{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-broad-credit-liquidity-use", "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 Liquidity Use", "currency": "EUR", "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2026, "actualYears": 0 }, "opening": { "cash": 20000, "debt": 80000, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": -60000 }, "years": [ { "revenue": 0, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 35000, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 0, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 35000, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0 } ] }, "objects": [], "authority": {}, "nextId": 1, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": true } }, "financing": { "version": 1, "minimumCash": 15000, "automatic": true, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Synthetic committed facility", "type": "revolver", "commitment": 100000, "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": 80000, "rate": 0, "amortization": 0, "maturity": null, "comment": "", "events": {} } } } } } }, "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" } ], "opening": { "cash": 20000, "debt": 80000, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": -60000 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 34999.99999999998, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -34999.99999999998, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -34999.99999999998, "debtIssued": 20000.000000000044, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 20000.000000000044, "cashChange": -14999.999999999949, "cash": 5000.0000000000655, "ppe": 34999.99999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5000.0000000000655, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -34999.99999999998, "totalCapex": 34999.99999999998, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 94999.99999999994, "leverage": null, "workingCapital": 5000.0000000000655, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 34999.99999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 34999.999999999985, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -34999.999999999985, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -34999.999999999985, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -34999.999999999985, "cash": -29999.999999999916, "ppe": 69999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999916, "assets": 40000.00000000007, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -34999.999999999985, "totalCapex": 34999.999999999985, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 129999.99999999991, "leverage": null, "workingCapital": -29999.999999999916, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 5000.0000000000655, "balanceCheck": 7.275957614183426e-11, "investedCapital": 69999.99999999999, "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": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 34999.99999999998, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -34999.99999999998, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -34999.99999999998, "debtIssued": 20000.000000000044, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 20000.000000000044, "cashChange": -14999.999999999949, "cash": 5000.0000000000655, "ppe": 34999.99999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5000.0000000000655, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -34999.99999999998, "totalCapex": 34999.99999999998, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 94999.99999999994, "leverage": null, "workingCapital": 5000.0000000000655, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 34999.99999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 34999.999999999985, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -34999.999999999985, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -34999.999999999985, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -34999.999999999985, "cash": -29999.999999999916, "ppe": 69999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999916, "assets": 40000.00000000007, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -34999.999999999985, "totalCapex": 34999.999999999985, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 129999.99999999991, "leverage": null, "workingCapital": -29999.999999999916, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 5000.0000000000655, "balanceCheck": 7.275957614183426e-11, "investedCapital": 69999.99999999999, "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 } }, "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" } ], "fineStatements": { "2026-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 376.34408602150535, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -376.34408602150535, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.34408602150535, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -376.34408602150535, "cash": 19623.655913978495, "ppe": 376.34408602150535, "otherNCA": 0, "otherNCL": 0, "currentAssets": 19623.655913978495, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -376.34408602150535, "totalCapex": 376.34408602150535, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60376.344086021505, "leverage": null, "workingCapital": 19623.655913978495, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 20000, "balanceCheck": 0, "investedCapital": 376.34408602150535, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 18965.05376344086, "ppe": 1034.9462365591396, "otherNCA": 0, "otherNCL": 0, "currentAssets": 18965.05376344086, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 61034.94623655914, "leverage": null, "workingCapital": 18965.05376344086, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 19623.655913978495, "balanceCheck": 0, "investedCapital": 1034.9462365591396, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 18306.451612903227, "ppe": 1693.548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": 18306.451612903227, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 61693.54838709677, "leverage": null, "workingCapital": 18306.451612903227, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 18965.05376344086, "balanceCheck": 0, "investedCapital": 1693.548387096774, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 17647.849462365593, "ppe": 2352.1505376344085, "otherNCA": 0, "otherNCL": 0, "currentAssets": 17647.849462365593, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 62352.15053763441, "leverage": null, "workingCapital": 17647.849462365593, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 18306.451612903227, "balanceCheck": 0, "investedCapital": 2352.1505376344085, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -564.516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -564.516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": 17083.333333333336, "ppe": 2916.6666666666665, "otherNCA": 0, "otherNCL": 0, "currentAssets": 17083.333333333336, "assets": 20000.000000000004, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -564.516129032258, "totalCapex": 564.516129032258, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 62916.666666666664, "leverage": null, "workingCapital": 17083.333333333336, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 17647.849462365593, "balanceCheck": 3.637978807091713e-12, "investedCapital": 2916.6666666666665, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 104.16666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -104.16666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -104.16666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -104.16666666666666, "cash": 16979.166666666668, "ppe": 3020.833333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 16979.166666666668, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -104.16666666666666, "totalCapex": 104.16666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 63020.83333333333, "leverage": null, "workingCapital": 16979.166666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 17083.333333333336, "balanceCheck": 0, "investedCapital": 3020.833333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -729.1666666666666, "cash": 16250.000000000002, "ppe": 3749.9999999999995, "otherNCA": 0, "otherNCL": 0, "currentAssets": 16250.000000000002, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -729.1666666666666, "totalCapex": 729.1666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 63750, "leverage": null, "workingCapital": 16250.000000000002, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 16979.166666666668, "balanceCheck": 0, "investedCapital": 3749.9999999999995, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 80000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -729.1666666666666, "cash": 15520.833333333336, "ppe": 4479.166666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15520.833333333336, "assets": 20000, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20000, "fcf": -729.1666666666666, "totalCapex": 729.1666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 64479.166666666664, "leverage": null, "workingCapital": 15520.833333333336, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 16250.000000000002, "balanceCheck": 0, "investedCapital": 4479.166666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 80208.33333333333, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666666, "debtIssued": 208.3333333333303, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 208.3333333333303, "cashChange": -520.8333333333363, "cash": 15000, "ppe": 5208.333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 20208.333333333332, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20208.33333333333, "fcf": -729.1666666666666, "totalCapex": 729.1666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 65208.33333333333, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15520.833333333336, "balanceCheck": 3.637978807091713e-12, "investedCapital": 5208.333333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 80833.33333333333, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -625, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -625, "debtIssued": 625, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 625, "cashChange": 0, "cash": 15000, "ppe": 5833.333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 20833.333333333332, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20833.33333333333, "fcf": -625, "totalCapex": 625, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 65833.33333333333, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-12, "investedCapital": 5833.333333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 94.08602150537635, "dso": 0, "dio": 0, "dpo": 0, "debt": 80927.4193548387, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -94.08602150537635, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -94.08602150537635, "debtIssued": 94.08602150537627, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 94.08602150537627, "cashChange": -8.526512829121202e-14, "cash": 15000, "ppe": 5927.419354838709, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 20927.41935483871, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 20927.419354838697, "fcf": -94.08602150537635, "totalCapex": 94.08602150537635, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 65927.4193548387, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 1.0913936421275139e-11, "investedCapital": 5927.419354838709, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 81586.02150537632, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -5.684341886080801e-13, "cash": 15000, "ppe": 6586.021505376344, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 21586.021505376346, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 21586.021505376324, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 66586.02150537632, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 6586.021505376344, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 82244.62365591395, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -5.684341886080801e-13, "cash": 15000, "ppe": 7244.623655913979, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 22244.62365591398, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 22244.62365591395, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 67244.62365591395, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 7244.623655913979, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 82903.22580645158, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -5.684341886080801e-13, "cash": 15000, "ppe": 7903.225806451614, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 22903.225806451614, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 22903.225806451577, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 67903.22580645158, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 7903.225806451614, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 83561.8279569892, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -5.684341886080801e-13, "cash": 15000, "ppe": 8561.827956989247, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 23561.827956989247, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 23561.827956989204, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 68561.8279569892, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 8561.827956989247, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 188.172043010753, "dso": 0, "dio": 0, "dpo": 0, "debt": 83749.99999999996, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -188.172043010753, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -188.172043010753, "debtIssued": 188.17204301075253, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 188.17204301075253, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 8750, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 23750, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 23749.999999999956, "fcf": -188.172043010753, "totalCapex": 188.172043010753, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 68749.99999999996, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 8750, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 486.1111111111111, "dso": 0, "dio": 0, "dpo": 0, "debt": 84236.11111111107, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -486.1111111111111, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -486.1111111111111, "debtIssued": 486.1111111111113, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 486.1111111111113, "cashChange": 2.2737367544323206e-13, "cash": 15000, "ppe": 9236.111111111111, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 24236.11111111111, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 24236.111111111066, "fcf": -486.1111111111111, "totalCapex": 486.1111111111111, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 69236.11111111107, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 9236.111111111111, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 84916.66666666663, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -6.821210263296962e-13, "cash": 15000, "ppe": 9916.666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 24916.666666666664, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 24916.666666666628, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 69916.66666666663, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 9916.666666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 85597.22222222219, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -6.821210263296962e-13, "cash": 15000, "ppe": 10597.22222222222, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 25597.22222222222, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 25597.22222222219, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 70597.22222222219, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 10597.22222222222, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 86277.77777777775, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -6.821210263296962e-13, "cash": 15000, "ppe": 11277.777777777776, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 26277.777777777774, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 26277.777777777752, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 71277.77777777775, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 11277.777777777776, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 388.88888888888914, "dso": 0, "dio": 0, "dpo": 0, "debt": 86666.66666666664, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -388.88888888888914, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -388.88888888888914, "debtIssued": 388.8888888888887, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 388.8888888888887, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 11666.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 26666.666666666664, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 26666.666666666642, "fcf": -388.88888888888914, "totalCapex": 388.88888888888914, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 71666.66666666664, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 11666.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 282.258064516129, "dso": 0, "dio": 0, "dpo": 0, "debt": 86948.92473118278, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -282.258064516129, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -282.258064516129, "debtIssued": 282.2580645161288, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 282.2580645161288, "cashChange": -2.2737367544323206e-13, "cash": 15000, "ppe": 11948.924731182793, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 26948.924731182793, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 26948.92473118278, "fcf": -282.258064516129, "totalCapex": 282.258064516129, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 71948.92473118278, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 11948.924731182793, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 87607.5268817204, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 12607.526881720427, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 27607.526881720427, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 27607.526881720405, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 72607.5268817204, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 12607.526881720427, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 88266.12903225803, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 13266.12903225806, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 28266.12903225806, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 28266.12903225803, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 73266.12903225803, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 13266.12903225806, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 88924.73118279566, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 13924.731182795695, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 28924.731182795695, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 28924.73118279566, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 73924.73118279566, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 13924.731182795695, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 89583.33333333328, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 14583.333333333328, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 29583.33333333333, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 29583.333333333285, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 74583.33333333328, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 14583.333333333328, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 90263.88888888885, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -7.958078640513122e-13, "cash": 15000, "ppe": 15263.888888888883, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 30263.888888888883, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 30263.888888888847, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 75263.88888888885, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 15263.888888888883, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 90944.44444444441, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -7.958078640513122e-13, "cash": 15000, "ppe": 15944.444444444438, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 30944.444444444438, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 30944.44444444441, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 75944.44444444441, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 15944.444444444438, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 91624.99999999997, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -7.958078640513122e-13, "cash": 15000, "ppe": 16624.999999999993, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 31624.999999999993, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 31624.99999999997, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 76624.99999999997, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 16624.999999999993, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 92305.55555555553, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -7.958078640513122e-13, "cash": 15000, "ppe": 17305.555555555547, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 32305.555555555547, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 32305.555555555533, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 77305.55555555553, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 17305.555555555547, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 194.4444444444448, "dso": 0, "dio": 0, "dpo": 0, "debt": 92499.99999999997, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -194.4444444444448, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -194.4444444444448, "debtIssued": 194.44444444444525, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 194.44444444444525, "cashChange": 4.547473508864641e-13, "cash": 15000, "ppe": 17499.999999999993, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 32499.999999999993, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 32499.99999999997, "fcf": -194.4444444444448, "totalCapex": 194.4444444444448, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 77499.99999999997, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 17499.999999999993, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 470.43010752688167, "dso": 0, "dio": 0, "dpo": 0, "debt": 92970.43010752686, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -470.43010752688167, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -470.43010752688167, "debtIssued": 470.43010752688133, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 470.43010752688133, "cashChange": -3.410605131648481e-13, "cash": 15000, "ppe": 17970.430107526874, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 32970.430107526874, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 32970.43010752686, "fcf": -470.43010752688167, "totalCapex": 470.43010752688167, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 77970.43010752686, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 1.4551915228366852e-11, "investedCapital": 17970.430107526874, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 93629.03225806449, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 18629.032258064508, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 33629.03225806451, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 33629.032258064486, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 78629.03225806449, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 18629.032258064508, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 94287.63440860211, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 19287.63440860214, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 34287.63440860214, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 34287.63440860211, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 79287.63440860211, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 19287.63440860214, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 94946.23655913974, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 19946.236559139776, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 34946.236559139776, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 34946.23655913974, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 79946.23655913974, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 19946.236559139776, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 470.4301075268818, "dso": 0, "dio": 0, "dpo": 0, "debt": 95416.66666666663, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -470.4301075268818, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -470.4301075268818, "debtIssued": 470.43010752688133, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 470.43010752688133, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 20416.666666666657, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 35416.66666666666, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 35416.66666666663, "fcf": -470.4301075268818, "totalCapex": 470.4301075268818, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 80416.66666666663, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 20416.666666666657, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 188.17204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 95604.83870967738, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -188.17204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -188.17204301075267, "debtIssued": 188.17204301075253, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 188.17204301075253, "cashChange": -1.4210854715202004e-13, "cash": 15000, "ppe": 20604.83870967741, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 35604.83870967741, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 35604.83870967738, "fcf": -188.17204301075267, "totalCapex": 188.17204301075267, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 80604.83870967738, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 20604.83870967741, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 96263.44086021502, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 21263.440860215043, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 36263.44086021504, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 36263.44086021502, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 81263.44086021502, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.1827872842550278e-11, "investedCapital": 21263.440860215043, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 96922.04301075265, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 21922.043010752677, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 36922.04301075268, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 36922.04301075265, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 81922.04301075265, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 21922.043010752677, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 97580.64516129027, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 22580.64516129031, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 37580.64516129031, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 37580.645161290275, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 82580.64516129027, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 22580.64516129031, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 98239.2473118279, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 658.6021505376339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 658.6021505376339, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 23239.247311827945, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 38239.247311827945, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 38239.2473118279, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 83239.2473118279, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 23239.247311827945, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 94.08602150537672, "dso": 0, "dio": 0, "dpo": 0, "debt": 98333.33333333328, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -94.08602150537672, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -94.08602150537672, "debtIssued": 94.08602150537627, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 94.08602150537627, "cashChange": -4.547473508864641e-13, "cash": 15000, "ppe": 23333.33333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 38333.33333333332, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 38333.333333333285, "fcf": -94.08602150537672, "totalCapex": 94.08602150537672, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 83333.33333333328, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 3.637978807091713e-11, "investedCapital": 23333.33333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 98916.66666666661, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -583.3333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -583.3333333333334, "debtIssued": 583.3333333333339, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 583.3333333333339, "cashChange": 5.684341886080801e-13, "cash": 15000, "ppe": 23916.666666666653, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 38916.66666666666, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 38916.66666666661, "fcf": -583.3333333333334, "totalCapex": 583.3333333333334, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 83916.66666666661, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 23916.666666666653, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 99597.22222222216, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 680.5555555555547, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 680.5555555555547, "cashChange": -7.958078640513122e-13, "cash": 15000, "ppe": 24597.222222222208, "otherNCA": 0, "otherNCL": 0, "currentAssets": 15000, "assets": 39597.222222222204, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 39597.22222222216, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 84597.22222222216, "leverage": null, "workingCapital": 15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 24597.222222222208, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 402.7777777778392, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 402.7777777778392, "cashChange": -277.7777777777163, "cash": 14722.222222222284, "ppe": 25277.777777777763, "otherNCA": 0, "otherNCL": 0, "currentAssets": 14722.222222222284, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 85277.77777777772, "leverage": null, "workingCapital": 14722.222222222284, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 15000, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 25277.777777777763, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": 14041.66666666673, "ppe": 25958.333333333318, "otherNCA": 0, "otherNCL": 0, "currentAssets": 14041.66666666673, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 85958.33333333327, "leverage": null, "workingCapital": 14041.66666666673, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 14722.222222222284, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 25958.333333333318, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 291.66666666666697, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -291.66666666666697, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -291.66666666666697, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -291.66666666666697, "cash": 13750.000000000062, "ppe": 26249.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": 13750.000000000062, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -291.66666666666697, "totalCapex": 291.66666666666697, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 86249.99999999994, "leverage": null, "workingCapital": 13750.000000000062, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 14041.66666666673, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 26249.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 376.34408602150535, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -376.34408602150535, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.34408602150535, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -376.34408602150535, "cash": 13373.655913978557, "ppe": 26626.34408602149, "otherNCA": 0, "otherNCL": 0, "currentAssets": 13373.655913978557, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -376.34408602150535, "totalCapex": 376.34408602150535, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 86626.34408602145, "leverage": null, "workingCapital": 13373.655913978557, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 13750.000000000062, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 26626.34408602149, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 12715.053763440923, "ppe": 27284.946236559124, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12715.053763440923, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 87284.94623655907, "leverage": null, "workingCapital": 12715.053763440923, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 13373.655913978557, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 27284.946236559124, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 12056.451612903289, "ppe": 27943.54838709676, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12056.451612903289, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 87943.54838709671, "leverage": null, "workingCapital": 12056.451612903289, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 12715.053763440923, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 27943.54838709676, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 11397.849462365655, "ppe": 28602.150537634392, "otherNCA": 0, "otherNCL": 0, "currentAssets": 11397.849462365655, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 88602.15053763434, "leverage": null, "workingCapital": 11397.849462365655, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 12056.451612903289, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 28602.150537634392, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -564.516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -564.516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": 10833.333333333398, "ppe": 29166.66666666665, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10833.333333333398, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -564.516129032258, "totalCapex": 564.516129032258, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89166.6666666666, "leverage": null, "workingCapital": 10833.333333333398, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 11397.849462365655, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 29166.66666666665, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 97.22222222222221, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -97.22222222222221, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -97.22222222222221, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -97.22222222222221, "cash": 10736.111111111175, "ppe": 29263.888888888872, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10736.111111111175, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -97.22222222222221, "totalCapex": 97.22222222222221, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89263.88888888882, "leverage": null, "workingCapital": 10736.111111111175, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 10833.333333333398, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 29263.888888888872, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": 10055.55555555562, "ppe": 29944.444444444427, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10055.55555555562, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89944.44444444438, "leverage": null, "workingCapital": 10055.55555555562, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 10736.111111111175, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 29944.444444444427, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": 9375.000000000065, "ppe": 30624.99999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": 9375.000000000065, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 90624.99999999994, "leverage": null, "workingCapital": 9375.000000000065, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 10055.55555555562, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 30624.99999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": 8694.44444444451, "ppe": 31305.555555555537, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8694.44444444451, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 91305.55555555549, "leverage": null, "workingCapital": 8694.44444444451, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 9375.000000000065, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 31305.555555555537, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": 8013.888888888955, "ppe": 31986.11111111109, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8013.888888888955, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 91986.11111111105, "leverage": null, "workingCapital": 8013.888888888955, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 8694.44444444451, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 31986.11111111109, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 97.22222222222217, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -97.22222222222217, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -97.22222222222217, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -97.22222222222217, "cash": 7916.666666666733, "ppe": 32083.333333333314, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7916.666666666733, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -97.22222222222217, "totalCapex": 97.22222222222217, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 92083.33333333327, "leverage": null, "workingCapital": 7916.666666666733, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 8013.888888888955, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 32083.333333333314, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -564.516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -564.516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": 7352.150537634476, "ppe": 32647.84946236557, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7352.150537634476, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -564.516129032258, "totalCapex": 564.516129032258, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 92647.84946236553, "leverage": null, "workingCapital": 7352.150537634476, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 7916.666666666733, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 32647.84946236557, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": 6693.548387096841, "ppe": 33306.451612903205, "otherNCA": 0, "otherNCL": 0, "currentAssets": 6693.548387096841, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 93306.45161290315, "leverage": null, "workingCapital": 6693.548387096841, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 7352.150537634476, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 33306.451612903205, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": 6034.946236559206, "ppe": 33965.05376344084, "otherNCA": 0, "otherNCL": 0, "currentAssets": 6034.946236559206, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 93965.0537634408, "leverage": null, "workingCapital": 6034.946236559206, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 6693.548387096841, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 33965.05376344084, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": 5376.3440860215715, "ppe": 34623.65591397847, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5376.3440860215715, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 94623.65591397842, "leverage": null, "workingCapital": 5376.3440860215715, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 6034.946236559206, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 34623.65591397847, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 376.344086021506, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -376.344086021506, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.344086021506, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -376.344086021506, "cash": 5000.0000000000655, "ppe": 34999.99999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5000.0000000000655, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -376.344086021506, "totalCapex": 376.344086021506, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 94999.99999999994, "leverage": null, "workingCapital": 5000.0000000000655, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 5376.3440860215715, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 34999.99999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 282.258064516129, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -282.258064516129, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -282.258064516129, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -282.258064516129, "cash": 4717.741935483937, "ppe": 35282.25806451611, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4717.741935483937, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -282.258064516129, "totalCapex": 282.258064516129, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 95282.25806451606, "leverage": null, "workingCapital": 4717.741935483937, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 5000.0000000000655, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 35282.25806451611, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 4059.1397849463024, "ppe": 35940.86021505374, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4059.1397849463024, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 95940.8602150537, "leverage": null, "workingCapital": 4059.1397849463024, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 4717.741935483937, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 35940.86021505374, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 3400.537634408668, "ppe": 36599.462365591375, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3400.537634408668, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 96599.46236559133, "leverage": null, "workingCapital": 3400.537634408668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 4059.1397849463024, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 36599.462365591375, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 2741.9354838710337, "ppe": 37258.06451612901, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2741.9354838710337, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 97258.06451612897, "leverage": null, "workingCapital": 2741.9354838710337, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 3400.537634408668, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 37258.06451612901, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": 2083.3333333333994, "ppe": 37916.66666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2083.3333333333994, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 97916.6666666666, "leverage": null, "workingCapital": 2083.3333333333994, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 2741.9354838710337, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 37916.66666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -729.1666666666666, "cash": 1354.166666666733, "ppe": 38645.83333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1354.166666666733, "assets": 40000.00000000004, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -729.1666666666666, "totalCapex": 729.1666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 98645.83333333327, "leverage": null, "workingCapital": 1354.166666666733, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 2083.3333333333994, "balanceCheck": 3.637978807091713e-11, "investedCapital": 38645.83333333331, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -729.1666666666666, "cash": 625.0000000000663, "ppe": 39374.99999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 625.0000000000663, "assets": 40000.00000000004, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -729.1666666666666, "totalCapex": 729.1666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 99374.99999999993, "leverage": null, "workingCapital": 625.0000000000663, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 1354.166666666733, "balanceCheck": 3.637978807091713e-11, "investedCapital": 39374.99999999997, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666666, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666666, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666666, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -729.1666666666666, "cash": -104.16666666660035, "ppe": 40104.166666666635, "otherNCA": 0, "otherNCL": 0, "currentAssets": -104.16666666660035, "assets": 40000.00000000004, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -729.1666666666666, "totalCapex": 729.1666666666666, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 100104.1666666666, "leverage": null, "workingCapital": -104.16666666660035, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 625.0000000000663, "balanceCheck": 3.637978807091713e-11, "investedCapital": 40104.166666666635, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 729.1666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -729.1666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -729.1666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -729.1666666666665, "cash": -833.3333333332669, "ppe": 40833.3333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -833.3333333332669, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -729.1666666666665, "totalCapex": 729.1666666666665, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 100833.33333333327, "leverage": null, "workingCapital": -833.3333333332669, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -104.16666666660035, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 40833.3333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -1491.9354838709014, "ppe": 41491.93548387093, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1491.9354838709014, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 101491.9354838709, "leverage": null, "workingCapital": -1491.9354838709014, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -833.3333333332669, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 41491.93548387093, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -2150.5376344085357, "ppe": 42150.53763440857, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2150.5376344085357, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 102150.53763440854, "leverage": null, "workingCapital": -2150.5376344085357, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1491.9354838709014, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 42150.53763440857, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -2809.13978494617, "ppe": 42809.1397849462, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2809.13978494617, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 102809.13978494616, "leverage": null, "workingCapital": -2809.13978494617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2150.5376344085357, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 42809.1397849462, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -3467.7419354838044, "ppe": 43467.741935483835, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3467.7419354838044, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 103467.7419354838, "leverage": null, "workingCapital": -3467.7419354838044, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2809.13978494617, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 43467.741935483835, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 282.25806451612925, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -282.25806451612925, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -282.25806451612925, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -282.25806451612925, "cash": -3749.9999999999336, "ppe": 43749.99999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3749.9999999999336, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -282.25806451612925, "totalCapex": 282.25806451612925, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 103749.99999999993, "leverage": null, "workingCapital": -3749.9999999999336, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3467.7419354838044, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 43749.99999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 388.88888888888886, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -388.88888888888886, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -388.88888888888886, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -388.88888888888886, "cash": -4138.888888888822, "ppe": 44138.888888888854, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4138.888888888822, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -388.88888888888886, "totalCapex": 388.88888888888886, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 104138.88888888882, "leverage": null, "workingCapital": -4138.888888888822, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3749.9999999999336, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 44138.888888888854, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -4819.444444444378, "ppe": 44819.44444444441, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4819.444444444378, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 104819.44444444438, "leverage": null, "workingCapital": -4819.444444444378, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4138.888888888822, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 44819.44444444441, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -5499.999999999934, "ppe": 45499.99999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5499.999999999934, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 105499.99999999993, "leverage": null, "workingCapital": -5499.999999999934, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4819.444444444378, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 45499.99999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -6180.555555555489, "ppe": 46180.55555555552, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6180.555555555489, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 106180.55555555549, "leverage": null, "workingCapital": -6180.555555555489, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5499.999999999934, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 46180.55555555552, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 486.1111111111113, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -486.1111111111113, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -486.1111111111113, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -486.1111111111113, "cash": -6666.666666666601, "ppe": 46666.66666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6666.666666666601, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -486.1111111111113, "totalCapex": 486.1111111111113, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 106666.6666666666, "leverage": null, "workingCapital": -6666.666666666601, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6180.555555555489, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 46666.66666666663, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 188.17204301075267, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -188.17204301075267, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -188.17204301075267, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.17204301075267, "cash": -6854.838709677353, "ppe": 46854.83870967738, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6854.838709677353, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -188.17204301075267, "totalCapex": 188.17204301075267, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 106854.83870967735, "leverage": null, "workingCapital": -6854.838709677353, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6666.666666666601, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 46854.83870967738, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -7513.440860214987, "ppe": 47513.440860215014, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7513.440860214987, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 107513.44086021499, "leverage": null, "workingCapital": -7513.440860214987, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6854.838709677353, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 47513.440860215014, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -8172.043010752621, "ppe": 48172.04301075265, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8172.043010752621, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 108172.04301075262, "leverage": null, "workingCapital": -8172.043010752621, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7513.440860214987, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 48172.04301075265, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -8830.645161290255, "ppe": 48830.64516129028, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8830.645161290255, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 108830.64516129026, "leverage": null, "workingCapital": -8830.645161290255, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8172.043010752621, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 48830.64516129028, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -9489.247311827889, "ppe": 49489.247311827916, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9489.247311827889, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 109489.24731182789, "leverage": null, "workingCapital": -9489.247311827889, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8830.645161290255, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 49489.247311827916, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 94.08602150537672, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -94.08602150537672, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -94.08602150537672, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -94.08602150537672, "cash": -9583.333333333265, "ppe": 49583.33333333329, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9583.333333333265, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -94.08602150537672, "totalCapex": 94.08602150537672, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 109583.33333333327, "leverage": null, "workingCapital": -9583.333333333265, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9489.247311827889, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 49583.33333333329, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -583.3333333333334, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -583.3333333333334, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -583.3333333333334, "cash": -10166.666666666599, "ppe": 50166.66666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10166.666666666599, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -583.3333333333334, "totalCapex": 583.3333333333334, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 110166.6666666666, "leverage": null, "workingCapital": -10166.666666666599, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9583.333333333265, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 50166.66666666663, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": -10847.222222222154, "ppe": 50847.22222222218, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10847.222222222154, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 110847.22222222216, "leverage": null, "workingCapital": -10847.222222222154, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10166.666666666599, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 50847.22222222218, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": -11527.777777777708, "ppe": 51527.77777777774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11527.777777777708, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 111527.77777777771, "leverage": null, "workingCapital": -11527.777777777708, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10847.222222222154, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 51527.77777777774, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": -12208.333333333263, "ppe": 52208.33333333329, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12208.333333333263, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 112208.33333333326, "leverage": null, "workingCapital": -12208.333333333263, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11527.777777777708, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 52208.33333333329, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 291.66666666666697, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -291.66666666666697, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -291.66666666666697, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -291.66666666666697, "cash": -12499.99999999993, "ppe": 52499.999999999956, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12499.99999999993, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -291.66666666666697, "totalCapex": 291.66666666666697, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 112499.99999999993, "leverage": null, "workingCapital": -12499.99999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12208.333333333263, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 52499.999999999956, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 376.34408602150535, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -376.34408602150535, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -376.34408602150535, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -376.34408602150535, "cash": -12876.344086021436, "ppe": 52876.34408602146, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12876.344086021436, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -376.34408602150535, "totalCapex": 376.34408602150535, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 112876.34408602143, "leverage": null, "workingCapital": -12876.344086021436, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12499.99999999993, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 52876.34408602146, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -13534.94623655907, "ppe": 53534.946236559095, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13534.94623655907, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 113534.94623655907, "leverage": null, "workingCapital": -13534.94623655907, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12876.344086021436, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 53534.946236559095, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -14193.548387096704, "ppe": 54193.54838709673, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14193.548387096704, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 114193.5483870967, "leverage": null, "workingCapital": -14193.548387096704, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13534.94623655907, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 54193.54838709673, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -14852.150537634338, "ppe": 54852.15053763436, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14852.150537634338, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 114852.15053763434, "leverage": null, "workingCapital": -14852.150537634338, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14193.548387096704, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 54852.15053763436, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -564.516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -564.516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -564.516129032258, "cash": -15416.666666666595, "ppe": 55416.66666666662, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15416.666666666595, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -564.516129032258, "totalCapex": 564.516129032258, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 115416.6666666666, "leverage": null, "workingCapital": -15416.666666666595, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14852.150537634338, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 55416.66666666662, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 94.08602150537634, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -94.08602150537634, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -94.08602150537634, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -94.08602150537634, "cash": -15510.752688171971, "ppe": 55510.752688172, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15510.752688171971, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -94.08602150537634, "totalCapex": 94.08602150537634, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 115510.75268817197, "leverage": null, "workingCapital": -15510.752688171971, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15416.666666666595, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 55510.752688172, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -16169.354838709605, "ppe": 56169.35483870963, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16169.354838709605, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 116169.35483870961, "leverage": null, "workingCapital": -16169.354838709605, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15510.752688171971, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 56169.35483870963, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -16827.95698924724, "ppe": 56827.956989247265, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16827.95698924724, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 116827.95698924724, "leverage": null, "workingCapital": -16827.95698924724, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16169.354838709605, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 56827.956989247265, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -17486.559139784873, "ppe": 57486.5591397849, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17486.559139784873, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 117486.55913978488, "leverage": null, "workingCapital": -17486.559139784873, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16827.95698924724, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 57486.5591397849, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -18145.161290322507, "ppe": 58145.16129032253, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18145.161290322507, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 118145.1612903225, "leverage": null, "workingCapital": -18145.161290322507, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17486.559139784873, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 58145.16129032253, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 188.172043010753, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -188.172043010753, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -188.172043010753, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -188.172043010753, "cash": -18333.33333333326, "ppe": 58333.333333333285, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18333.33333333326, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -188.172043010753, "totalCapex": 188.172043010753, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 118333.33333333326, "leverage": null, "workingCapital": -18333.33333333326, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18145.161290322507, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 58333.333333333285, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 486.1111111111112, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -486.1111111111112, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -486.1111111111112, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -486.1111111111112, "cash": -18819.44444444437, "ppe": 58819.444444444394, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18819.44444444437, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -486.1111111111112, "totalCapex": 486.1111111111112, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 118819.44444444437, "leverage": null, "workingCapital": -18819.44444444437, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18333.33333333326, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 58819.444444444394, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": -19499.999999999924, "ppe": 59499.99999999995, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19499.999999999924, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 119499.99999999993, "leverage": null, "workingCapital": -19499.999999999924, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18819.44444444437, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 59499.99999999995, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": -20180.55555555548, "ppe": 60180.555555555504, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20180.55555555548, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 120180.55555555547, "leverage": null, "workingCapital": -20180.55555555548, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19499.999999999924, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 60180.555555555504, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555555, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555555, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555555, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555555, "cash": -20861.111111111033, "ppe": 60861.11111111106, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20861.111111111033, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555555, "totalCapex": 680.5555555555555, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 120861.11111111104, "leverage": null, "workingCapital": -20861.111111111033, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20180.55555555548, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 60861.11111111106, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 388.88888888888914, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -388.88888888888914, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -388.88888888888914, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -388.88888888888914, "cash": -21249.999999999924, "ppe": 61249.99999999995, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21249.999999999924, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -388.88888888888914, "totalCapex": 388.88888888888914, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 121249.99999999993, "leverage": null, "workingCapital": -21249.999999999924, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20861.111111111033, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 61249.99999999995, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 282.258064516129, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -282.258064516129, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -282.258064516129, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -282.258064516129, "cash": -21532.258064516052, "ppe": 61532.25806451608, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21532.258064516052, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -282.258064516129, "totalCapex": 282.258064516129, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 121532.25806451605, "leverage": null, "workingCapital": -21532.258064516052, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21249.999999999924, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 61532.25806451608, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -22190.860215053686, "ppe": 62190.86021505371, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22190.860215053686, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 122190.86021505369, "leverage": null, "workingCapital": -22190.860215053686, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21532.258064516052, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 62190.86021505371, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -22849.46236559132, "ppe": 62849.462365591346, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22849.46236559132, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 122849.46236559132, "leverage": null, "workingCapital": -22849.46236559132, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22190.860215053686, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 62849.462365591346, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -23508.064516128954, "ppe": 63508.06451612898, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23508.064516128954, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 123508.06451612896, "leverage": null, "workingCapital": -23508.064516128954, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22849.46236559132, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 63508.06451612898, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376343, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376343, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376343, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376343, "cash": -24166.666666666588, "ppe": 64166.66666666661, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24166.666666666588, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376343, "totalCapex": 658.6021505376343, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 124166.66666666658, "leverage": null, "workingCapital": -24166.666666666588, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23508.064516128954, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 64166.66666666661, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -24847.222222222143, "ppe": 64847.22222222217, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24847.222222222143, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 124847.22222222215, "leverage": null, "workingCapital": -24847.222222222143, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24166.666666666588, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 64847.22222222217, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -25527.777777777697, "ppe": 65527.77777777772, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25527.777777777697, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 125527.7777777777, "leverage": null, "workingCapital": -25527.777777777697, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24847.222222222143, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 65527.77777777772, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -26208.333333333252, "ppe": 66208.33333333328, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26208.333333333252, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 126208.33333333326, "leverage": null, "workingCapital": -26208.333333333252, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25527.777777777697, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 66208.33333333328, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 680.5555555555554, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -680.5555555555554, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -680.5555555555554, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -680.5555555555554, "cash": -26888.888888888807, "ppe": 66888.88888888885, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26888.888888888807, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -680.5555555555554, "totalCapex": 680.5555555555554, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 126888.8888888888, "leverage": null, "workingCapital": -26888.888888888807, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26208.333333333252, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 66888.88888888885, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 194.4444444444448, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -194.4444444444448, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -194.4444444444448, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -194.4444444444448, "cash": -27083.333333333252, "ppe": 67083.33333333328, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27083.333333333252, "assets": 40000.00000000003, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -194.4444444444448, "totalCapex": 194.4444444444448, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 127083.33333333326, "leverage": null, "workingCapital": -27083.333333333252, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26888.888888888807, "balanceCheck": 2.9103830456733704e-11, "investedCapital": 67083.33333333328, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 470.4301075268818, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -470.4301075268818, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -470.4301075268818, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -470.4301075268818, "cash": -27553.763440860133, "ppe": 67553.76344086017, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27553.763440860133, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -470.4301075268818, "totalCapex": 470.4301075268818, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 127553.76344086013, "leverage": null, "workingCapital": -27553.763440860133, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27083.333333333252, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 67553.76344086017, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -28212.365591397767, "ppe": 68212.36559139781, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28212.365591397767, "assets": 40000.000000000044, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 128212.36559139777, "leverage": null, "workingCapital": -28212.365591397767, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27553.763440860133, "balanceCheck": 4.3655745685100555e-11, "investedCapital": 68212.36559139781, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -28870.9677419354, "ppe": 68870.96774193546, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28870.9677419354, "assets": 40000.00000000006, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 128870.9677419354, "leverage": null, "workingCapital": -28870.9677419354, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28212.365591397767, "balanceCheck": 5.820766091346741e-11, "investedCapital": 68870.96774193546, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 658.6021505376344, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -658.6021505376344, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -658.6021505376344, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -658.6021505376344, "cash": -29529.569892473035, "ppe": 69529.5698924731, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29529.569892473035, "assets": 40000.00000000006, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -658.6021505376344, "totalCapex": 658.6021505376344, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 129529.56989247304, "leverage": null, "workingCapital": -29529.569892473035, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28870.9677419354, "balanceCheck": 5.820766091346741e-11, "investedCapital": 69529.5698924731, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 470.43010752688224, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": -470.43010752688224, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -470.43010752688224, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -470.43010752688224, "cash": -29999.999999999916, "ppe": 69999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999916, "assets": 40000.00000000007, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 40000, "fcf": -470.43010752688224, "totalCapex": 470.43010752688224, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 129999.99999999991, "leverage": null, "workingCapital": -29999.999999999916, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29529.569892473035, "balanceCheck": 7.275957614183426e-11, "investedCapital": 69999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }