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20077.772867874504, "ppe": 18064.516129032258, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20077.772867874504, "assets": 38142.28899690676, "equity": -161857.71100309328, "shareCapital": 0, "retainedEarnings": -163355.86978936518, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 38142.28899690672, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 10.869565217391303, "roe": null, "roa": 4.006499581466344, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179922.2271321255, "leverage": 95.61581213307241, "workingCapital": 20077.772867874504, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20084.990425688615, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 18064.516129032258, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-23": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20070.555310060394, "ppe": 19569.892473118278, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20070.555310060394, "assets": 39640.44778317867, "equity": -160359.55221682138, "shareCapital": 0, "retainedEarnings": -161857.71100309328, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 39640.44778317862, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 10, "roe": null, "roa": 3.852162699051446, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179929.4446899396, "leverage": 95.61964774951078, "workingCapital": 20070.555310060394, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20077.772867874504, "balanceCheck": 5.093170329928398e-11, "investedCapital": 19569.892473118278, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-30": { "revenue": 537.6344086021509, "growth": -71.4285714285714, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.10752688172033, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021509, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021509, "ebit": 537.6344086021509, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 428.04536750626045, "tax": 0, "netIncome": 428.04536750626045, "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": 428.04536750626045, "capexOut": -430.10752688172033, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -430.10752688172033, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.062159375459885, "cash": 20068.493150684935, "ppe": 20000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20068.493150684935, "assets": 40068.49315068494, "equity": -159931.5068493151, "shareCapital": 0, "retainedEarnings": -160359.55221682138, "currentYearNetIncome": 428.04536750626045, "dividends": 0, "liabilitiesEquity": 40068.493150684895, "fcf": -2.062159375459885, "totalCapex": 430.10752688172033, "collections": 537.6344086021509, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": 2.717391304347828, "roe": null, "roa": 1.074020962996911, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438355383, "netDebt": 179931.50684931508, "leverage": 334.67260273972585, "workingCapital": 20068.493150684935, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20070.555310060394, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 20000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-01": { "revenue": 1388.8888888888891, "growth": 158.3333333333332, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1111.111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1388.8888888888891, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1388.8888888888891, "ebit": 1388.8888888888891, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1114.9162861491632, "tax": 0, "netIncome": 1114.9162861491632, "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": 1114.9162861491632, "capexOut": -1111.111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1111.111111111111, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 3.8051750380520843, "cash": 20072.298325722986, "ppe": 21111.11111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20072.298325722986, "assets": 41183.409436834096, "equity": -158816.59056316596, "shareCapital": 0, "retainedEarnings": -159931.5068493151, "currentYearNetIncome": 1114.9162861491632, "dividends": 0, "liabilitiesEquity": 41183.409436834045, "fcf": 3.8051750380520843, "totalCapex": 1111.111111111111, "collections": 1388.8888888888891, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 6.756756756756759, "roe": null, "roa": 2.7443450569006704, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.27397260273975, "netDebt": 179927.70167427702, "leverage": 129.54794520547944, "workingCapital": 20072.298325722986, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20068.493150684935, "balanceCheck": 5.093170329928398e-11, "investedCapital": 21111.11111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-06": { "revenue": 1944.4444444444446, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20077.625570776258, "ppe": 22666.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20077.625570776258, "assets": 42744.29223744292, "equity": -157255.70776255714, "shareCapital": 0, "retainedEarnings": -158816.59056316596, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 42744.29223744286, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 8.88324873096447, "roe": null, "roa": 3.7195890497909883, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179922.37442922374, "leverage": 92.53150684931506, "workingCapital": 20077.625570776258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20072.298325722986, "balanceCheck": 5.820766091346741e-11, "investedCapital": 22666.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-13": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20082.95281582953, "ppe": 24222.22222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20082.95281582953, "assets": 44305.17503805175, "equity": -155694.82496194832, "shareCapital": 0, "retainedEarnings": -157255.70776255714, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 44305.175038051675, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 8.293838862559243, "roe": null, "roa": 3.5861972495912857, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179917.04718417046, "leverage": 92.52876712328765, "workingCapital": 20082.95281582953, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20077.625570776258, "balanceCheck": 7.275957614183426e-11, "investedCapital": 24222.22222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-20": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20088.2800608828, "ppe": 25777.777777777774, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20088.2800608828, "assets": 45866.05783866058, "equity": -154133.9421613395, "shareCapital": 0, "retainedEarnings": -155694.82496194832, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 45866.05783866049, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 7.7777777777777795, "roe": null, "roa": 3.4620416086424446, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179911.7199391172, "leverage": 92.52602739726026, "workingCapital": 20088.2800608828, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20082.95281582953, "balanceCheck": 8.731149137020111e-11, "investedCapital": 25777.777777777774, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-27": { "revenue": 1111.1111111111113, "growth": -42.85714285714285, "grossMargin": 100, "sga": 0, "da": 0, "capex": 888.8888888888887, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111113, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111113, "ebit": 1111.1111111111113, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 891.9330289193305, "tax": 0, "netIncome": 891.9330289193305, "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": 891.9330289193305, "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": 3.044140030441781, "cash": 20091.32420091324, "ppe": 26666.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20091.32420091324, "assets": 46757.99086757991, "equity": -153242.00913242018, "shareCapital": 0, "retainedEarnings": -154133.9421613395, "currentYearNetIncome": 891.9330289193305, "dividends": 0, "liabilitiesEquity": 46757.99086757982, "fcf": 3.044140030441781, "totalCapex": 888.8888888888887, "collections": 1111.1111111111113, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 4.2372881355932215, "roe": null, "roa": 1.9259210569559932, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.27397260273976026, "netDebt": 179908.67579908675, "leverage": 161.91780821917806, "workingCapital": 20091.32420091324, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20088.2800608828, "balanceCheck": 8.731149137020111e-11, "investedCapital": 26666.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-01": { "revenue": 806.4516129032259, "growth": -27.419354838709687, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225806, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 642.0680512593902, "tax": 0, "netIncome": 642.0680512593902, "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": 642.0680512593902, "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": -3.0932390631903672, "cash": 20088.23096185005, "ppe": 27311.827956989244, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20088.23096185005, "assets": 47400.05891883929, "equity": -152599.9410811608, "shareCapital": 0, "retainedEarnings": -153242.00913242018, "currentYearNetIncome": 642.0680512593902, "dividends": 0, "liabilitiesEquity": 47400.058918839204, "fcf": -3.0932390631903672, "totalCapex": 645.1612903225806, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": 2.988047808764941, "roe": null, "roa": 1.363809154322562, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356055, "netDebt": 179911.76903814994, "leverage": 223.09059360730592, "workingCapital": 20088.23096185005, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20091.32420091324, "balanceCheck": 8.731149137020111e-11, "investedCapital": 27311.827956989244, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-04": { "revenue": 1881.720430107527, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20081.01340403594, "ppe": 28817.204301075264, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20081.01340403594, "assets": 48898.21770511121, "equity": -151101.7822948889, "shareCapital": 0, "retainedEarnings": -152599.9410811608, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 48898.21770511111, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 6.704980842911878, "roe": null, "roa": 3.1114965683597724, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179918.98659596406, "leverage": 95.61409001956947, "workingCapital": 20081.01340403594, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20088.23096185005, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 28817.204301075264, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-11": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20073.79584622183, "ppe": 30322.580645161284, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20073.79584622183, "assets": 50396.37649138311, "equity": -149603.623508617, "shareCapital": 0, "retainedEarnings": -151101.7822948889, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 50396.37649138301, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 6.363636363636364, "roe": null, "roa": 3.017603925762968, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179926.20415377818, "leverage": 95.61792563600783, "workingCapital": 20073.79584622183, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20081.01340403594, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 30322.580645161284, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-18": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20066.57828840772, "ppe": 31827.956989247305, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20066.57828840772, "assets": 51894.53527765503, "equity": -148105.4647223451, "shareCapital": 0, "retainedEarnings": -149603.623508617, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 51894.53527765491, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 6.055363321799309, "roe": null, "roa": 2.9292119121092433, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179933.4217115923, "leverage": 95.62176125244619, "workingCapital": 20066.57828840772, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20073.79584622183, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 31827.956989247305, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-25": { "revenue": 1881.7204301075271, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860212, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075271, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075271, "ebit": 1881.7204301075271, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719107, "tax": 0, "netIncome": 1498.1587862719107, "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": 1498.1587862719107, "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": -7.217557814110478, "cash": 20059.36073059361, "ppe": 33333.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20059.36073059361, "assets": 53392.69406392694, "equity": -146607.3059360732, "shareCapital": 0, "retainedEarnings": -148105.4647223451, "currentYearNetIncome": 1498.1587862719107, "dividends": 0, "liabilitiesEquity": 53392.694063926814, "fcf": -7.217557814110478, "totalCapex": 1505.3763440860212, "collections": 1881.7204301075271, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 5.775577557755777, "roe": null, "roa": 2.8458509083023813, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383558533, "netDebt": 179940.63926940638, "leverage": 95.62559686888453, "workingCapital": 20059.36073059361, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20066.57828840772, "balanceCheck": 1.2369127944111824e-10, "investedCapital": 33333.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-01": { "revenue": 1944.4444444444443, "growth": 3.3333333333333215, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20064.68797564688, "ppe": 34888.88888888888, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20064.68797564688, "assets": 54953.57686453576, "equity": -145046.42313546437, "shareCapital": 0, "retainedEarnings": -146607.3059360732, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 54953.57686453563, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 5.700325732899023, "roe": null, "roa": 2.8812856912065294, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179935.31202435313, "leverage": 92.53816046966733, "workingCapital": 20064.68797564688, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20059.36073059361, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 34888.88888888888, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-08": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20070.015220700152, "ppe": 36444.44444444444, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20070.015220700152, "assets": 56514.45966514459, "equity": -143485.54033485556, "shareCapital": 0, "retainedEarnings": -145046.42313546437, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 56514.459665144444, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 5.451713395638631, "roe": null, "roa": 2.8005926168677333, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179929.98477929985, "leverage": 92.53542074363993, "workingCapital": 20070.015220700152, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20064.68797564688, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 36444.44444444444, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-15": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20075.342465753423, "ppe": 37999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20075.342465753423, "assets": 58075.34246575342, "equity": -141924.65753424674, "shareCapital": 0, "retainedEarnings": -143485.54033485556, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 58075.34246575326, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 5.223880597014926, "roe": null, "roa": 2.7242961792111364, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179924.65753424657, "leverage": 92.53268101761252, "workingCapital": 20075.342465753423, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20070.015220700152, "balanceCheck": 1.6007106751203537e-10, "investedCapital": 37999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-22": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20080.669710806695, "ppe": 39555.55555555555, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20080.669710806695, "assets": 59636.22526636224, "equity": -140363.77473363793, "shareCapital": 0, "retainedEarnings": -141924.65753424674, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 59636.225266362075, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 5.014326647564471, "roe": null, "roa": 2.6520465756790133, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179919.3302891933, "leverage": 92.52994129158513, "workingCapital": 20080.669710806695, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20075.342465753423, "balanceCheck": 1.673470251262188e-10, "investedCapital": 39555.55555555555, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-29": { "revenue": 555.5555555555547, "growth": -71.42857142857146, "grossMargin": 100, "sga": 0, "da": 0, "capex": 444.44444444444434, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 555.5555555555547, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 555.5555555555547, "ebit": 555.5555555555547, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 445.9665144596643, "tax": 0, "netIncome": 445.9665144596643, "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": 445.9665144596643, "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": 1.522070015219981, "cash": 20082.191780821915, "ppe": 39999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20082.191780821915, "assets": 60082.19178082191, "equity": -139917.80821917826, "shareCapital": 0, "retainedEarnings": -140363.77473363793, "currentYearNetIncome": 445.9665144596643, "dividends": 0, "liabilitiesEquity": 60082.19178082174, "fcf": 1.522070015219981, "totalCapex": 444.44444444444434, "collections": 555.5555555555547, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": 1.3966480446927358, "roe": null, "roa": 0.7450257453435878, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.273972602739597, "netDebt": 179917.80821917808, "leverage": 323.85205479452105, "workingCapital": 20082.191780821915, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20080.669710806695, "balanceCheck": 1.673470251262188e-10, "investedCapital": 39999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-01": { "revenue": 1344.0860215053765, "growth": 141.9354838709681, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.268817204301, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053765, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053765, "ebit": 1344.0860215053765, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1070.1134187656505, "tax": 0, "netIncome": 1070.1134187656505, "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": 1070.1134187656505, "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": -5.155398438650536, "cash": 20077.036382383263, "ppe": 41075.26881720429, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20077.036382383263, "assets": 61152.30519958756, "equity": -138847.6948004126, "shareCapital": 0, "retainedEarnings": -139917.80821917826, "currentYearNetIncome": 1070.1134187656505, "dividends": 0, "liabilitiesEquity": 61152.3051995874, "fcf": -5.155398438650536, "totalCapex": 1075.268817204301, "collections": 1344.0860215053765, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 3.3156498673740065, "roe": null, "roa": 1.7653612551196092, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438355999, "netDebt": 179922.96361761674, "leverage": 133.86268493150683, "workingCapital": 20077.036382383263, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20082.191780821915, "balanceCheck": 1.6007106751203537e-10, "investedCapital": 41075.26881720429, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-06": { "revenue": 1881.720430107527, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20069.818824569153, "ppe": 42580.64516129031, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20069.818824569153, "assets": 62650.46398585946, "equity": -137349.5360141407, "shareCapital": 0, "retainedEarnings": -138847.6948004126, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 62650.4639858593, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 4.498714652956299, "roe": null, "roa": 2.420234694472438, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179930.18117543086, "leverage": 95.62003913894326, "workingCapital": 20069.818824569153, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20077.036382383263, "balanceCheck": 1.6007106751203537e-10, "investedCapital": 42580.64516129031, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-13": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20062.601266755042, "ppe": 44086.02150537633, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20062.601266755042, "assets": 64148.62277213138, "equity": -135851.3772278688, "shareCapital": 0, "retainedEarnings": -137349.5360141407, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 64148.6227721312, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 4.342431761786602, "roe": null, "roa": 2.3630434959382653, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179937.39873324495, "leverage": 95.62387475538159, "workingCapital": 20062.601266755042, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20069.818824569153, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 44086.02150537633, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-20": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20055.38370894093, "ppe": 45591.39784946235, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20055.38370894093, "assets": 65646.78155840328, "equity": -134353.2184415969, "shareCapital": 0, "retainedEarnings": -135851.3772278688, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 65646.7815584031, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 4.1966426858513195, "roe": null, "roa": 2.308492806812676, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179944.61629105906, "leverage": 95.62771037181996, "workingCapital": 20055.38370894093, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20062.601266755042, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 45591.39784946235, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-27": { "revenue": 1344.0860215053763, "growth": -28.57142857142858, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1075.2688172043008, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1344.0860215053763, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1344.0860215053763, "ebit": 1344.0860215053763, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1070.1134187656503, "tax": 0, "netIncome": 1070.1134187656503, "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": 1070.1134187656503, "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": -5.155398438650536, "cash": 20050.22831050228, "ppe": 46666.66666666665, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20050.22831050228, "assets": 66716.89497716894, "equity": -133283.10502283124, "shareCapital": 0, "retainedEarnings": -134353.2184415969, "currentYearNetIncome": 1070.1134187656503, "dividends": 0, "liabilitiesEquity": 66716.89497716876, "fcf": -5.155398438650536, "totalCapex": 1075.2688172043008, "collections": 1344.0860215053763, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 2.913752913752915, "roe": null, "roa": 1.6169291255340155, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383559993, "netDebt": 179949.77168949772, "leverage": 133.8826301369863, "workingCapital": 20050.22831050228, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20055.38370894093, "balanceCheck": 1.7462298274040222e-10, "investedCapital": 46666.66666666665, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-01": { "revenue": 537.6344086021505, "growth": -60, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.10752688172045, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 537.6344086021505, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 537.6344086021505, "ebit": 537.6344086021505, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 428.0453675062601, "tax": 0, "netIncome": 428.0453675062601, "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": 428.0453675062601, "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": -2.0621593754603396, "cash": 20048.16615112682, "ppe": 47096.77419354837, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20048.16615112682, "assets": 67144.9403446752, "equity": -132855.05965532496, "shareCapital": 0, "retainedEarnings": -133283.10502283124, "currentYearNetIncome": 428.0453675062601, "dividends": 0, "liabilitiesEquity": 67144.94034467504, "fcf": -2.0621593754603396, "totalCapex": 430.10752688172045, "collections": 537.6344086021505, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": 1.1467889908256885, "roe": null, "roa": 0.6395330924263966, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562313, "netDebt": 179951.83384887318, "leverage": 334.7104109589041, "workingCapital": 20048.16615112682, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20050.22831050228, "balanceCheck": 1.6007106751203537e-10, "investedCapital": 47096.77419354837, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-03": { "revenue": 1881.720430107527, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20040.94859331271, "ppe": 48602.15053763439, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20040.94859331271, "assets": 68643.0991309471, "equity": -131356.90086905306, "shareCapital": 0, "retainedEarnings": -132855.05965532496, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 68643.09913094694, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.9325842696629225, "roe": null, "roa": 2.2066137666578083, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179959.0514066873, "leverage": 95.63538160469668, "workingCapital": 20040.94859331271, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20048.16615112682, "balanceCheck": 1.6007106751203537e-10, "investedCapital": 48602.15053763439, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-10": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20033.7310354986, "ppe": 50107.52688172041, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20033.7310354986, "assets": 70141.25791721902, "equity": -129858.74208278114, "shareCapital": 0, "retainedEarnings": -131356.90086905306, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 70141.25791721886, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.8126361655773433, "roe": null, "roa": 2.158973558888865, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179966.2689645014, "leverage": 95.63921722113503, "workingCapital": 20033.7310354986, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20040.94859331271, "balanceCheck": 1.6007106751203537e-10, "investedCapital": 50107.52688172041, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-17": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20026.51347768449, "ppe": 51612.90322580643, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20026.51347768449, "assets": 71639.41670349092, "equity": -128360.58329650923, "shareCapital": 0, "retainedEarnings": -129858.74208278114, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 71639.41670349077, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.6997885835095152, "roe": null, "roa": 2.1133469568821956, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179973.4865223155, "leverage": 95.64305283757338, "workingCapital": 20026.51347768449, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20033.7310354986, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 51612.90322580643, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-24": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20019.29591987038, "ppe": 53118.27956989245, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20019.29591987038, "assets": 73137.57548976284, "equity": -126862.42451023731, "shareCapital": 0, "retainedEarnings": -128360.58329650923, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 73137.57548976269, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.5934291581108844, "roe": null, "roa": 2.0696089393432238, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179980.70408012962, "leverage": 95.64688845401174, "workingCapital": 20019.29591987038, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20026.51347768449, "balanceCheck": 1.4551915228366852e-10, "investedCapital": 53118.27956989245, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-31": { "revenue": 268.81720430107544, "growth": -85.71428571428571, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.05376344086017, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 268.81720430107544, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 268.81720430107544, "ebit": 268.81720430107544, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 214.02268375313022, "tax": 0, "netIncome": 214.02268375313022, "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": 214.02268375313022, "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": -1.0310796877299424, "cash": 20018.26484018265, "ppe": 53333.333333333314, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20018.26484018265, "assets": 73351.59817351596, "equity": -126648.40182648417, "shareCapital": 0, "retainedEarnings": -126862.42451023731, "currentYearNetIncome": 214.02268375313022, "dividends": 0, "liabilitiesEquity": 73351.59817351583, "fcf": -1.0310796877299424, "totalCapex": 215.05376344086017, "collections": 268.81720430107544, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 0.5050505050505056, "roe": null, "roa": 0.2922027319849376, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438355383, "netDebt": 179981.73515981736, "leverage": 669.5320547945201, "workingCapital": 20018.26484018265, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20019.29591987038, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 53333.333333333314, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-01": { "revenue": 1666.6666666666665, "growth": 519.9999999999995, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1333.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666665, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666665, "ebit": 1666.6666666666665, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1337.8995433789953, "tax": 0, "netIncome": 1337.8995433789953, "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": 1337.8995433789953, "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": 4.5662100456620465, "cash": 20022.83105022831, "ppe": 54666.66666666665, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20022.83105022831, "assets": 74689.49771689496, "equity": -125310.50228310518, "shareCapital": 0, "retainedEarnings": -126648.40182648417, "currentYearNetIncome": 1337.8995433789953, "dividends": 0, "liabilitiesEquity": 74689.49771689482, "fcf": 4.5662100456620465, "totalCapex": 1333.3333333333333, "collections": 1666.6666666666665, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 3.08641975308642, "roe": null, "roa": 1.807470466672836, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397228, "netDebt": 179977.1689497717, "leverage": 107.98630136986303, "workingCapital": 20022.83105022831, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20018.26484018265, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 54666.66666666665, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-07": { "revenue": 1944.4444444444443, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20028.15829528158, "ppe": 56222.222222222204, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20028.15829528158, "assets": 76250.38051750379, "equity": -123749.61948249635, "shareCapital": 0, "retainedEarnings": -125310.50228310518, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 76250.38051750365, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.5070140280561137, "roe": null, "roa": 2.0682179141351758, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179971.84170471842, "leverage": 92.55694716242662, "workingCapital": 20028.15829528158, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20022.83105022831, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 56222.222222222204, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-14": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20033.485540334852, "ppe": 57777.77777777776, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20033.485540334852, "assets": 77811.26331811261, "equity": -122188.73668188752, "shareCapital": 0, "retainedEarnings": -123749.61948249635, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 77811.26331811248, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.411306042884991, "roe": null, "roa": 2.0263094197207034, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179966.51445966514, "leverage": 92.55420743639922, "workingCapital": 20033.485540334852, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20028.15829528158, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 57777.77777777776, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-21": { "revenue": 1944.4444444444443, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444443, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444443, "ebit": 1944.4444444444443, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.882800608828, "tax": 0, "netIncome": 1560.882800608828, "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": 1560.882800608828, "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": 5.327245053272463, "cash": 20038.812785388123, "ppe": 59333.333333333314, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20038.812785388123, "assets": 79372.14611872143, "equity": -120627.85388127869, "shareCapital": 0, "retainedEarnings": -122188.73668188752, "currentYearNetIncome": 1560.882800608828, "dividends": 0, "liabilitiesEquity": 79372.14611872131, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555554, "collections": 1944.4444444444443, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.32068311195446, "roe": null, "roa": 1.9860655856763134, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179961.18721461188, "leverage": 92.55146771037182, "workingCapital": 20038.812785388123, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20033.485540334852, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 59333.333333333314, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-28": { "revenue": 833.333333333333, "growth": -57.14285714285716, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666661, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.333333333333, "ebit": 833.333333333333, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 668.9497716894974, "tax": 0, "netIncome": 668.9497716894974, "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": 668.9497716894974, "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": 2.2831050228313643, "cash": 20041.095890410954, "ppe": 59999.99999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20041.095890410954, "assets": 80041.09589041093, "equity": -119958.90410958919, "shareCapital": 0, "retainedEarnings": -120627.85388127869, "currentYearNetIncome": 668.9497716894974, "dividends": 0, "liabilitiesEquity": 80041.09589041081, "fcf": 2.2831050228313643, "totalCapex": 666.6666666666661, "collections": 833.333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": 1.3966480446927376, "roe": null, "roa": 0.8392649986394168, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397638, "netDebt": 179958.90410958906, "leverage": 215.95068493150694, "workingCapital": 20041.095890410954, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20038.812785388123, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 59999.99999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-01": { "revenue": 1075.268817204301, "growth": 29.03225806451617, "grossMargin": 100, "sga": 0, "da": 0, "capex": 860.2150537634409, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.268817204301, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.268817204301, "ebit": 1075.268817204301, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 856.0907350125202, "tax": 0, "netIncome": 856.0907350125202, "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": 856.0907350125202, "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": -4.124318750920679, "cash": 20036.971571660033, "ppe": 60860.21505376342, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20036.971571660033, "assets": 80897.18662542346, "equity": -119102.81337457667, "shareCapital": 0, "retainedEarnings": -119958.90410958919, "currentYearNetIncome": 856.0907350125202, "dividends": 0, "liabilitiesEquity": 80897.18662542333, "fcf": -4.124318750920679, "totalCapex": 860.2150537634409, "collections": 1075.268817204301, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 1.7793594306049827, "roe": null, "roa": 1.0638745755576102, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562313, "netDebt": 179963.02842833998, "leverage": 167.3656164383562, "workingCapital": 20036.971571660033, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20041.095890410954, "balanceCheck": 1.3096723705530167e-10, "investedCapital": 60860.21505376342, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-05": { "revenue": 1881.720430107527, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20029.754013845923, "ppe": 62365.59139784944, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20029.754013845923, "assets": 82395.34541169537, "equity": -117604.65458830475, "shareCapital": 0, "retainedEarnings": -119102.81337457667, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 82395.34541169525, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 3.0541012216404897, "roe": null, "roa": 1.8349385211705291, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179970.24598615407, "leverage": 95.64133072407044, "workingCapital": 20029.754013845923, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20036.971571660033, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 62365.59139784944, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-12": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20022.536456031812, "ppe": 63870.96774193546, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20022.536456031812, "assets": 83893.50419796727, "equity": -116106.49580203283, "shareCapital": 0, "retainedEarnings": -117604.65458830475, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 83893.50419796717, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.9812606473594556, "roe": null, "roa": 1.8018752186795526, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179977.4635439682, "leverage": 95.64516634050881, "workingCapital": 20022.536456031812, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20029.754013845923, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 63870.96774193546, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-19": { "revenue": 1881.720430107527, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860216, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.720430107527, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.720430107527, "ebit": 1881.720430107527, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719105, "tax": 0, "netIncome": 1498.1587862719105, "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": 1498.1587862719105, "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": -7.21755781411116, "cash": 20015.3188982177, "ppe": 65376.34408602148, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20015.3188982177, "assets": 85391.66298423918, "equity": -114608.33701576092, "shareCapital": 0, "retainedEarnings": -116106.49580203283, "currentYearNetIncome": 1498.1587862719105, "dividends": 0, "liabilitiesEquity": 85391.66298423908, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860216, "collections": 1881.720430107527, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.9118136439267897, "roe": null, "roa": 1.7699823454223835, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383562164, "netDebt": 179984.6811017823, "leverage": 95.64900195694716, "workingCapital": 20015.3188982177, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20022.536456031812, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 65376.34408602148, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-26": { "revenue": 1612.9032258064517, "growth": -14.28571428571428, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1290.322580645161, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064517, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064517, "ebit": 1612.9032258064517, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1284.1361025187805, "tax": 0, "netIncome": 1284.1361025187805, "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": 1284.1361025187805, "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": -6.186478126380507, "cash": 20009.132420091322, "ppe": 66666.66666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20009.132420091322, "assets": 86675.79908675796, "equity": -113324.20091324214, "shareCapital": 0, "retainedEarnings": -114608.33701576092, "currentYearNetIncome": 1284.1361025187805, "dividends": 0, "liabilitiesEquity": 86675.79908675786, "fcf": -6.186478126380507, "totalCapex": 1290.322580645161, "collections": 1612.9032258064517, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 2.4429967426710104, "roe": null, "roa": 1.4925960865151018, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.38356164383559144, "netDebt": 179990.8675799087, "leverage": 111.59433789954338, "workingCapital": 20009.132420091322, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20015.3188982177, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 66666.66666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-01": { "revenue": 277.77777777777777, "growth": -82.77777777777777, "grossMargin": 100, "sga": 0, "da": 0, "capex": 222.22222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.77777777777777, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.77777777777777, "ebit": 277.77777777777777, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 222.98325722983256, "tax": 0, "netIncome": 222.98325722983256, "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": 222.98325722983256, "capexOut": -222.22222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -222.22222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0.7610350076103316, "cash": 20009.893455098932, "ppe": 66888.88888888886, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20009.893455098932, "assets": 86898.7823439878, "equity": -113101.2176560123, "shareCapital": 0, "retainedEarnings": -113324.20091324214, "currentYearNetIncome": 222.98325722983256, "dividends": 0, "liabilitiesEquity": 86898.7823439877, "fcf": 0.7610350076103316, "totalCapex": 222.22222222222223, "collections": 277.77777777777777, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 0.4159733777038271, "roe": null, "roa": 0.2569307733791658, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397194, "netDebt": 179990.10654490106, "leverage": 647.9643835616439, "workingCapital": 20009.893455098932, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20009.132420091322, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 66888.88888888886, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-02": { "revenue": 1944.4444444444446, "growth": 600.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20015.220700152204, "ppe": 68444.44444444442, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20015.220700152204, "assets": 88459.66514459663, "equity": -111540.33485540347, "shareCapital": 0, "retainedEarnings": -113101.2176560123, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 88459.66514459653, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.8735632183908058, "roe": null, "roa": 1.780219684837754, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179984.77929984778, "leverage": 92.56360078277885, "workingCapital": 20015.220700152204, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20009.893455098932, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 68444.44444444442, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-09": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20020.547945205475, "ppe": 69999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20020.547945205475, "assets": 90020.54794520546, "equity": -109979.45205479464, "shareCapital": 0, "retainedEarnings": -111540.33485540347, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 90020.54794520536, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.808988764044945, "roe": null, "roa": 1.7490821795730065, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179979.45205479453, "leverage": 92.56086105675146, "workingCapital": 20020.547945205475, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20015.220700152204, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 69999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-16": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20025.875190258746, "ppe": 71555.55555555555, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20025.875190258746, "assets": 91581.43074581429, "equity": -108418.56925418582, "shareCapital": 0, "retainedEarnings": -109979.45205479464, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 91581.43074581418, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.7472527472527477, "roe": null, "roa": 1.7190151911995812, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179974.12480974125, "leverage": 92.55812133072406, "workingCapital": 20025.875190258746, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20020.547945205475, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 71555.55555555555, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-23": { "revenue": 1944.4444444444446, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1555.5555555555557, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1944.4444444444446, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1944.4444444444446, "ebit": 1944.4444444444446, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1560.8828006088281, "tax": 0, "netIncome": 1560.8828006088281, "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": 1560.8828006088281, "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": 5.327245053272463, "cash": 20031.202435312018, "ppe": 73111.11111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20031.202435312018, "assets": 93142.31354642313, "equity": -106857.68645357699, "shareCapital": 0, "retainedEarnings": -108418.56925418582, "currentYearNetIncome": 1560.8828006088281, "dividends": 0, "liabilitiesEquity": 93142.31354642301, "fcf": 5.327245053272463, "totalCapex": 1555.5555555555557, "collections": 1944.4444444444446, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.688172043010753, "roe": null, "roa": 1.6899644456529355, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397267, "netDebt": 179968.797564688, "leverage": 92.55538160469668, "workingCapital": 20031.202435312018, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20025.875190258746, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 73111.11111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-30": { "revenue": 277.7777777777783, "growth": -85.7142857142857, "grossMargin": 100, "sga": 0, "da": 0, "capex": 222.22222222222263, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 277.7777777777783, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 277.7777777777783, "ebit": 277.7777777777783, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 222.98325722983307, "tax": 0, "netIncome": 222.98325722983307, "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": 222.98325722983307, "capexOut": -222.22222222222263, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -222.22222222222263, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0.7610350076104453, "cash": 20031.963470319628, "ppe": 73333.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20031.963470319628, "assets": 93365.29680365295, "equity": -106634.70319634715, "shareCapital": 0, "retainedEarnings": -106857.68645357699, "currentYearNetIncome": 222.98325722983307, "dividends": 0, "liabilitiesEquity": 93365.29680365285, "fcf": 0.7610350076104453, "totalCapex": 222.22222222222263, "collections": 277.7777777777783, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 0.3793626707132025, "roe": null, "roa": 0.2391143790983027, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.2739726027397598, "netDebt": 179968.03652968036, "leverage": 647.8849315068481, "workingCapital": 20031.963470319628, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20031.202435312018, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 73333.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-01": { "revenue": 1612.9032258064515, "growth": 480.6451612903214, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1290.3225806451612, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1612.9032258064515, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1612.9032258064515, "ebit": 1612.9032258064515, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1284.1361025187803, "tax": 0, "netIncome": 1284.1361025187803, "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": 1284.1361025187803, "capexOut": -1290.3225806451612, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1290.3225806451612, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.186478126380962, "cash": 20025.77699219325, "ppe": 74623.6559139785, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20025.77699219325, "assets": 94649.43290617174, "equity": -105350.56709382837, "shareCapital": 0, "retainedEarnings": -106634.70319634715, "currentYearNetIncome": 1284.1361025187803, "dividends": 0, "liabilitiesEquity": 94649.43290617163, "fcf": -6.186478126380962, "totalCapex": 1290.3225806451612, "collections": 1612.9032258064515, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 2.1802325581395348, "roe": null, "roa": 1.3659952116524814, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356197, "netDebt": 179974.22300780675, "leverage": 111.5840182648402, "workingCapital": 20025.77699219325, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20031.963470319628, "balanceCheck": 1.1641532182693481e-10, "investedCapital": 74623.6559139785, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-07": { "revenue": 1881.7204301075267, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20018.559434379138, "ppe": 76129.03225806452, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20018.559434379138, "assets": 96147.59169244365, "equity": -103852.40830755646, "shareCapital": 0, "retainedEarnings": -105350.56709382837, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 96147.59169244354, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.4964336661911553, "roe": null, "roa": 1.5704215402977328, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179981.44056562087, "leverage": 95.64727984344424, "workingCapital": 20018.559434379138, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20025.77699219325, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 76129.03225806452, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-14": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20011.341876565028, "ppe": 77634.40860215054, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20011.341876565028, "assets": 97645.75047871556, "equity": -102354.24952128454, "shareCapital": 0, "retainedEarnings": -103852.40830755646, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 97645.75047871546, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.447552447552447, "roe": null, "roa": 1.546140615035917, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179988.658123435, "leverage": 95.6511154598826, "workingCapital": 20011.341876565028, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20018.559434379138, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 77634.40860215054, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-21": { "revenue": 1881.7204301075267, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1505.3763440860214, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1881.7204301075267, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1881.7204301075267, "ebit": 1881.7204301075267, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1498.1587862719102, "tax": 0, "netIncome": 1498.1587862719102, "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": 1498.1587862719102, "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": -7.21755781411116, "cash": 20004.124318750917, "ppe": 79139.78494623656, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20004.124318750917, "assets": 99143.90926498748, "equity": -100856.09073501262, "shareCapital": 0, "retainedEarnings": -102354.24952128454, "currentYearNetIncome": 1498.1587862719102, "dividends": 0, "liabilitiesEquity": 99143.90926498738, "fcf": -7.21755781411116, "totalCapex": 1505.3763440860214, "collections": 1881.7204301075267, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 2.400548696844993, "roe": null, "roa": 1.522599092069266, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438356217, "netDebt": 179995.87568124908, "leverage": 95.65495107632094, "workingCapital": 20004.124318750917, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20011.341876565028, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 79139.78494623656, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-28": { "revenue": 1075.2688172043, "growth": -42.85714285714292, "grossMargin": 100, "sga": 0, "da": 0, "capex": 860.2150537634407, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043, "ebit": 1075.2688172043, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 856.0907350125191, "tax": 0, "netIncome": 856.0907350125191, "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": 856.0907350125191, "capexOut": -860.2150537634407, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -860.2150537634407, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -4.124318750921589, "cash": 19999.999999999996, "ppe": 80000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999996, "assets": 100000, "equity": -100000.0000000001, "shareCapital": 0, "retainedEarnings": -100856.09073501262, "currentYearNetIncome": 856.0907350125191, "dividends": 0, "liabilitiesEquity": 99999.9999999999, "fcf": -4.124318750921589, "totalCapex": 860.2150537634407, "collections": 1075.2688172043, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 1.3513513513513498, "roe": null, "roa": 0.8597709447125259, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.3835616438357082, "netDebt": 180000, "leverage": 167.40000000000018, "workingCapital": 19999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20004.124318750917, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 80000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 645.1612903225806, "growth": -39.999999999999936, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419355, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225806, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225806, "ebit": 645.1612903225806, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 480.777728678745, "tax": 0, "netIncome": 480.777728678745, "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": 480.777728678745, "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": -3.093239063190481, "cash": 19996.906760936807, "ppe": 80483.87096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19996.906760936807, "assets": 100480.77772867875, "equity": -99519.22227132136, "shareCapital": 0, "retainedEarnings": -100000.0000000001, "currentYearNetIncome": 480.777728678745, "dividends": 0, "liabilitiesEquity": 100480.77772867864, "fcf": -3.093239063190481, "totalCapex": 483.8709677419355, "collections": 645.1612903225806, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": 0.8040201005025125, "roe": null, "roa": 0.47962476415510213, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945246, "netDebt": 180003.0932390632, "leverage": 279.004794520548, "workingCapital": 19996.906760936807, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999996, "balanceCheck": 1.0186340659856796e-10, "investedCapital": 80483.87096774194, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 1505.3763440860216, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 19989.689203122696, "ppe": 81612.90322580645, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19989.689203122696, "assets": 101602.59242892914, "equity": -98397.40757107094, "shareCapital": 0, "retainedEarnings": -99519.22227132136, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 101602.59242892906, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.857379767827529, "roe": null, "roa": 1.1102493979346097, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 180010.3107968773, "leverage": 119.57827788649706, "workingCapital": 19989.689203122696, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19996.906760936807, "balanceCheck": 8.731149137020111e-11, "investedCapital": 81612.90322580645, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 19982.471645308586, "ppe": 82741.93548387097, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19982.471645308586, "assets": 102724.40712917956, "equity": -97275.59287082053, "shareCapital": 0, "retainedEarnings": -98397.40757107094, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 102724.40712917947, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.831861301929997, "roe": null, "roa": 1.0980582132332166, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 180017.5283546914, "leverage": 119.583072407045, "workingCapital": 19982.471645308586, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19989.689203122696, "balanceCheck": 8.731149137020111e-11, "investedCapital": 82741.93548387097, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 19975.254087494475, "ppe": 83870.96774193548, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19975.254087494475, "assets": 103846.22182942997, "equity": -96153.77817057012, "shareCapital": 0, "retainedEarnings": -97275.59287082053, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 103846.22182942988, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.8070345272668604, "roe": null, "roa": 1.0861318532124746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 180024.74591250552, "leverage": 119.58786692759294, "workingCapital": 19975.254087494475, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19982.471645308586, "balanceCheck": 8.731149137020111e-11, "investedCapital": 83870.96774193548, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 1505.3763440860212, "growth": -3.3306690738754696e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860212, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860212, "ebit": 1505.3763440860212, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504047, "tax": 0, "netIncome": 1121.8147002504047, "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": 1121.8147002504047, "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": -7.217557814111387, "cash": 19968.036529680365, "ppe": 85000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19968.036529680365, "assets": 104968.03652968036, "equity": -95031.96347031972, "shareCapital": 0, "retainedEarnings": -96153.77817057012, "currentYearNetIncome": 1121.8147002504047, "dividends": 0, "liabilitiesEquity": 104968.03652968028, "fcf": -7.217557814111387, "totalCapex": 1129.032258064516, "collections": 1505.3763440860212, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.782871696911811, "roe": null, "roa": 1.0744617815524389, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945423, "netDebt": 180031.96347031964, "leverage": 119.59266144814093, "workingCapital": 19968.036529680365, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19975.254087494475, "balanceCheck": 8.731149137020111e-11, "investedCapital": 85000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 1666.6666666666667, "growth": 10.714285714285744, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1250, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1283.1050228310503, "tax": 0, "netIncome": 1283.1050228310503, "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": 1283.1050228310503, "capexOut": -1250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 33.10502283105029, "cash": 20001.141552511413, "ppe": 86250, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20001.141552511413, "assets": 106251.14155251141, "equity": -93748.85844748867, "shareCapital": 0, "retainedEarnings": -95031.96347031972, "currentYearNetIncome": 1283.1050228310503, "dividends": 0, "liabilitiesEquity": 106251.14155251133, "fcf": 33.10502283105029, "totalCapex": 1250, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.9464720194647203, "roe": null, "roa": 1.2149512506215276, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.9863013698630174, "netDebt": 179998.85844748857, "leverage": 107.99931506849313, "workingCapital": 20001.141552511413, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19968.036529680365, "balanceCheck": 8.731149137020111e-11, "investedCapital": 86250, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 1666.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1250, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1283.1050228310503, "tax": 0, "netIncome": 1283.1050228310503, "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": 1283.1050228310503, "capexOut": -1250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 33.10502283105029, "cash": 20034.246575342462, "ppe": 87500, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20034.246575342462, "assets": 107534.24657534246, "equity": -92465.75342465763, "shareCapital": 0, "retainedEarnings": -93748.85844748867, "currentYearNetIncome": 1283.1050228310503, "dividends": 0, "liabilitiesEquity": 107534.24657534237, "fcf": 33.10502283105029, "totalCapex": 1250, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.918465227817746, "roe": null, "roa": 1.2003673722206798, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.9863013698630174, "netDebt": 179965.75342465754, "leverage": 107.97945205479452, "workingCapital": 20034.246575342462, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20001.141552511413, "balanceCheck": 8.731149137020111e-11, "investedCapital": 87500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 1666.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1250, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.6666666666667, "ebit": 1666.6666666666667, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1283.1050228310503, "tax": 0, "netIncome": 1283.1050228310503, "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": 1283.1050228310503, "capexOut": -1250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 33.10502283105029, "cash": 20067.35159817351, "ppe": 88750, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20067.35159817351, "assets": 108817.35159817351, "equity": -91182.64840182658, "shareCapital": 0, "retainedEarnings": -92465.75342465763, "currentYearNetIncome": 1283.1050228310503, "dividends": 0, "liabilitiesEquity": 108817.35159817342, "fcf": 33.10502283105029, "totalCapex": 1250, "collections": 1666.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.8912529550827424, "roe": null, "roa": 1.186129461176421, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.9863013698630174, "netDebt": 179932.6484018265, "leverage": 107.9595890410959, "workingCapital": 20067.35159817351, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20034.246575342462, "balanceCheck": 8.731149137020111e-11, "investedCapital": 88750, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 1666.666666666667, "growth": 2.220446049250313e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1250, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1666.666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1666.666666666667, "ebit": 1666.666666666667, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1283.1050228310505, "tax": 0, "netIncome": 1283.1050228310505, "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": 1283.1050228310505, "capexOut": -1250, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1250, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 33.10502283105052, "cash": 20100.45662100456, "ppe": 90000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20100.45662100456, "assets": 110100.45662100456, "equity": -89899.54337899553, "shareCapital": 0, "retainedEarnings": -91182.64840182658, "currentYearNetIncome": 1283.1050228310505, "dividends": 0, "liabilitiesEquity": 110100.45662100447, "fcf": 33.10502283105052, "totalCapex": 1250, "collections": 1666.666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.8648018648018652, "roe": null, "roa": 1.172225350937572, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.986301369863031, "netDebt": 179899.54337899544, "leverage": 107.93972602739724, "workingCapital": 20100.45662100456, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20067.35159817351, "balanceCheck": 8.731149137020111e-11, "investedCapital": 90000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 1505.3763440860214, "growth": -9.677419354838735, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20093.23906319045, "ppe": 91129.03225806452, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20093.23906319045, "assets": 111222.27132125496, "equity": -88777.72867874512, "shareCapital": 0, "retainedEarnings": -89899.54337899553, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 111222.27132125488, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.6622143069159985, "roe": null, "roa": 1.0137365562772866, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179906.76093680956, "leverage": 119.50949119373779, "workingCapital": 20093.23906319045, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20100.45662100456, "balanceCheck": 7.275957614183426e-11, "investedCapital": 91129.03225806452, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20086.02150537634, "ppe": 92258.06451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20086.02150537634, "assets": 112344.08602150537, "equity": -87655.9139784947, "shareCapital": 0, "retainedEarnings": -88777.72867874512, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 112344.0860215053, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.6417472881852828, "roe": null, "roa": 1.003563070565664, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179913.97849462368, "leverage": 119.51428571428573, "workingCapital": 20086.02150537634, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20093.23906319045, "balanceCheck": 7.275957614183426e-11, "investedCapital": 92258.06451612903, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20078.803947562228, "ppe": 93387.09677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20078.803947562228, "assets": 113465.90072175578, "equity": -86534.09927824429, "shareCapital": 0, "retainedEarnings": -87655.9139784947, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 113465.90072175571, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.6217781639154358, "roe": null, "roa": 0.993591750683616, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179921.19605243776, "leverage": 119.51908023483367, "workingCapital": 20078.803947562228, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20086.02150537634, "balanceCheck": 7.275957614183426e-11, "investedCapital": 93387.09677419355, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20071.586389748118, "ppe": 94516.12903225806, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20071.586389748118, "assets": 114587.71542200618, "equity": -85412.28457799388, "shareCapital": 0, "retainedEarnings": -86534.09927824429, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 114587.71542200612, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.602288984263233, "roe": null, "roa": 0.9838166298079903, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179928.41361025188, "leverage": 119.52387475538161, "workingCapital": 20071.586389748118, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20078.803947562228, "balanceCheck": 5.820766091346741e-11, "investedCapital": 94516.12903225806, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 645.1612903225805, "growth": -57.14285714285715, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419356, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225805, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225805, "ebit": 645.1612903225805, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 480.7777286787449, "tax": 0, "netIncome": 480.7777286787449, "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": 480.7777286787449, "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": -3.0932390631907083, "cash": 20068.493150684928, "ppe": 95000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20068.493150684928, "assets": 115068.49315068492, "equity": -84931.50684931513, "shareCapital": 0, "retainedEarnings": -85412.28457799388, "currentYearNetIncome": 480.7777286787449, "dividends": 0, "liabilitiesEquity": 115068.49315068487, "fcf": -3.0932390631907083, "totalCapex": 483.8709677419356, "collections": 645.1612903225805, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": 0.6808510638297871, "roe": null, "roa": 0.41869343020749944, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945599, "netDebt": 179931.50684931508, "leverage": 278.8938356164384, "workingCapital": 20068.493150684928, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20071.586389748118, "balanceCheck": 5.820766091346741e-11, "investedCapital": 95000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 888.8888888888889, "growth": 37.77777777777782, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 888.8888888888889, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 888.8888888888889, "ebit": 888.8888888888889, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 669.7108066971081, "tax": 0, "netIncome": 669.7108066971081, "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": 669.7108066971081, "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": 3.04414003044144, "cash": 20071.53729071537, "ppe": 95666.66666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20071.53729071537, "assets": 115738.20395738204, "equity": -84261.79604261802, "shareCapital": 0, "retainedEarnings": -84931.50684931513, "currentYearNetIncome": 669.7108066971081, "dividends": 0, "liabilitiesEquity": 115738.20395738198, "fcf": 3.04414003044144, "totalCapex": 666.6666666666666, "collections": 888.8888888888889, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 0.9324009324009324, "roe": null, "roa": 0.5803218148245846, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342466196, "netDebt": 179928.46270928462, "leverage": 202.41952054794518, "workingCapital": 20071.53729071537, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20068.493150684928, "balanceCheck": 5.820766091346741e-11, "investedCapital": 95666.66666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 1555.5555555555557, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20076.86453576864, "ppe": 96833.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20076.86453576864, "assets": 116910.19786910198, "equity": -83089.80213089808, "shareCapital": 0, "retainedEarnings": -84261.79604261802, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 116910.19786910192, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.6161616161616161, "roe": null, "roa": 1.0075237160614983, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179923.13546423137, "leverage": 115.66487279843444, "workingCapital": 20076.86453576864, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20071.53729071537, "balanceCheck": 5.820766091346741e-11, "investedCapital": 96833.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20082.19178082191, "ppe": 98000.00000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20082.19178082191, "assets": 118082.19178082193, "equity": -81917.80821917814, "shareCapital": 0, "retainedEarnings": -83089.80213089808, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 118082.19178082186, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.5968063872255487, "roe": null, "roa": 0.9974739296586568, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179917.80821917808, "leverage": 115.66144814090019, "workingCapital": 20082.19178082191, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20076.86453576864, "balanceCheck": 7.275957614183426e-11, "investedCapital": 98000.00000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20087.519025875183, "ppe": 99166.66666666669, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20087.519025875183, "assets": 119254.18569254187, "equity": -80745.8143074582, "shareCapital": 0, "retainedEarnings": -81917.80821917814, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 119254.1856925418, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.5779092702169626, "roe": null, "roa": 0.9876226511896364, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179912.4809741248, "leverage": 115.65802348336594, "workingCapital": 20087.519025875183, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20082.19178082191, "balanceCheck": 7.275957614183426e-11, "investedCapital": 99166.66666666669, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1111.1111111111113, "growth": -28.57142857142856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111113, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111113, "ebit": 1111.1111111111113, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 837.1385083713853, "tax": 0, "netIncome": 837.1385083713853, "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": 837.1385083713853, "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": 3.8051750380523117, "cash": 20091.324200913234, "ppe": 100000.00000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20091.324200913234, "assets": 120091.32420091325, "equity": -79908.67579908682, "shareCapital": 0, "retainedEarnings": -80745.8143074582, "currentYearNetIncome": 837.1385083713853, "dividends": 0, "liabilitiesEquity": 120091.32420091318, "fcf": 3.8051750380523117, "totalCapex": 833.333333333333, "collections": 1111.1111111111113, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 1.1157601115760114, "roe": null, "roa": 0.6995230524642291, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.342465753424708, "netDebt": 179908.67579908678, "leverage": 161.91780821917806, "workingCapital": 20091.324200913234, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20087.519025875183, "balanceCheck": 7.275957614183426e-11, "investedCapital": 100000.00000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 430.10752688172045, "growth": -61.290322580645174, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 430.10752688172045, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 430.10752688172045, "ebit": 430.10752688172045, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 320.51848578583, "tax": 0, "netIncome": 320.51848578583, "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": 320.51848578583, "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": -2.0621593754602827, "cash": 20089.262041537775, "ppe": 100322.5806451613, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20089.262041537775, "assets": 120411.84268669908, "equity": -79588.157313301, "shareCapital": 0, "retainedEarnings": -79908.67579908682, "currentYearNetIncome": 320.51848578583, "dividends": 0, "liabilitiesEquity": 120411.842686699, "fcf": -2.0621593754602827, "totalCapex": 322.5806451612903, "collections": 430.10752688172045, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": 0.42941492216854527, "roe": null, "roa": 0.2665399295433054, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945157, "netDebt": 179910.7379584622, "leverage": 418.2924657534246, "workingCapital": 20089.262041537775, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20091.324200913234, "balanceCheck": 7.275957614183426e-11, "investedCapital": 100322.5806451613, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 1505.3763440860216, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20082.044483723665, "ppe": 101451.61290322582, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20082.044483723665, "assets": 121533.65738694949, "equity": -78466.34261305058, "shareCapital": 0, "retainedEarnings": -79588.157313301, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 121533.65738694942, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4921396216360243, "roe": null, "roa": 0.9273284271944906, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179917.95551627633, "leverage": 119.51692759295499, "workingCapital": 20082.044483723665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20089.262041537775, "balanceCheck": 7.275957614183426e-11, "investedCapital": 101451.61290322582, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20074.826925909554, "ppe": 102580.64516129033, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20074.826925909554, "assets": 122655.47208719989, "equity": -77344.52791280017, "shareCapital": 0, "retainedEarnings": -78466.34261305058, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 122655.47208719983, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4756258234519104, "roe": null, "roa": 0.9188080588732054, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179925.17307409045, "leverage": 119.52172211350293, "workingCapital": 20074.826925909554, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20082.044483723665, "balanceCheck": 5.820766091346741e-11, "investedCapital": 102580.64516129033, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20067.609368095444, "ppe": 103709.67741935485, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20067.609368095444, "assets": 123777.28678745028, "equity": -76222.71321254976, "shareCapital": 0, "retainedEarnings": -77344.52791280017, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 123777.28678745024, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4594735470419598, "roe": null, "roa": 0.9104428367180067, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179932.39063190456, "leverage": 119.52651663405088, "workingCapital": 20067.609368095444, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20074.826925909554, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 103709.67741935485, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20060.391810281333, "ppe": 104838.70967741936, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20060.391810281333, "assets": 124899.1014877007, "equity": -75100.89851229935, "shareCapital": 0, "retainedEarnings": -76222.71321254976, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 124899.10148770065, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4436710492394946, "roe": null, "roa": 0.902228561409827, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179939.60818971868, "leverage": 119.53131115459882, "workingCapital": 20060.391810281333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20067.609368095444, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 104838.70967741936, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 215.05376344086017, "growth": -85.71428571428572, "grossMargin": 100, "sga": 0, "da": 0, "capex": 161.2903225806458, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 215.05376344086017, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 215.05376344086017, "ebit": 215.05376344086017, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 160.25924289291495, "tax": 0, "netIncome": 160.25924289291495, "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": 160.25924289291495, "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": -1.031079687730852, "cash": 20059.360730593602, "ppe": 105000.00000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20059.360730593602, "assets": 125059.36073059362, "equity": -74940.63926940643, "shareCapital": 0, "retainedEarnings": -75100.89851229935, "currentYearNetIncome": 160.25924289291495, "dividends": 0, "liabilitiesEquity": 125059.36073059357, "fcf": -1.031079687730852, "totalCapex": 161.2903225806458, "collections": 215.05376344086017, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 0.20497053548552388, "roe": null, "roa": 0.12822869965727102, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479484626, "netDebt": 179940.63926940638, "leverage": 836.7239726027399, "workingCapital": 20059.360730593602, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20060.391810281333, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 105000.00000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 1333.3333333333333, "growth": 520.0000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1000, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1333.3333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1333.3333333333333, "ebit": 1333.3333333333333, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1004.566210045662, "tax": 0, "netIncome": 1004.566210045662, "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": 1004.566210045662, "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": 4.5662100456620465, "cash": 20063.926940639263, "ppe": 106000.00000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20063.926940639263, "assets": 126063.92694063927, "equity": -73936.07305936076, "shareCapital": 0, "retainedEarnings": -74940.63926940643, "currentYearNetIncome": 1004.566210045662, "dividends": 0, "liabilitiesEquity": 126063.92694063924, "fcf": 4.5662100456620465, "totalCapex": 1000, "collections": 1333.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 1.2638230647709319, "roe": null, "roa": 0.8000581860498944, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.3424657534246535, "netDebt": 179936.07305936073, "leverage": 134.95205479452056, "workingCapital": 20063.926940639263, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20059.360730593602, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 106000.00000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 1555.5555555555554, "growth": 16.666666666666675, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.993911719939, "tax": 0, "netIncome": 1171.993911719939, "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": 1171.993911719939, "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": 5.327245053272236, "cash": 20069.254185692535, "ppe": 107166.66666666669, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20069.254185692535, "assets": 127235.92085235922, "equity": -72764.07914764082, "shareCapital": 0, "retainedEarnings": -73936.07305936076, "currentYearNetIncome": 1171.993911719939, "dividends": 0, "liabilitiesEquity": 127235.92085235918, "fcf": 5.327245053272236, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4594735470419598, "roe": null, "roa": 0.925380667956591, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342464375, "netDebt": 179930.74581430748, "leverage": 115.66976516634053, "workingCapital": 20069.254185692535, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20063.926940639263, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 107166.66666666669, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.993911719939, "tax": 0, "netIncome": 1171.993911719939, "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": 1171.993911719939, "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": 5.327245053272236, "cash": 20074.581430745806, "ppe": 108333.33333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20074.581430745806, "assets": 128407.91476407916, "equity": -71592.08523592088, "shareCapital": 0, "retainedEarnings": -72764.07914764082, "currentYearNetIncome": 1171.993911719939, "dividends": 0, "liabilitiesEquity": 128407.91476407912, "fcf": 5.327245053272236, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4436710492394942, "roe": null, "roa": 0.9168958906393262, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342464375, "netDebt": 179925.4185692542, "leverage": 115.66634050880627, "workingCapital": 20074.581430745806, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20069.254185692535, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 108333.33333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.993911719939, "tax": 0, "netIncome": 1171.993911719939, "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": 1171.993911719939, "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": 5.327245053272236, "cash": 20079.908675799077, "ppe": 109500.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20079.908675799077, "assets": 129579.9086757991, "equity": -70420.09132420094, "shareCapital": 0, "retainedEarnings": -71592.08523592088, "currentYearNetIncome": 1171.993911719939, "dividends": 0, "liabilitiesEquity": 129579.90867579906, "fcf": 5.327245053272236, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.4282070900280537, "roe": null, "roa": 0.9085652928058146, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342464375, "netDebt": 179920.0913242009, "leverage": 115.66291585127202, "workingCapital": 20079.908675799077, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20074.581430745806, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 109500.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 666.6666666666661, "growth": -57.14285714285718, "grossMargin": 100, "sga": 0, "da": 0, "capex": 499.9999999999991, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 666.6666666666661, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 666.6666666666661, "ebit": 666.6666666666661, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 502.28310502283045, "tax": 0, "netIncome": 502.28310502283045, "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": 502.28310502283045, "capexOut": -499.9999999999991, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -499.9999999999991, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 2.2831050228313643, "cash": 20082.191780821908, "ppe": 110000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20082.191780821908, "assets": 130082.19178082194, "equity": -69917.80821917811, "shareCapital": 0, "retainedEarnings": -70420.09132420094, "currentYearNetIncome": 502.28310502283045, "dividends": 0, "liabilitiesEquity": 130082.19178082189, "fcf": 2.2831050228313643, "totalCapex": 499.9999999999991, "collections": 666.6666666666661, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": 0.6074411541381921, "roe": null, "roa": 0.3868744064994895, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.342465753424705, "netDebt": 179917.80821917808, "leverage": 269.8767123287674, "workingCapital": 20082.191780821908, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20079.908675799077, "balanceCheck": 5.820766091346741e-11, "investedCapital": 110000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 860.2150537634409, "growth": 29.03225806451626, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225806, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 860.2150537634409, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 860.2150537634409, "ebit": 860.2150537634409, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 641.03697157166, "tax": 0, "netIncome": 641.03697157166, "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": 641.03697157166, "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": -4.124318750920565, "cash": 20078.067462070987, "ppe": 110645.1612903226, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20078.067462070987, "assets": 130723.2287523936, "equity": -69276.77124760645, "shareCapital": 0, "retainedEarnings": -69917.80821917811, "currentYearNetIncome": 641.03697157166, "dividends": 0, "liabilitiesEquity": 130723.22875239355, "fcf": -4.124318750920565, "totalCapex": 645.1612903225806, "collections": 860.2150537634409, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 0.779727095516569, "roe": null, "roa": 0.49158255243396615, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945157, "netDebt": 179921.932537929, "leverage": 209.15924657534248, "workingCapital": 20078.067462070987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20082.191780821908, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 110645.1612903226, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 1505.3763440860216, "growth": 75, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20070.849904256876, "ppe": 111774.19354838712, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20070.849904256876, "assets": 131845.043452644, "equity": -68154.95654735604, "shareCapital": 0, "retainedEarnings": -69276.77124760645, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 131845.04345264396, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.3536379018612519, "roe": null, "roa": 0.8544937214458178, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179929.15009574313, "leverage": 119.52436399217221, "workingCapital": 20070.849904256876, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20078.067462070987, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 111774.19354838712, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20063.632346442766, "ppe": 112903.22580645164, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20063.632346442766, "assets": 132966.8581528944, "equity": -67033.14184710562, "shareCapital": 0, "retainedEarnings": -68154.95654735604, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 132966.85815289436, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.3400335008375208, "roe": null, "roa": 0.8472539893025285, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179936.36765355724, "leverage": 119.52915851272016, "workingCapital": 20063.632346442766, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20070.849904256876, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 112903.22580645164, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20056.414788628656, "ppe": 114032.25806451615, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20056.414788628656, "assets": 134088.67285314482, "equity": -65911.32714685521, "shareCapital": 0, "retainedEarnings": -67033.14184710562, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 134088.6728531448, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.3266998341625207, "roe": null, "roa": 0.8401359043374662, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179943.58521137133, "leverage": 119.53395303326809, "workingCapital": 20056.414788628656, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20063.632346442766, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 114032.25806451615, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1290.322580645161, "growth": -14.285714285714313, "grossMargin": 100, "sga": 0, "da": 0, "capex": 967.7419354838712, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1290.322580645161, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1290.322580645161, "ebit": 1290.322580645161, "interest": -328.7671232876712, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 961.5554573574898, "tax": 0, "netIncome": 961.5554573574898, "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": 961.5554573574898, "capexOut": -967.7419354838712, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -967.7419354838712, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.186478126381417, "cash": 20050.228310502273, "ppe": 115000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20050.228310502273, "assets": 135050.2283105023, "equity": -64949.77168949772, "shareCapital": 0, "retainedEarnings": -65911.32714685521, "currentYearNetIncome": 961.5554573574898, "dividends": 0, "liabilitiesEquity": 135050.22831050228, "fcf": -6.186478126381417, "totalCapex": 967.7419354838712, "collections": 1290.322580645161, "suppliers": 0, "operatingPayments": 0, "interestPaid": -328.7671232876712, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 328.7671232876712, "cashInterest": 328.7671232876712, "interestPayable": 0, "roic": 1.1267605633802813, "roe": null, "roa": 0.714542158863037, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945599, "netDebt": 179949.77168949772, "leverage": 139.46107305936076, "workingCapital": 20050.228310502273, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20056.414788628656, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 115000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 215.05376344086022, "growth": -83.33333333333333, "grossMargin": 100, "sga": 0, "da": 0, "capex": 161.29032258064515, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 215.05376344086022, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 215.05376344086022, "ebit": 215.05376344086022, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 160.259242892915, "tax": 0, "netIncome": 160.259242892915, "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": 160.259242892915, "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": -1.0310796877301414, "cash": 20049.19723081454, "ppe": 115161.29032258068, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20049.19723081454, "assets": 135210.4875533952, "equity": -64789.51244660481, "shareCapital": 0, "retainedEarnings": -64949.77168949772, "currentYearNetIncome": 160.259242892915, "dividends": 0, "liabilitiesEquity": 135210.48755339519, "fcf": -1.0310796877301414, "totalCapex": 161.29032258064515, "collections": 215.05376344086022, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": 0.18687222611539356, "roe": null, "roa": 0.11859603226509699, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945157, "netDebt": 179950.80276918545, "leverage": 836.7712328767124, "workingCapital": 20049.19723081454, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20050.228310502273, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 115161.29032258068, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 1505.3763440860216, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20041.97967300043, "ppe": 116290.3225806452, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20041.97967300043, "assets": 136332.3022536456, "equity": -63667.6977463544, "shareCapital": 0, "retainedEarnings": -64789.51244660481, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 136332.3022536456, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.300813008130081, "roe": null, "roa": 0.8262526145861361, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179958.02032699957, "leverage": 119.54354207436398, "workingCapital": 20041.97967300043, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20049.19723081454, "balanceCheck": 0, "investedCapital": 116290.3225806452, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20034.76211518632, "ppe": 117419.35483870971, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20034.76211518632, "assets": 137454.11695389604, "equity": -62545.883046104, "shareCapital": 0, "retainedEarnings": -63667.6977463544, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 137454.116953896, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.2882447665056358, "roe": null, "roa": 0.819481626223412, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179965.2378848137, "leverage": 119.54833659491194, "workingCapital": 20034.76211518632, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20041.97967300043, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 117419.35483870971, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20027.54455737221, "ppe": 118548.38709677423, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.54455737221, "assets": 138575.93165414644, "equity": -61424.06834585359, "shareCapital": 0, "retainedEarnings": -62545.883046104, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 138575.9316541464, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.2759170653907492, "roe": null, "roa": 0.8128207098520359, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179972.45544262778, "leverage": 119.55313111545988, "workingCapital": 20027.54455737221, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20034.76211518632, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 118548.38709677423, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20020.3269995581, "ppe": 119677.41935483874, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20020.3269995581, "assets": 139697.74635439683, "equity": -60302.25364560319, "shareCapital": 0, "retainedEarnings": -61424.06834585359, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 139697.7463543968, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.2638230647709319, "roe": null, "roa": 0.8062672030489095, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179979.6730004419, "leverage": 119.55792563600782, "workingCapital": 20020.3269995581, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.54455737221, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 119677.41935483874, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 430.1075268817194, "growth": -71.4285714285715, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.5806451612907, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 430.1075268817194, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 430.1075268817194, "ebit": 430.1075268817194, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 320.518485785829, "tax": 0, "netIncome": 320.518485785829, "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": 320.518485785829, "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": -2.062159375461704, "cash": 20018.264840182637, "ppe": 120000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20018.264840182637, "assets": 140018.26484018267, "equity": -59981.73515981736, "shareCapital": 0, "retainedEarnings": -60302.25364560319, "currentYearNetIncome": 320.518485785829, "dividends": 0, "liabilitiesEquity": 140018.26484018264, "fcf": -2.062159375461704, "totalCapex": 322.5806451612907, "collections": 430.1075268817194, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": 0.35890533871691244, "roe": null, "roa": 0.22917421453065548, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547948472, "netDebt": 179981.73515981736, "leverage": 418.45753424657636, "workingCapital": 20018.264840182637, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20020.3269995581, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 120000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1111.1111111111109, "growth": 158.33333333333388, "grossMargin": 100, "sga": 0, "da": 0, "capex": 833.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1111.1111111111109, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1111.1111111111109, "ebit": 1111.1111111111109, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 837.1385083713849, "tax": 0, "netIncome": 837.1385083713849, "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": 837.1385083713849, "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": 3.805175038051516, "cash": 20022.07001522069, "ppe": 120833.33333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20022.07001522069, "assets": 140855.40334855404, "equity": -59144.59665144598, "shareCapital": 0, "retainedEarnings": -59981.73515981736, "currentYearNetIncome": 837.1385083713849, "dividends": 0, "liabilitiesEquity": 140855.403348554, "fcf": 3.805175038051516, "totalCapex": 833.3333333333334, "collections": 1111.1111111111109, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 0.9227220299884656, "roe": null, "roa": 0.5960961123695361, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342463653, "netDebt": 179977.9299847793, "leverage": 161.9801369863014, "workingCapital": 20022.07001522069, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20018.264840182637, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 120833.33333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 1555.5555555555554, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.993911719939, "tax": 0, "netIncome": 1171.993911719939, "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": 1171.993911719939, "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": 5.327245053272236, "cash": 20027.39726027396, "ppe": 122000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.39726027396, "assets": 142027.39726027398, "equity": -57972.60273972604, "shareCapital": 0, "retainedEarnings": -59144.59665144598, "currentYearNetIncome": 1171.993911719939, "dividends": 0, "liabilitiesEquity": 142027.39726027395, "fcf": 5.327245053272236, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.2811713566689542, "roe": null, "roa": 0.8286074015087109, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342464375, "netDebt": 179972.60273972605, "leverage": 115.6966731898239, "workingCapital": 20027.39726027396, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20022.07001522069, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 122000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.993911719939, "tax": 0, "netIncome": 1171.993911719939, "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": 1171.993911719939, "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": 5.327245053272236, "cash": 20032.72450532723, "ppe": 123166.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20032.72450532723, "assets": 143199.39117199392, "equity": -56800.6088280061, "shareCapital": 0, "retainedEarnings": -57972.60273972604, "currentYearNetIncome": 1171.993911719939, "dividends": 0, "liabilitiesEquity": 143199.3911719939, "fcf": 5.327245053272236, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.2689780194878761, "roe": null, "roa": 0.8217979230925215, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342464375, "netDebt": 179967.27549467277, "leverage": 115.69324853228964, "workingCapital": 20032.72450532723, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.39726027396, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 123166.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 1555.5555555555554, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555554, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555554, "ebit": 1555.5555555555554, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.993911719939, "tax": 0, "netIncome": 1171.993911719939, "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": 1171.993911719939, "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": 5.327245053272236, "cash": 20038.051750380502, "ppe": 124333.33333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20038.051750380502, "assets": 144371.38508371386, "equity": -55628.61491628616, "shareCapital": 0, "retainedEarnings": -56800.6088280061, "currentYearNetIncome": 1171.993911719939, "dividends": 0, "liabilitiesEquity": 144371.38508371383, "fcf": 5.327245053272236, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555554, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.2570145903479233, "roe": null, "roa": 0.8150994527189388, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342464375, "netDebt": 179961.9482496195, "leverage": 115.6898238747554, "workingCapital": 20038.051750380502, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20032.72450532723, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 124333.33333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 888.8888888888887, "growth": -42.85714285714286, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666661, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 888.8888888888887, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 888.8888888888887, "ebit": 888.8888888888887, "interest": -219.17808219178082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 669.7108066971078, "tax": 0, "netIncome": 669.7108066971078, "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": 669.7108066971078, "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": 3.044140030441781, "cash": 20041.095890410943, "ppe": 125000.00000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20041.095890410943, "assets": 145041.095890411, "equity": -54958.90410958906, "shareCapital": 0, "retainedEarnings": -55628.61491628616, "currentYearNetIncome": 669.7108066971078, "dividends": 0, "liabilitiesEquity": 145041.09589041094, "fcf": 3.044140030441781, "totalCapex": 666.6666666666661, "collections": 888.8888888888887, "suppliers": 0, "operatingPayments": 0, "interestPaid": -219.17808219178082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 219.17808219178082, "cashInterest": 219.17808219178082, "interestPayable": 0, "roic": 0.7130124777183596, "roe": null, "roa": 0.4628071356445639, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.3424657534247004, "netDebt": 179958.90410958906, "leverage": 202.45376712328775, "workingCapital": 20041.095890410943, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20038.051750380502, "balanceCheck": 5.820766091346741e-11, "investedCapital": 125000.00000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 645.1612903225806, "growth": -27.419354838709666, "grossMargin": 100, "sga": 0, "da": 0, "capex": 483.8709677419355, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225806, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225806, "ebit": 645.1612903225806, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 480.777728678745, "tax": 0, "netIncome": 480.777728678745, "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": 480.777728678745, "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": -3.093239063190481, "cash": 20038.002651347753, "ppe": 125483.87096774198, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20038.002651347753, "assets": 145521.87361908975, "equity": -54478.12638091031, "shareCapital": 0, "retainedEarnings": -54958.90410958906, "currentYearNetIncome": 480.777728678745, "dividends": 0, "liabilitiesEquity": 145521.8736190897, "fcf": -3.093239063190481, "totalCapex": 483.8709677419355, "collections": 645.1612903225806, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": 0.5151320025756598, "roe": null, "roa": 0.3309284245617022, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945246, "netDebt": 179961.99734865225, "leverage": 278.941095890411, "workingCapital": 20038.002651347753, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20041.095890410943, "balanceCheck": 5.820766091346741e-11, "investedCapital": 125483.87096774198, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 1505.3763440860216, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20030.785093533643, "ppe": 126612.9032258065, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20030.785093533643, "assets": 146643.68831934014, "equity": -53356.31168065991, "shareCapital": 0, "retainedEarnings": -54478.12638091031, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 146643.6883193401, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1942844956280654, "roe": null, "roa": 0.7679308216940456, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179969.21490646637, "leverage": 119.55097847358122, "workingCapital": 20030.785093533643, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20038.002651347753, "balanceCheck": 5.820766091346741e-11, "investedCapital": 126612.9032258065, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20023.567535719532, "ppe": 127741.93548387101, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20023.567535719532, "assets": 147765.50301959054, "equity": -52234.4969804095, "shareCapital": 0, "retainedEarnings": -53356.31168065991, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 147765.5030195905, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1836820968082855, "roe": null, "roa": 0.7620785853516007, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179976.43246428046, "leverage": 119.55577299412916, "workingCapital": 20023.567535719532, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20030.785093533643, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 127741.93548387101, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 1505.3763440860216, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860216, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860216, "ebit": 1505.3763440860216, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504052, "tax": 0, "netIncome": 1121.8147002504052, "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": 1121.8147002504052, "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": -7.217557814110933, "cash": 20016.349977905422, "ppe": 128870.96774193553, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20016.349977905422, "assets": 148887.31771984094, "equity": -51112.6822801591, "shareCapital": 0, "retainedEarnings": -52234.4969804095, "currentYearNetIncome": 1121.8147002504052, "dividends": 0, "liabilitiesEquity": 148887.3177198409, "fcf": -7.217557814110933, "totalCapex": 1129.032258064516, "collections": 1505.3763440860216, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.173266289545359, "roe": null, "roa": 0.7563148716767231, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945119, "netDebt": 179983.65002209457, "leverage": 119.5605675146771, "workingCapital": 20016.349977905422, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20023.567535719532, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 128870.96774193553, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 1505.3763440860212, "growth": -3.3306690738754696e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860212, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860212, "ebit": 1505.3763440860212, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.8147002504047, "tax": 0, "netIncome": 1121.8147002504047, "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": 1121.8147002504047, "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": -7.217557814111387, "cash": 20009.13242009131, "ppe": 130000.00000000004, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20009.13242009131, "assets": 150009.13242009137, "equity": -49990.86757990869, "shareCapital": 0, "retainedEarnings": -51112.6822801591, "currentYearNetIncome": 1121.8147002504047, "dividends": 0, "liabilitiesEquity": 150009.1324200913, "fcf": -7.217557814111387, "totalCapex": 1129.032258064516, "collections": 1505.3763440860212, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1630321910695736, "roe": null, "roa": 0.7506376872158985, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945423, "netDebt": 179990.8675799087, "leverage": 119.56536203522509, "workingCapital": 20009.13242009131, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20016.349977905422, "balanceCheck": 5.820766091346741e-11, "investedCapital": 130000.00000000004, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 1555.5555555555557, "growth": 3.333333333333366, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20014.459665144583, "ppe": 131166.66666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20014.459665144583, "assets": 151181.1263318113, "equity": -48818.87366818875, "shareCapital": 0, "retainedEarnings": -49990.86757990869, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 151181.12633181125, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1912359072537755, "roe": null, "roa": 0.7782415783143487, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179985.5403348554, "leverage": 115.70499021526419, "workingCapital": 20014.459665144583, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20009.13242009131, "balanceCheck": 5.820766091346741e-11, "investedCapital": 131166.66666666672, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20019.786910197854, "ppe": 132333.33333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20019.786910197854, "assets": 152353.12024353122, "equity": -47646.879756468814, "shareCapital": 0, "retainedEarnings": -48818.87366818875, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 152353.1202435312, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1806873286949184, "roe": null, "roa": 0.7722317497567971, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179980.21308980216, "leverage": 115.70156555772995, "workingCapital": 20019.786910197854, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20014.459665144583, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 132333.33333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20025.114155251125, "ppe": 133500.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20025.114155251125, "assets": 153525.11415525115, "equity": -46474.885844748875, "shareCapital": 0, "retainedEarnings": -47646.879756468814, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 153525.11415525113, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1703239289446186, "roe": null, "roa": 0.7663140295180183, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179974.88584474887, "leverage": 115.6981409001957, "workingCapital": 20025.114155251125, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20019.786910197854, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 133500.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 1555.5555555555557, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1166.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1555.5555555555557, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1555.5555555555557, "ebit": 1555.5555555555557, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1171.9939117199392, "tax": 0, "netIncome": 1171.9939117199392, "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": 1171.9939117199392, "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": 5.327245053272463, "cash": 20030.441400304397, "ppe": 134666.6666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20030.441400304397, "assets": 154697.1080669711, "equity": -45302.891933028935, "shareCapital": 0, "retainedEarnings": -46474.885844748875, "currentYearNetIncome": 1171.9939117199392, "dividends": 0, "liabilitiesEquity": 154697.10806697106, "fcf": 5.327245053272463, "totalCapex": 1166.6666666666667, "collections": 1555.5555555555557, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1601408742490156, "roe": null, "roa": 0.7604863161845314, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.34246575342465835, "netDebt": 179969.5585996956, "leverage": 115.69471624266144, "workingCapital": 20030.441400304397, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20025.114155251125, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 134666.6666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 444.44444444444434, "growth": -71.42857142857144, "grossMargin": 100, "sga": 0, "da": 0, "capex": 333.33333333333303, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 444.44444444444434, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 444.44444444444434, "ebit": 444.44444444444434, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 334.8554033485539, "tax": 0, "netIncome": 334.8554033485539, "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": 334.8554033485539, "capexOut": -333.33333333333303, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -333.33333333333303, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 1.5220700152208906, "cash": 20031.963470319617, "ppe": 135000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20031.963470319617, "assets": 155031.96347031964, "equity": -44968.03652968038, "shareCapital": 0, "retainedEarnings": -45302.891933028935, "currentYearNetIncome": 334.8554033485539, "dividends": 0, "liabilitiesEquity": 155031.96347031964, "fcf": 1.5220700152208906, "totalCapex": 333.33333333333303, "collections": 444.44444444444434, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": 0.32962505150391413, "roe": null, "roa": 0.21622471645076952, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.3424657534247004, "netDebt": 179968.0365296804, "leverage": 404.92808219178096, "workingCapital": 20031.963470319617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20030.441400304397, "balanceCheck": 0, "investedCapital": 135000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1075.2688172043008, "growth": 141.93548387096774, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032259, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043008, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043008, "ebit": 1075.2688172043008, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 801.2962144645749, "tax": 0, "netIncome": 801.2962144645749, "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": 801.2962144645749, "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": -5.155398438650991, "cash": 20026.808071880965, "ppe": 135806.45161290324, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20026.808071880965, "assets": 155833.25968478422, "equity": -44166.74031521581, "shareCapital": 0, "retainedEarnings": -44968.03652968038, "currentYearNetIncome": 801.2962144645749, "dividends": 0, "liabilitiesEquity": 155833.2596847842, "fcf": -5.155398438650991, "totalCapex": 806.4516129032259, "collections": 1075.2688172043008, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 0.7941234862021042, "roe": null, "roa": 0.5155264434740416, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.4794520547945423, "netDebt": 179973.19192811905, "leverage": 167.37506849315076, "workingCapital": 20026.808071880965, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20031.963470319617, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 135806.45161290324, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 1505.3763440860214, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20019.590514066855, "ppe": 136935.48387096776, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20019.590514066855, "assets": 156955.07438503462, "equity": -43044.9256149654, "shareCapital": 0, "retainedEarnings": -44166.74031521581, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 156955.0743850346, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.1038833037650302, "roe": null, "roa": 0.7172995780590716, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179980.40948593314, "leverage": 119.55841487279845, "workingCapital": 20019.590514066855, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20026.808071880965, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 136935.48387096776, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20012.372956252744, "ppe": 138064.51612903227, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20012.372956252744, "assets": 158076.88908528502, "equity": -41923.110914715, "shareCapital": 0, "retainedEarnings": -43044.9256149654, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 158076.88908528502, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.0948191593352883, "roe": null, "roa": 0.7121910347716799, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179987.62704374726, "leverage": 119.5632093933464, "workingCapital": 20012.372956252744, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20019.590514066855, "balanceCheck": 0, "investedCapital": 138064.51612903227, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 1505.3763440860214, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 1129.032258064516, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1505.3763440860214, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1505.3763440860214, "ebit": 1505.3763440860214, "interest": -383.56164383561645, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1121.814700250405, "tax": 0, "netIncome": 1121.814700250405, "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": 1121.814700250405, "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": -7.21755781411116, "cash": 20005.155398438634, "ppe": 139193.5483870968, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20005.155398438634, "assets": 159198.7037855354, "equity": -40801.29621446459, "shareCapital": 0, "retainedEarnings": -41923.110914715, "currentYearNetIncome": 1121.814700250405, "dividends": 0, "liabilitiesEquity": 159198.7037855354, "fcf": -7.21755781411116, "totalCapex": 1129.032258064516, "collections": 1505.3763440860214, "suppliers": 0, "operatingPayments": 0, "interestPaid": -383.56164383561645, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 383.56164383561645, "cashInterest": 383.56164383561645, "interestPayable": 0, "roic": 1.0859026565832846, "roe": null, "roa": 0.7071547420965058, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.47945205479452707, "netDebt": 179994.84460156137, "leverage": 119.56800391389434, "workingCapital": 20005.155398438634, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20012.372956252744, "balanceCheck": 0, "investedCapital": 139193.5483870968, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1075.2688172043017, "growth": -28.571428571428527, "grossMargin": 100, "sga": 0, "da": 0, "capex": 806.4516129032254, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1075.2688172043017, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1075.2688172043017, "ebit": 1075.2688172043017, "interest": -273.972602739726, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 801.2962144645758, "tax": 0, "netIncome": 801.2962144645758, "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": 801.2962144645758, "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": -5.155398438649627, "cash": 19999.999999999985, "ppe": 140000, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999985, "assets": 160000, "equity": -40000.000000000015, "shareCapital": 0, "retainedEarnings": -40801.29621446459, "currentYearNetIncome": 801.2962144645758, "dividends": 0, "liabilitiesEquity": 160000, "fcf": -5.155398438649627, "totalCapex": 806.4516129032254, "collections": 1075.2688172043017, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.972602739726, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.972602739726, "cashInterest": 273.972602739726, "interestPayable": 0, "roic": 0.7702676680146355, "roe": null, "roa": 0.5020673360897819, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.479452054794415, "netDebt": 180000, "leverage": 167.3999999999999, "workingCapital": 19999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20005.155398438634, "balanceCheck": 0, "investedCapital": 140000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 322.5806451612903, "growth": -70.00000000000001, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.05376344086022, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 322.5806451612903, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 322.5806451612903, "ebit": 322.5806451612903, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 213.29102767495152, "tax": 0, "netIncome": 213.29102767495152, "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": 213.29102767495152, "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": -1.762735765908701, "cash": 19998.237264234078, "ppe": 140215.05376344087, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19998.237264234078, "assets": 160213.29102767495, "equity": -39786.70897232506, "shareCapital": 0, "retainedEarnings": -40000.000000000015, "currentYearNetIncome": 213.29102767495152, "dividends": 0, "liabilitiesEquity": 160213.29102767495, "fcf": -1.762735765908701, "totalCapex": 215.05376344086022, "collections": 322.5806451612903, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": 0.23023791250959322, "roe": null, "roa": 0.13321809784373848, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 180001.76273576592, "leverage": 558.0054644808744, "workingCapital": 19998.237264234078, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999985, "balanceCheck": 0, "investedCapital": 140215.05376344087, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 1129.032258064516, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 19992.067689053398, "ppe": 140967.74193548388, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19992.067689053398, "assets": 160959.80962453727, "equity": -39040.19037546273, "shareCapital": 0, "retainedEarnings": -39786.70897232506, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 160959.80962453727, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.8030592734225621, "roe": null, "roa": 0.4648699379533099, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 180007.9323109466, "leverage": 159.43559718969556, "workingCapital": 19992.067689053398, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19998.237264234078, "balanceCheck": 0, "investedCapital": 140967.74193548388, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 19985.898113872718, "ppe": 141720.4301075269, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19985.898113872718, "assets": 161706.3282213996, "equity": -38293.671778600394, "shareCapital": 0, "retainedEarnings": -39040.19037546273, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 161706.3282213996, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.798782807151008, "roe": null, "roa": 0.4627188969043723, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 180014.1018861273, "leverage": 159.4410616705699, "workingCapital": 19985.898113872718, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19992.067689053398, "balanceCheck": 0, "investedCapital": 141720.4301075269, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 19979.728538692038, "ppe": 142473.1182795699, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19979.728538692038, "assets": 162452.84681826193, "equity": -37547.15318173806, "shareCapital": 0, "retainedEarnings": -38293.671778600394, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 162452.84681826195, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7945516458569807, "roe": null, "roa": 0.4605876707151616, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 180020.27146130797, "leverage": 159.4465261514442, "workingCapital": 19979.728538692038, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19985.898113872718, "balanceCheck": -2.9103830456733704e-11, "investedCapital": 142473.1182795699, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 19973.558963511357, "ppe": 143225.8064516129, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19973.558963511357, "assets": 163199.36541512428, "equity": -36800.63458487573, "shareCapital": 0, "retainedEarnings": -37547.15318173806, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 163199.36541512428, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7903650733910426, "roe": null, "roa": 0.4584759868465566, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 180026.44103648863, "leverage": 159.4519906323185, "workingCapital": 19973.558963511357, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19979.728538692038, "balanceCheck": 0, "investedCapital": 143225.8064516129, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 161.2903225806458, "growth": -85.71428571428565, "grossMargin": 100, "sga": 0, "da": 0, "capex": 107.52688172043008, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 161.2903225806458, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 161.2903225806458, "ebit": 161.2903225806458, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 106.64551383747641, "tax": 0, "netIncome": 106.64551383747641, "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": 106.64551383747641, "capexOut": -107.52688172043008, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -107.52688172043008, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -0.8813678829536684, "cash": 19972.677595628404, "ppe": 143333.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19972.677595628404, "assets": 163306.01092896174, "equity": -36693.98907103825, "shareCapital": 0, "retainedEarnings": -36800.63458487573, "currentYearNetIncome": 106.64551383747641, "dividends": 0, "liabilitiesEquity": 163306.01092896174, "fcf": -0.8813678829536684, "totalCapex": 107.52688172043008, "collections": 161.2903225806458, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": 0.11257035647279595, "roe": null, "roa": 0.06532542589748268, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874312722, "netDebt": 180027.3224043716, "leverage": 1116.1693989070995, "workingCapital": 19972.677595628404, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19973.558963511357, "balanceCheck": 0, "investedCapital": 143333.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 1034.4827586206898, "growth": 541.3793103448251, "grossMargin": 100, "sga": 0, "da": 0, "capex": 689.6551724137931, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1034.4827586206898, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1034.4827586206898, "ebit": 1034.4827586206898, "interest": -327.8688524590164, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 706.6139061616734, "tax": 0, "netIncome": 706.6139061616734, "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": 706.6139061616734, "capexOut": -689.6551724137931, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -689.6551724137931, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 16.958733747880274, "cash": 19989.636329376284, "ppe": 144022.98850574714, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19989.636329376284, "assets": 164012.62483512342, "equity": -35987.37516487658, "shareCapital": 0, "retainedEarnings": -36693.98907103825, "currentYearNetIncome": 706.6139061616734, "dividends": 0, "liabilitiesEquity": 164012.62483512342, "fcf": 16.958733747880274, "totalCapex": 689.6551724137931, "collections": 1034.4827586206898, "suppliers": 0, "operatingPayments": 0, "interestPaid": -327.8688524590164, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 327.8688524590164, "cashInterest": 327.8688524590164, "interestPayable": 0, "roic": 0.72, "roe": null, "roa": 0.4317590439127733, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.639344262295093, "netDebt": 180010.36367062372, "leverage": 174.01001821493625, "workingCapital": 19989.636329376284, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19972.677595628404, "balanceCheck": 0, "investedCapital": 144022.98850574714, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 1206.896551724138, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 804.5977011494253, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1206.896551724138, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1206.896551724138, "ebit": 1206.896551724138, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 824.382890521952, "tax": 0, "netIncome": 824.382890521952, "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": 824.382890521952, "capexOut": -804.5977011494253, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -804.5977011494253, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 19.785189372526702, "cash": 20009.42151874881, "ppe": 144827.58620689658, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20009.42151874881, "assets": 164837.00772564538, "equity": -35162.992274354634, "shareCapital": 0, "retainedEarnings": -35987.37516487658, "currentYearNetIncome": 824.382890521952, "dividends": 0, "liabilitiesEquity": 164837.00772564538, "fcf": 19.785189372526702, "totalCapex": 804.5977011494253, "collections": 1206.896551724138, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.8356545961002783, "roe": null, "roa": 0.5013737641136714, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.6393442622950696, "netDebt": 179990.5784812512, "leverage": 149.13505074160813, "workingCapital": 20009.42151874881, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19989.636329376284, "balanceCheck": 0, "investedCapital": 144827.58620689658, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 1206.896551724138, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 804.5977011494253, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1206.896551724138, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1206.896551724138, "ebit": 1206.896551724138, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 824.382890521952, "tax": 0, "netIncome": 824.382890521952, "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": 824.382890521952, "capexOut": -804.5977011494253, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -804.5977011494253, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 19.785189372526702, "cash": 20029.20670812134, "ppe": 145632.18390804602, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20029.20670812134, "assets": 165661.39061616737, "equity": -34338.609383832685, "shareCapital": 0, "retainedEarnings": -35162.992274354634, "currentYearNetIncome": 824.382890521952, "dividends": 0, "liabilitiesEquity": 165661.3906161673, "fcf": 19.785189372526702, "totalCapex": 804.5977011494253, "collections": 1206.896551724138, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.8310249307479223, "roe": null, "roa": 0.4988725480414262, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.6393442622950696, "netDebt": 179970.79329187865, "leverage": 149.11865729898517, "workingCapital": 20029.20670812134, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20009.42151874881, "balanceCheck": 5.820766091346741e-11, "investedCapital": 145632.18390804602, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 1206.896551724138, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 804.5977011494253, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1206.896551724138, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1206.896551724138, "ebit": 1206.896551724138, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 824.382890521952, "tax": 0, "netIncome": 824.382890521952, "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": 824.382890521952, "capexOut": -804.5977011494253, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -804.5977011494253, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 19.785189372526702, "cash": 20048.991897493866, "ppe": 146436.78160919546, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20048.991897493866, "assets": 166485.77350668932, "equity": -33514.226493310736, "shareCapital": 0, "retainedEarnings": -34338.609383832685, "currentYearNetIncome": 824.382890521952, "dividends": 0, "liabilitiesEquity": 166485.77350668926, "fcf": 19.785189372526702, "totalCapex": 804.5977011494253, "collections": 1206.896551724138, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.8264462809917352, "roe": null, "roa": 0.4963961638504456, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.6393442622950696, "netDebt": 179951.00810250614, "leverage": 149.10226385636224, "workingCapital": 20048.991897493866, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20029.20670812134, "balanceCheck": 5.820766091346741e-11, "investedCapital": 146436.78160919546, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 344.82758620689674, "growth": -71.42857142857142, "grossMargin": 100, "sga": 0, "da": 0, "capex": 229.88505747126464, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 344.82758620689674, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 344.82758620689674, "ebit": 344.82758620689674, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 235.53796872055796, "tax": 0, "netIncome": 235.53796872055796, "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": 235.53796872055796, "capexOut": -229.88505747126464, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -229.88505747126464, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 5.652911249293311, "cash": 20054.64480874316, "ppe": 146666.66666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20054.64480874316, "assets": 166721.31147540986, "equity": -33278.68852459018, "shareCapital": 0, "retainedEarnings": -33514.226493310736, "currentYearNetIncome": 235.53796872055796, "dividends": 0, "liabilitiesEquity": 166721.31147540984, "fcf": 5.652911249293311, "totalCapex": 229.88505747126464, "collections": 344.82758620689674, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": 0.23529411764705888, "roe": null, "roa": 0.14137632681682727, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 1.6393442622950591, "netDebt": 179945.35519125685, "leverage": 521.8415300546446, "workingCapital": 20054.64480874316, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20048.991897493866, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 146666.66666666672, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 806.4516129032259, "growth": 133.87096774193537, "grossMargin": 100, "sga": 0, "da": 0, "capex": 537.6344086021504, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032259, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032259, "ebit": 806.4516129032259, "interest": -273.22404371584696, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 533.2275691873789, "tax": 0, "netIncome": 533.2275691873789, "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": 533.2275691873789, "capexOut": -537.6344086021504, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -537.6344086021504, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -4.406839414771525, "cash": 20050.237969328387, "ppe": 147204.30107526886, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20050.237969328387, "assets": 167254.53904459724, "equity": -32745.4609554028, "shareCapital": 0, "retainedEarnings": -33278.68852459018, "currentYearNetIncome": 533.2275691873789, "dividends": 0, "liabilitiesEquity": 167254.5390445972, "fcf": -4.406839414771525, "totalCapex": 537.6344086021504, "collections": 806.4516129032259, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.22404371584696, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.22404371584696, "cashInterest": 273.22404371584696, "interestPayable": 0, "roic": 0.5488474204171239, "roe": null, "roa": 0.319321033755664, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316691, "netDebt": 179949.7620306716, "leverage": 223.1377049180328, "workingCapital": 20050.237969328387, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20054.64480874316, "balanceCheck": 5.820766091346741e-11, "investedCapital": 147204.30107526886, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 1129.032258064516, "growth": 39.99999999999999, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680454, "cash": 20044.068394147707, "ppe": 147956.98924731187, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20044.068394147707, "assets": 168001.05764145957, "equity": -31998.94235854047, "shareCapital": 0, "retainedEarnings": -32745.4609554028, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 168001.05764145954, "fcf": -6.169575180680454, "totalCapex": 752.6881720430107, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7650273224043713, "roe": null, "roa": 0.44534295877028546, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179955.9316058523, "leverage": 159.38953942232632, "workingCapital": 20044.068394147707, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20050.237969328387, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 147956.98924731187, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680454, "cash": 20037.898818967027, "ppe": 148709.67741935488, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20037.898818967027, "assets": 168747.5762383219, "equity": -31252.42376167814, "shareCapital": 0, "retainedEarnings": -31998.94235854047, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 168747.57623832187, "fcf": -6.169575180680454, "totalCapex": 752.6881720430107, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7611453425154039, "roe": null, "roa": 0.4433684486030228, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179962.10118103298, "leverage": 159.39500390320063, "workingCapital": 20037.898818967027, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20044.068394147707, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 148709.67741935488, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680454, "cash": 20031.729243786347, "ppe": 149462.3655913979, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20031.729243786347, "assets": 169494.09483518422, "equity": -30505.90516481581, "shareCapital": 0, "retainedEarnings": -31252.42376167814, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 169494.0948351842, "fcf": -6.169575180680454, "totalCapex": 752.6881720430107, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7573025604038944, "roe": null, "roa": 0.44141136986051493, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179968.27075621366, "leverage": 159.40046838407497, "workingCapital": 20031.729243786347, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20037.898818967027, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 149462.3655913979, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 806.4516129032254, "growth": -28.571428571428605, "grossMargin": 100, "sga": 0, "da": 0, "capex": 537.6344086021509, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 806.4516129032254, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 806.4516129032254, "ebit": 806.4516129032254, "interest": -273.22404371584696, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 533.2275691873784, "tax": 0, "netIncome": 533.2275691873784, "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": 533.2275691873784, "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": -4.406839414772435, "cash": 20027.322404371575, "ppe": 150000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.322404371575, "assets": 170027.3224043716, "equity": -29972.67759562843, "shareCapital": 0, "retainedEarnings": -30505.90516481581, "currentYearNetIncome": 533.2275691873784, "dividends": 0, "liabilitiesEquity": 170027.32240437157, "fcf": -4.406839414772435, "totalCapex": 537.6344086021509, "collections": 806.4516129032254, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.22404371584696, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.22404371584696, "cashInterest": 273.22404371584696, "interestPayable": 0, "roic": 0.5385996409335723, "roe": null, "roa": 0.3141054096220089, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317822, "netDebt": 179972.67759562843, "leverage": 223.16612021857935, "workingCapital": 20027.322404371575, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20031.729243786347, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 150000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 333.3333333333333, "growth": -58.66666666666664, "grossMargin": 100, "sga": 0, "da": 0, "capex": 222.22222222222223, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 333.3333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 333.3333333333333, "ebit": 333.3333333333333, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 224.04371584699453, "tax": 0, "netIncome": 224.04371584699453, "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": 224.04371584699453, "capexOut": -222.22222222222223, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -222.22222222222223, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 1.8214936247723017, "cash": 20029.143897996346, "ppe": 150222.22222222225, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20029.143897996346, "assets": 170251.3661202186, "equity": -29748.633879781435, "shareCapital": 0, "retainedEarnings": -29972.67759562843, "currentYearNetIncome": 224.04371584699453, "dividends": 0, "liabilitiesEquity": 170251.36612021856, "fcf": 1.8214936247723017, "totalCapex": 222.22222222222223, "collections": 333.3333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": 0.22205773501110287, "roe": null, "roa": 0.13168248462366106, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316905, "netDebt": 179970.85610200366, "leverage": 539.912568306011, "workingCapital": 20029.143897996346, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.322404371575, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 150222.22222222225, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 1166.6666666666667, "growth": 250.00000000000006, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686703056, "cash": 20035.519125683048, "ppe": 151000.00000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20035.519125683048, "assets": 171035.5191256831, "equity": -28964.480874316956, "shareCapital": 0, "retainedEarnings": -29748.63387978144, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 171035.51912568306, "fcf": 6.375227686703056, "totalCapex": 777.7777777777778, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7746219107340465, "roe": null, "roa": 0.4595271833545484, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316904, "netDebt": 179964.48087431694, "leverage": 154.25526932084307, "workingCapital": 20035.519125683048, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20029.143897996346, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 151000.00000000003, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686703056, "cash": 20041.89435336975, "ppe": 151777.7777777778, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20041.89435336975, "assets": 171819.67213114756, "equity": -28180.327868852473, "shareCapital": 0, "retainedEarnings": -28964.480874316956, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 171819.67213114753, "fcf": 6.375227686703056, "totalCapex": 777.7777777777778, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7706422018348622, "roe": null, "roa": 0.4574251902617842, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316904, "netDebt": 179958.10564663025, "leverage": 154.2498048399688, "workingCapital": 20041.89435336975, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20035.519125683048, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 151777.7777777778, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686703056, "cash": 20048.26958105645, "ppe": 152555.5555555556, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20048.26958105645, "assets": 172603.82513661205, "equity": -27396.17486338799, "shareCapital": 0, "retainedEarnings": -28180.327868852473, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 172603.825136612, "fcf": 6.375227686703056, "totalCapex": 777.7777777777778, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7667031763417306, "roe": null, "roa": 0.4553423396980778, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316904, "netDebt": 179951.73041894354, "leverage": 154.24434035909445, "workingCapital": 20048.26958105645, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20041.89435336975, "balanceCheck": 5.820766091346741e-11, "investedCapital": 152555.5555555556, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 1166.666666666666, "growth": -5.551115123125783e-14, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.666666666666, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.666666666666, "ebit": 1166.666666666666, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644802, "tax": 0, "netIncome": 784.1530054644802, "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": 784.1530054644802, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686702374, "cash": 20054.644808743153, "ppe": 153333.33333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20054.644808743153, "assets": 173387.97814207652, "equity": -26612.02185792351, "shareCapital": 0, "retainedEarnings": -27396.17486338799, "currentYearNetIncome": 784.1530054644802, "dividends": 0, "liabilitiesEquity": 173387.9781420765, "fcf": 6.375227686702374, "totalCapex": 777.7777777777778, "collections": 1166.666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7628042135851791, "roe": null, "roa": 0.453278371356597, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316323, "netDebt": 179945.35519125685, "leverage": 154.23887587822023, "workingCapital": 20054.644808743153, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20048.26958105645, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 153333.33333333337, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 1129.032258064516, "growth": -3.225806451612856, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20048.475233562473, "ppe": 154086.02150537638, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20048.475233562473, "assets": 174134.49673893885, "equity": -25865.50326106118, "shareCapital": 0, "retainedEarnings": -26612.02185792351, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 174134.49673893882, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7345225603357816, "roe": null, "roa": 0.42962320472534793, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179951.52476643753, "leverage": 159.38563622170182, "workingCapital": 20048.475233562473, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20054.644808743153, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 154086.02150537638, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20042.305658381792, "ppe": 154838.7096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20042.305658381792, "assets": 174881.01533580117, "equity": -25118.98466419885, "shareCapital": 0, "retainedEarnings": -25865.50326106118, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 174881.01533580114, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7309432648799163, "roe": null, "roa": 0.427785339639842, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179957.69434161822, "leverage": 159.39110070257615, "workingCapital": 20042.305658381792, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20048.475233562473, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 154838.7096774194, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20036.136083201112, "ppe": 155591.3978494624, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20036.136083201112, "assets": 175627.5339326635, "equity": -24372.46606733652, "shareCapital": 0, "retainedEarnings": -25118.98466419885, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 175627.53393266347, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7273986837547626, "roe": null, "roa": 0.4259631318096894, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179963.8639167989, "leverage": 159.39656518345046, "workingCapital": 20036.136083201112, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20042.305658381792, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 155591.3978494624, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20029.966508020432, "ppe": 156344.0860215054, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20029.966508020432, "assets": 176374.05252952586, "equity": -23625.94747047419, "shareCapital": 0, "retainedEarnings": -24372.46606733652, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 176374.0525295258, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7238883143743535, "roe": null, "roa": 0.4241563820011467, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179970.03349197956, "leverage": 159.40202966432474, "workingCapital": 20029.966508020432, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20036.136083201112, "balanceCheck": 5.820766091346741e-11, "investedCapital": 156344.0860215054, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 483.8709677419356, "growth": -57.14285714285713, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.58064516129025, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 483.8709677419356, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 483.8709677419356, "ebit": 483.8709677419356, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 319.9365415124274, "tax": 0, "netIncome": 319.9365415124274, "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": 319.9365415124274, "capexOut": -322.58064516129025, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.58064516129025, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.6441036488628242, "cash": 20027.32240437157, "ppe": 156666.66666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.32240437157, "assets": 176693.9890710383, "equity": -23306.010928961765, "shareCapital": 0, "retainedEarnings": -23625.94747047419, "currentYearNetIncome": 319.9365415124274, "dividends": 0, "liabilitiesEquity": 176693.98907103823, "fcf": -2.6441036488628242, "totalCapex": 322.58064516129025, "collections": 483.8709677419356, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": 0.30917210580556503, "roe": null, "roa": 0.1812322293810895, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316502, "netDebt": 179972.67759562843, "leverage": 371.943533697632, "workingCapital": 20027.32240437157, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20029.966508020432, "balanceCheck": 5.820766091346741e-11, "investedCapital": 156666.66666666672, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 666.6666666666666, "growth": 37.77777777777773, "grossMargin": 100, "sga": 0, "da": 0, "capex": 444.4444444444444, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 666.6666666666666, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 666.6666666666666, "ebit": 666.6666666666666, "interest": -218.5792349726776, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 448.08743169398906, "tax": 0, "netIncome": 448.08743169398906, "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": 448.08743169398906, "capexOut": -444.4444444444444, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -444.4444444444444, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 3.6429872495446602, "cash": 20030.965391621117, "ppe": 157111.11111111115, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20030.965391621117, "assets": 177142.07650273226, "equity": -22857.923497267777, "shareCapital": 0, "retainedEarnings": -23306.010928961765, "currentYearNetIncome": 448.08743169398906, "dividends": 0, "liabilitiesEquity": 177142.07650273223, "fcf": 3.6429872495446602, "totalCapex": 444.4444444444444, "collections": 666.6666666666666, "suppliers": 0, "operatingPayments": 0, "interestPaid": -218.5792349726776, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 218.5792349726776, "cashInterest": 218.5792349726776, "interestPayable": 0, "roic": 0.4249291784702548, "roe": null, "roa": 0.2532740301457869, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316991, "netDebt": 179969.0346083789, "leverage": 269.95355191256834, "workingCapital": 20030.965391621117, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.32240437157, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 157111.11111111115, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 1166.6666666666667, "growth": 75.00000000000003, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.37522768670317, "cash": 20037.34061930782, "ppe": 157888.88888888893, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20037.34061930782, "assets": 177926.22950819676, "equity": -22073.770491803298, "shareCapital": 0, "retainedEarnings": -22857.92349726778, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 177926.2295081967, "fcf": 6.37522768670317, "totalCapex": 777.7777777777777, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7407407407407405, "roe": null, "roa": 0.4416913546997036, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317003, "netDebt": 179962.65938069217, "leverage": 154.2537080405933, "workingCapital": 20037.34061930782, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20030.965391621117, "balanceCheck": 5.820766091346741e-11, "investedCapital": 157888.88888888893, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.37522768670317, "cash": 20043.71584699452, "ppe": 158666.66666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20043.71584699452, "assets": 178710.38251366123, "equity": -21289.617486338815, "shareCapital": 0, "retainedEarnings": -22073.770491803298, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 178710.38251366117, "fcf": 6.37522768670317, "totalCapex": 777.7777777777777, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7371007371007371, "roe": null, "roa": 0.43974902129028787, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317003, "netDebt": 179956.2841530055, "leverage": 154.248243559719, "workingCapital": 20043.71584699452, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20037.34061930782, "balanceCheck": 5.820766091346741e-11, "investedCapital": 158666.66666666672, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.37522768670317, "cash": 20050.091074681222, "ppe": 159444.4444444445, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20050.091074681222, "assets": 179494.53551912573, "equity": -20505.464480874332, "shareCapital": 0, "retainedEarnings": -21289.617486338815, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 179494.53551912567, "fcf": 6.37522768670317, "totalCapex": 777.7777777777777, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7334963325183371, "roe": null, "roa": 0.4378236958727107, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317003, "netDebt": 179949.90892531877, "leverage": 154.24277907884465, "workingCapital": 20050.091074681222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20043.71584699452, "balanceCheck": 5.820766091346741e-11, "investedCapital": 159444.4444444445, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 833.333333333333, "growth": -28.571428571428605, "grossMargin": 100, "sga": 0, "da": 0, "capex": 555.5555555555552, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.333333333333, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.333333333333, "ebit": 833.333333333333, "interest": -273.22404371584696, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 560.1092896174861, "tax": 0, "netIncome": 560.1092896174861, "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": 560.1092896174861, "capexOut": -555.5555555555552, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -555.5555555555552, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 4.553734061930868, "cash": 20054.644808743153, "ppe": 160000.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20054.644808743153, "assets": 180054.6448087432, "equity": -19945.355191256847, "shareCapital": 0, "retainedEarnings": -20505.464480874332, "currentYearNetIncome": 560.1092896174861, "dividends": 0, "liabilitiesEquity": 180054.64480874315, "fcf": 4.553734061930868, "totalCapex": 555.5555555555552, "collections": 833.333333333333, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.22404371584696, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.22404371584696, "cashInterest": 273.22404371584696, "interestPayable": 0, "roic": 0.5217391304347823, "roe": null, "roa": 0.3115619894372884, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317044, "netDebt": 179945.35519125685, "leverage": 215.9344262295083, "workingCapital": 20054.644808743153, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20050.091074681222, "balanceCheck": 5.820766091346741e-11, "investedCapital": 160000.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 322.5806451612903, "growth": -61.29032258064515, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.05376344086022, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 322.5806451612903, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 322.5806451612903, "ebit": 322.5806451612903, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 213.29102767495152, "tax": 0, "netIncome": 213.29102767495152, "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": 213.29102767495152, "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": -1.762735765908701, "cash": 20052.882072977245, "ppe": 160215.05376344093, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20052.882072977245, "assets": 180267.93583641818, "equity": -19732.064163581897, "shareCapital": 0, "retainedEarnings": -19945.355191256847, "currentYearNetIncome": 213.29102767495152, "dividends": 0, "liabilitiesEquity": 180267.9358364181, "fcf": -1.762735765908701, "totalCapex": 215.05376344086022, "collections": 322.5806451612903, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": 0.20147750167897907, "roe": null, "roa": 0.11838893210247978, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179947.11792702274, "leverage": 557.8360655737705, "workingCapital": 20052.882072977245, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20054.644808743153, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160215.05376344093, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 1129.032258064516, "growth": 250, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20046.712497796565, "ppe": 160967.74193548394, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20046.712497796565, "assets": 181014.4544332805, "equity": -18985.545566719567, "shareCapital": 0, "retainedEarnings": -19732.064163581897, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 181014.45443328042, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.7030465349849344, "roe": null, "roa": 0.41326043946124874, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179953.28750220343, "leverage": 159.38719750195162, "workingCapital": 20046.712497796565, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20052.882072977245, "balanceCheck": 8.731149137020111e-11, "investedCapital": 160967.74193548394, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20040.542922615885, "ppe": 161720.43010752695, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20040.542922615885, "assets": 181760.97303014284, "equity": -18239.026969857237, "shareCapital": 0, "retainedEarnings": -18985.545566719567, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 181760.97303014278, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6997667444185268, "roe": null, "roa": 0.4115596263407877, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179959.4570773841, "leverage": 159.39266198282593, "workingCapital": 20040.542922615885, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20046.712497796565, "balanceCheck": 5.820766091346741e-11, "investedCapital": 161720.43010752695, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20034.373347435205, "ppe": 162473.11827956996, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20034.373347435205, "assets": 182507.49162700516, "equity": -17492.508372994907, "shareCapital": 0, "retainedEarnings": -18239.026969857237, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 182507.4916270051, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6965174129353231, "roe": null, "roa": 0.40987275555953423, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179965.6266525648, "leverage": 159.39812646370027, "workingCapital": 20034.373347435205, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20040.542922615885, "balanceCheck": 5.820766091346741e-11, "investedCapital": 162473.11827956996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20028.203772254525, "ppe": 163225.80645161297, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20028.203772254525, "assets": 183254.0102238675, "equity": -16745.989776132577, "shareCapital": 0, "retainedEarnings": -17492.508372994907, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 183254.01022386743, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6932981181908218, "roe": null, "roa": 0.40819965637974603, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179971.79622774548, "leverage": 159.40359094457457, "workingCapital": 20028.203772254525, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20034.373347435205, "balanceCheck": 5.820766091346741e-11, "investedCapital": 163225.80645161297, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 161.2903225806458, "growth": -85.71428571428565, "grossMargin": 100, "sga": 0, "da": 0, "capex": 107.52688172043008, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 161.2903225806458, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 161.2903225806458, "ebit": 161.2903225806458, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 106.64551383747641, "tax": 0, "netIncome": 106.64551383747641, "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": 106.64551383747641, "capexOut": -107.52688172043008, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -107.52688172043008, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -0.8813678829536684, "cash": 20027.32240437157, "ppe": 163333.3333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.32240437157, "assets": 183360.65573770498, "equity": -16639.3442622951, "shareCapital": 0, "retainedEarnings": -16745.989776132577, "currentYearNetIncome": 106.64551383747641, "dividends": 0, "liabilitiesEquity": 183360.6557377049, "fcf": -0.8813678829536684, "totalCapex": 107.52688172043008, "collections": 161.2903225806458, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": 0.0987816924596645, "roe": null, "roa": 0.05817853116037356, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874312722, "netDebt": 179972.67759562843, "leverage": 1115.8306010928918, "workingCapital": 20027.32240437157, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20028.203772254525, "balanceCheck": 8.731149137020111e-11, "investedCapital": 163333.3333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 967.741935483871, "growth": 499.9999999999976, "grossMargin": 100, "sga": 0, "da": 0, "capex": 645.1612903225806, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 967.741935483871, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 967.741935483871, "ebit": 967.741935483871, "interest": -327.8688524590164, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 639.8730830248546, "tax": 0, "netIncome": 639.8730830248546, "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": 639.8730830248546, "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": -5.2882072977259895, "cash": 20022.034197073845, "ppe": 163978.49462365598, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20022.034197073845, "assets": 184000.5288207298, "equity": -15999.471179270246, "shareCapital": 0, "retainedEarnings": -16639.3442622951, "currentYearNetIncome": 639.8730830248546, "dividends": 0, "liabilitiesEquity": 184000.52882072976, "fcf": -5.2882072977259895, "totalCapex": 645.1612903225806, "collections": 967.741935483871, "suppliers": 0, "operatingPayments": 0, "interestPaid": -327.8688524590164, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 327.8688524590164, "cashInterest": 327.8688524590164, "interestPayable": 0, "roic": 0.591327201051248, "roe": null, "roa": 0.3483618356653423, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316856, "netDebt": 179977.96580292616, "leverage": 185.97723132969037, "workingCapital": 20022.034197073845, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.32240437157, "balanceCheck": 5.820766091346741e-11, "investedCapital": 163978.49462365598, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 1129.032258064516, "growth": 16.66666666666665, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20015.864621893164, "ppe": 164731.182795699, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20015.864621893164, "assets": 184747.04741759214, "equity": -15252.952582407916, "shareCapital": 0, "retainedEarnings": -15999.471179270246, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 184747.04741759208, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6869479882237485, "roe": null, "roa": 0.40489410369973766, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179984.13537810685, "leverage": 159.41451990632322, "workingCapital": 20015.864621893164, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20022.034197073845, "balanceCheck": 5.820766091346741e-11, "investedCapital": 164731.182795699, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20009.695046712484, "ppe": 165483.870967742, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20009.695046712484, "assets": 185493.56601445447, "equity": -14506.433985545586, "shareCapital": 0, "retainedEarnings": -15252.952582407916, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 185493.5660144544, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6838163464669486, "roe": null, "roa": 0.4032613223829077, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179990.30495328753, "leverage": 159.41998438719753, "workingCapital": 20009.695046712484, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20015.864621893164, "balanceCheck": 5.820766091346741e-11, "investedCapital": 165483.870967742, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20003.525471531804, "ppe": 166236.559139785, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20003.525471531804, "assets": 186240.08461131682, "equity": -13759.915388683256, "shareCapital": 0, "retainedEarnings": -14506.433985545586, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 186240.08461131674, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6807131280388976, "roe": null, "roa": 0.40164165692594744, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179996.47452846818, "leverage": 159.4254488680718, "workingCapital": 20003.525471531804, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20009.695046712484, "balanceCheck": 8.731149137020111e-11, "investedCapital": 166236.559139785, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 645.1612903225805, "growth": -42.85714285714287, "grossMargin": 100, "sga": 0, "da": 0, "capex": 430.1075268817199, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 645.1612903225805, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 645.1612903225805, "ebit": 645.1612903225805, "interest": -218.5792349726776, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 426.58205534990293, "tax": 0, "netIncome": 426.58205534990293, "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": 426.58205534990293, "capexOut": -430.1075268817199, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -430.1075268817199, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.5254715318169474, "cash": 19999.999999999985, "ppe": 166666.66666666672, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999985, "assets": 186666.6666666667, "equity": -13333.333333333352, "shareCapital": 0, "retainedEarnings": -13759.915388683256, "currentYearNetIncome": 426.58205534990293, "dividends": 0, "liabilitiesEquity": 186666.66666666666, "fcf": -3.5254715318169474, "totalCapex": 430.1075268817199, "collections": 645.1612903225805, "suppliers": 0, "operatingPayments": 0, "interestPaid": -218.5792349726776, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 218.5792349726776, "cashInterest": 218.5792349726776, "interestPayable": 0, "roic": 0.38759689922480595, "roe": null, "roa": 0.22878752068069003, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.546448087431627, "netDebt": 180000, "leverage": 279.00000000000006, "workingCapital": 19999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20003.525471531804, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 166666.66666666672, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 500, "growth": -22.499999999999986, "grossMargin": 100, "sga": 0, "da": 0, "capex": 333.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 500, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 500, "ebit": 500, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 336.0655737704918, "tax": 0, "netIncome": 336.0655737704918, "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": 336.0655737704918, "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": 2.7322404371585094, "cash": 20002.732240437144, "ppe": 167000.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20002.732240437144, "assets": 187002.7322404372, "equity": -12997.267759562861, "shareCapital": 0, "retainedEarnings": -13333.333333333352, "currentYearNetIncome": 336.0655737704918, "dividends": 0, "liabilitiesEquity": 187002.73224043715, "fcf": 2.7322404371585094, "totalCapex": 333.3333333333333, "collections": 500, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": 0.2997002997002996, "roe": null, "roa": 0.17987321132177558, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317019, "netDebt": 179997.26775956285, "leverage": 359.9945355191257, "workingCapital": 20002.732240437144, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999985, "balanceCheck": 5.820766091346741e-11, "investedCapital": 167000.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 1166.6666666666667, "growth": 133.33333333333334, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.37522768670317, "cash": 20009.107468123846, "ppe": 167777.77777777784, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20009.107468123846, "assets": 187786.88524590168, "equity": -12213.11475409838, "shareCapital": 0, "retainedEarnings": -12997.267759562861, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 187786.88524590162, "fcf": 6.37522768670317, "totalCapex": 777.7777777777777, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6969797543976102, "roe": null, "roa": 0.41844969491080597, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317003, "netDebt": 179990.89253187616, "leverage": 154.27790788446526, "workingCapital": 20009.107468123846, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20002.732240437144, "balanceCheck": 5.820766091346741e-11, "investedCapital": 167777.77777777784, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.37522768670317, "cash": 20015.482695810548, "ppe": 168555.55555555562, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20015.482695810548, "assets": 188571.03825136618, "equity": -11428.9617486339, "shareCapital": 0, "retainedEarnings": -12213.11475409838, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 188571.0382513661, "fcf": 6.37522768670317, "totalCapex": 777.7777777777777, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6937561942517341, "roe": null, "roa": 0.4167059899671135, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317003, "netDebt": 179984.51730418944, "leverage": 154.27244340359096, "workingCapital": 20015.482695810548, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20009.107468123846, "balanceCheck": 8.731149137020111e-11, "investedCapital": 168555.55555555562, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777777, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777777, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777777, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.37522768670317, "cash": 20021.85792349725, "ppe": 169333.3333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20021.85792349725, "assets": 189355.19125683064, "equity": -10644.808743169418, "shareCapital": 0, "retainedEarnings": -11428.9617486339, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 189355.19125683059, "fcf": 6.37522768670317, "totalCapex": 777.7777777777777, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6905623150279512, "roe": null, "roa": 0.41497675696387376, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317003, "netDebt": 179978.14207650276, "leverage": 154.26697892271665, "workingCapital": 20021.85792349725, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20015.482695810548, "balanceCheck": 5.820766091346741e-11, "investedCapital": 169333.3333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 1000, "growth": -14.28571428571429, "grossMargin": 100, "sga": 0, "da": 0, "capex": 666.6666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1000, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1000, "ebit": 1000, "interest": -327.8688524590164, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 672.1311475409836, "tax": 0, "netIncome": 672.1311475409836, "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": 672.1311475409836, "capexOut": -666.6666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -666.6666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 5.4644808743171325, "cash": 20027.322404371567, "ppe": 170000.00000000006, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.322404371567, "assets": 190027.32240437163, "equity": -9972.677595628435, "shareCapital": 0, "retainedEarnings": -10644.808743169418, "currentYearNetIncome": 672.1311475409836, "dividends": 0, "liabilitiesEquity": 190027.32240437157, "fcf": 5.4644808743171325, "totalCapex": 666.6666666666665, "collections": 1000, "suppliers": 0, "operatingPayments": 0, "interestPaid": -327.8688524590164, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 327.8688524590164, "cashInterest": 327.8688524590164, "interestPayable": 0, "roic": 0.5893909626719054, "roe": null, "roa": 0.35432900744667056, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317132, "netDebt": 179972.67759562843, "leverage": 179.97267759562843, "workingCapital": 20027.322404371567, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20021.85792349725, "balanceCheck": 5.820766091346741e-11, "investedCapital": 170000.00000000006, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 161.29032258064515, "growth": -83.87096774193549, "grossMargin": 100, "sga": 0, "da": 0, "capex": 107.52688172043011, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 161.29032258064515, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 161.29032258064515, "ebit": 161.29032258064515, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 106.64551383747576, "tax": 0, "netIncome": 106.64551383747576, "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": 106.64551383747576, "capexOut": -107.52688172043011, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -107.52688172043011, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -0.8813678829543505, "cash": 20026.441036488613, "ppe": 170107.5268817205, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20026.441036488613, "assets": 190133.9679182091, "equity": -9866.03208179096, "shareCapital": 0, "retainedEarnings": -9972.677595628435, "currentYearNetIncome": 106.64551383747576, "dividends": 0, "liabilitiesEquity": 190133.96791820903, "fcf": -0.8813678829543505, "totalCapex": 107.52688172043011, "collections": 161.29032258064515, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": 0.09484666455896298, "roe": null, "roa": 0.05610540397050061, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179973.55896351137, "leverage": 1115.8360655737706, "workingCapital": 20026.441036488613, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.322404371567, "balanceCheck": 5.820766091346741e-11, "investedCapital": 170107.5268817205, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 1129.032258064516, "growth": 600, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20020.271461307933, "ppe": 170860.2150537635, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20020.271461307933, "assets": 190880.48651507145, "equity": -9119.51348492863, "shareCapital": 0, "retainedEarnings": -9866.03208179096, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 190880.48651507136, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6622516556291388, "roe": null, "roa": 0.391858412811503, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179979.72853869206, "leverage": 159.4106167056987, "workingCapital": 20020.271461307933, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20026.441036488613, "balanceCheck": 8.731149137020111e-11, "investedCapital": 170860.2150537635, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20014.101886127253, "ppe": 171612.9032258065, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20014.101886127253, "assets": 191627.00511193377, "equity": -8372.9948880663, "shareCapital": 0, "retainedEarnings": -9119.51348492863, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 191627.0051119337, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6593406593406591, "roe": null, "roa": 0.39032887627219776, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179985.89811387274, "leverage": 159.416081186573, "workingCapital": 20014.101886127253, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20020.271461307933, "balanceCheck": 8.731149137020111e-11, "investedCapital": 171612.9032258065, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20007.932310946573, "ppe": 172365.59139784952, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20007.932310946573, "assets": 192373.5237087961, "equity": -7626.47629120397, "shareCapital": 0, "retainedEarnings": -8372.9948880663, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 192373.52370879604, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6564551422319472, "roe": null, "roa": 0.3888112337526709, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179992.06768905342, "leverage": 159.42154566744733, "workingCapital": 20007.932310946573, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20014.101886127253, "balanceCheck": 5.820766091346741e-11, "investedCapital": 172365.59139784952, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430108, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430108, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430108, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680567, "cash": 20001.762735765893, "ppe": 173118.27956989253, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20001.762735765893, "assets": 193120.04230565843, "equity": -6879.95769434164, "shareCapital": 0, "retainedEarnings": -7626.47629120397, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 193120.04230565837, "fcf": -6.169575180680567, "totalCapex": 752.6881720430108, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6535947712418299, "roe": null, "roa": 0.3873053470543987, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874317075, "netDebt": 179998.2372642341, "leverage": 159.42701014832164, "workingCapital": 20001.762735765893, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20007.932310946573, "balanceCheck": 5.820766091346741e-11, "investedCapital": 173118.27956989253, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 322.5806451612907, "growth": -71.4285714285714, "grossMargin": 100, "sga": 0, "da": 0, "capex": 215.0537634408597, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 322.5806451612907, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 322.5806451612907, "ebit": 322.5806451612907, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 213.29102767495192, "tax": 0, "netIncome": 213.29102767495192, "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": 213.29102767495192, "capexOut": -215.0537634408597, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -215.0537634408597, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.7627357659077916, "cash": 19999.999999999985, "ppe": 173333.3333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.999999999985, "assets": 193333.33333333337, "equity": -6666.666666666688, "shareCapital": 0, "retainedEarnings": -6879.95769434164, "currentYearNetIncome": 213.29102767495192, "dividends": 0, "liabilitiesEquity": 193333.3333333333, "fcf": -1.7627357659077916, "totalCapex": 215.0537634408597, "collections": 322.5806451612907, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": 0.18621973929236513, "roe": null, "roa": 0.11038383469792706, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874314148, "netDebt": 180000, "leverage": 557.9999999999993, "workingCapital": 19999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20001.762735765893, "balanceCheck": 5.820766091346741e-11, "investedCapital": 173333.3333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 833.3333333333334, "growth": 158.33333333333303, "grossMargin": 100, "sga": 0, "da": 0, "capex": 555.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 833.3333333333334, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 833.3333333333334, "ebit": 833.3333333333334, "interest": -273.22404371584696, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 560.1092896174864, "tax": 0, "netIncome": 560.1092896174864, "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": 560.1092896174864, "capexOut": -555.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -555.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 4.553734061930868, "cash": 20004.553734061916, "ppe": 173888.88888888896, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20004.553734061916, "assets": 193893.44262295088, "equity": -6106.557377049201, "shareCapital": 0, "retainedEarnings": -6666.666666666688, "currentYearNetIncome": 560.1092896174864, "dividends": 0, "liabilitiesEquity": 193893.4426229508, "fcf": 4.553734061930868, "totalCapex": 555.5555555555555, "collections": 833.3333333333334, "suppliers": 0, "operatingPayments": 0, "interestPaid": -273.22404371584696, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 273.22404371584696, "cashInterest": 273.22404371584696, "interestPayable": 0, "roic": 0.47999999999999976, "roe": null, "roa": 0.2892926442053272, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874317041, "netDebt": 179995.44626593808, "leverage": 215.9945355191257, "workingCapital": 20004.553734061916, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19999.999999999985, "balanceCheck": 8.731149137020111e-11, "investedCapital": 173888.88888888896, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 1166.6666666666667, "growth": 40.000000000000014, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686703056, "cash": 20010.928961748617, "ppe": 174666.66666666674, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20010.928961748617, "assets": 194677.59562841535, "equity": -5322.40437158472, "shareCapital": 0, "retainedEarnings": -6106.557377049201, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 194677.5956284153, "fcf": 6.375227686703056, "totalCapex": 777.7777777777778, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6694293911380297, "roe": null, "roa": 0.40360857000217965, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316904, "netDebt": 179989.0710382514, "leverage": 154.27634660421546, "workingCapital": 20010.928961748617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20004.553734061916, "balanceCheck": 5.820766091346741e-11, "investedCapital": 174666.66666666674, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686703056, "cash": 20017.30418943532, "ppe": 175444.44444444453, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20017.30418943532, "assets": 195461.74863387985, "equity": -4538.251366120239, "shareCapital": 0, "retainedEarnings": -5322.40437158472, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 195461.74863387976, "fcf": 6.375227686703056, "totalCapex": 777.7777777777778, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6664550936210725, "roe": null, "roa": 0.40198611957336244, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316904, "netDebt": 179982.69581056468, "leverage": 154.27088212334115, "workingCapital": 20017.30418943532, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20010.928961748617, "balanceCheck": 8.731149137020111e-11, "investedCapital": 175444.44444444453, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 1166.6666666666667, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 777.7777777777778, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1166.6666666666667, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1166.6666666666667, "ebit": 1166.6666666666667, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 784.1530054644809, "tax": 0, "netIncome": 784.1530054644809, "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": 784.1530054644809, "capexOut": -777.7777777777778, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -777.7777777777778, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 6.375227686703056, "cash": 20023.67941712202, "ppe": 176222.2222222223, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20023.67941712202, "assets": 196245.90163934432, "equity": -3754.0983606557584, "shareCapital": 0, "retainedEarnings": -4538.251366120239, "currentYearNetIncome": 784.1530054644809, "dividends": 0, "liabilitiesEquity": 196245.90163934423, "fcf": 6.375227686703056, "totalCapex": 777.7777777777778, "collections": 1166.6666666666667, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.663507109004739, "roe": null, "roa": 0.4003766609702506, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316904, "netDebt": 179976.320582878, "leverage": 154.26541764246684, "workingCapital": 20023.67941712202, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20017.30418943532, "balanceCheck": 8.731149137020111e-11, "investedCapital": 176222.2222222223, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 666.6666666666661, "growth": -42.85714285714292, "grossMargin": 100, "sga": 0, "da": 0, "capex": 444.44444444444434, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 666.6666666666661, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 666.6666666666661, "ebit": 666.6666666666661, "interest": -218.5792349726776, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 448.0874316939885, "tax": 0, "netIncome": 448.0874316939885, "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": 448.0874316939885, "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": 3.6429872495441487, "cash": 20027.322404371564, "ppe": 176666.66666666674, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20027.322404371564, "assets": 196693.98907103832, "equity": -3306.01092896177, "shareCapital": 0, "retainedEarnings": -3754.0983606557584, "currentYearNetIncome": 448.0874316939885, "dividends": 0, "liabilitiesEquity": 196693.98907103823, "fcf": 3.6429872495441487, "totalCapex": 444.44444444444434, "collections": 666.6666666666661, "suppliers": 0, "operatingPayments": 0, "interestPaid": -218.5792349726776, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 218.5792349726776, "cashInterest": 218.5792349726776, "interestPayable": 0, "roic": 0.37783375314861406, "roe": null, "roa": 0.2280691995327359, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": 0.5464480874316228, "netDebt": 179972.67759562843, "leverage": 269.9590163934429, "workingCapital": 20027.322404371564, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20023.67941712202, "balanceCheck": 8.731149137020111e-11, "investedCapital": 176666.66666666674, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 483.8709677419355, "growth": -27.41935483870961, "grossMargin": 100, "sga": 0, "da": 0, "capex": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 483.8709677419355, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 483.8709677419355, "ebit": 483.8709677419355, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 319.9365415124273, "tax": 0, "netIncome": 319.9365415124273, "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": 319.9365415124273, "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": -2.6441036488629948, "cash": 20024.678300722702, "ppe": 176989.24731182805, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20024.678300722702, "assets": 197013.92561255075, "equity": -2986.074387449343, "shareCapital": 0, "retainedEarnings": -3306.0109289617703, "currentYearNetIncome": 319.9365415124273, "dividends": 0, "liabilitiesEquity": 197013.92561255067, "fcf": -2.6441036488629948, "totalCapex": 322.5806451612903, "collections": 483.8709677419355, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": 0.2736394040741865, "roe": null, "roa": 0.16252482085332243, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316856, "netDebt": 179975.3216992773, "leverage": 371.94899817850643, "workingCapital": 20024.678300722702, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20027.322404371564, "balanceCheck": 8.731149137020111e-11, "investedCapital": 176989.24731182805, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 1129.032258064516, "growth": 133.33333333333331, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680454, "cash": 20018.508725542022, "ppe": 177741.93548387106, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20018.508725542022, "assets": 197760.44420941308, "equity": -2239.555790587013, "shareCapital": 0, "retainedEarnings": -2986.074387449343, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 197760.444209413, "fcf": -6.169575180680454, "totalCapex": 752.6881720430107, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6365565322825095, "roe": null, "roa": 0.3782001335086656, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179981.49127445798, "leverage": 159.4121779859485, "workingCapital": 20018.508725542022, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20024.678300722702, "balanceCheck": 8.731149137020111e-11, "investedCapital": 177741.93548387106, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680454, "cash": 20012.339150361342, "ppe": 178494.62365591407, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20012.339150361342, "assets": 198506.9628062754, "equity": -1493.0371937246825, "shareCapital": 0, "retainedEarnings": -2239.555790587013, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 198506.96280627532, "fcf": -6.169575180680454, "totalCapex": 752.6881720430107, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6338665861756713, "roe": null, "roa": 0.3767751693152877, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179987.66084963866, "leverage": 159.41764246682283, "workingCapital": 20012.339150361342, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20018.508725542022, "balanceCheck": 8.731149137020111e-11, "investedCapital": 178494.62365591407, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430107, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430107, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430107, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.169575180680454, "cash": 20006.169575180662, "ppe": 179247.31182795708, "otherNCA": 0, "otherNCL": 0, "currentAssets": 20006.169575180662, "assets": 199253.48140313773, "equity": -746.5185968623523, "shareCapital": 0, "retainedEarnings": -1493.0371937246825, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 199253.48140313764, "fcf": -6.169575180680454, "totalCapex": 752.6881720430107, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6311992786293955, "roe": null, "roa": 0.3753609026388269, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316974, "netDebt": 179993.83042481935, "leverage": 159.42310694769714, "workingCapital": 20006.169575180662, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20012.339150361342, "balanceCheck": 8.731149137020111e-11, "investedCapital": 179247.31182795708, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 1129.032258064516, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 752.6881720430106, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 10, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 1129.032258064516, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 1129.032258064516, "ebit": 1129.032258064516, "interest": -382.5136612021858, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 746.5185968623302, "tax": 0, "netIncome": 746.5185968623302, "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": 746.5185968623302, "capexOut": -752.6881720430106, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -752.6881720430106, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -6.16957518068034, "cash": 19999.99999999998, "ppe": 180000.0000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19999.99999999998, "assets": 200000.00000000006, "equity": -2.205524651799351e-11, "shareCapital": 0, "retainedEarnings": -746.5185968623523, "currentYearNetIncome": 746.5185968623302, "dividends": 0, "liabilitiesEquity": 199999.99999999997, "fcf": -6.16957518068034, "totalCapex": 752.6881720430106, "collections": 1129.032258064516, "suppliers": 0, "operatingPayments": 0, "interestPaid": -382.5136612021858, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 382.5136612021858, "cashInterest": 382.5136612021858, "interestPayable": 0, "roic": 0.6285543250523792, "roe": null, "roa": 0.3739572134668746, "ebitMargin": 100, "ebitdaMargin": 100, "fcfMargin": -0.5464480874316873, "netDebt": 180000.00000000003, "leverage": 159.42857142857144, "workingCapital": 19999.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20006.169575180662, "balanceCheck": 8.731149137020111e-11, "investedCapital": 180000.0000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }