{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-broad-credit-term-redraw", "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 term Redraw", "currency": "EUR", "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2026, "actualYears": 0 }, "opening": { "cash": 40000, "debt": 100000, "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": 30000, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 0, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 30000, "dso": 0, "dio": 0, "dpo": 0, "debt": 100000, "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": 0, "automatic": true, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Synthetic committed facility", "type": "term", "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": 100000, "rate": 0, "amortization": 0, "maturity": null, "comment": "", "events": { "repay": { "date": "2026-01-01", "type": "repay", "amount": 40000 } } } } } } } }, "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": 40000, "debt": 100000, "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": 29999.999999999985, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -29999.999999999985, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -29999.999999999985, "debtIssued": 0, "debtRepaid": -40000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -40000, "cashChange": -70000, "cash": -29999.999999999985, "ppe": 29999.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -29999.999999999985, "totalCapex": 29999.999999999985, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89999.99999999999, "leverage": null, "workingCapital": -29999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40000, "balanceCheck": 0, "investedCapital": 29999.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 29999.99999999998, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -29999.99999999998, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -29999.99999999998, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -29999.99999999998, "cash": -60000.000000000015, "ppe": 60000.000000000015, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60000.000000000015, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -29999.99999999998, "totalCapex": 29999.99999999998, "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": 120000.00000000001, "leverage": null, "workingCapital": -60000.000000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999985, "balanceCheck": 0, "investedCapital": 60000.000000000015, "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": 29999.999999999985, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -29999.999999999985, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -29999.999999999985, "debtIssued": 0, "debtRepaid": -40000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -40000, "cashChange": -70000, "cash": -29999.999999999985, "ppe": 29999.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -29999.999999999985, "totalCapex": 29999.999999999985, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89999.99999999999, "leverage": null, "workingCapital": -29999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40000, "balanceCheck": 0, "investedCapital": 29999.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 29999.99999999998, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -29999.99999999998, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -29999.99999999998, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -29999.99999999998, "cash": -60000.000000000015, "ppe": 60000.000000000015, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60000.000000000015, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -29999.99999999998, "totalCapex": 29999.99999999998, "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": 120000.00000000001, "leverage": null, "workingCapital": -60000.000000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999985, "balanceCheck": 0, "investedCapital": 60000.000000000015, "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": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -322.5806451612903, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.5806451612903, "debtIssued": 0, "debtRepaid": -40000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -40000, "cashChange": -40322.58064516129, "cash": -322.580645161288, "ppe": 322.5806451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": -322.580645161288, "assets": 2.3305801732931286e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -322.5806451612903, "totalCapex": 322.5806451612903, "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": 60322.58064516129, "leverage": null, "workingCapital": -322.580645161288, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40000, "balanceCheck": 2.3305801732931286e-12, "investedCapital": 322.5806451612903, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -887.096774193546, "ppe": 887.0967741935483, "otherNCA": 0, "otherNCL": 0, "currentAssets": -887.096774193546, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 60887.096774193546, "leverage": null, "workingCapital": -887.096774193546, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -322.580645161288, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 887.0967741935483, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -1451.612903225804, "ppe": 1451.6129032258063, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1451.612903225804, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 61451.6129032258, "leverage": null, "workingCapital": -1451.612903225804, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -887.096774193546, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 1451.6129032258063, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -2016.1290322580621, "ppe": 2016.1290322580644, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2016.1290322580621, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 62016.12903225806, "leverage": null, "workingCapital": -2016.1290322580621, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -1451.612903225804, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 2016.1290322580644, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 483.8709677419356, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -483.8709677419356, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419356, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419356, "cash": -2499.9999999999977, "ppe": 2500, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2499.9999999999977, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -483.8709677419356, "totalCapex": 483.8709677419356, "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": 62500, "leverage": null, "workingCapital": -2499.9999999999977, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2016.1290322580621, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 2500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 89.28571428571429, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -89.28571428571429, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -89.28571428571429, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -89.28571428571429, "cash": -2589.285714285712, "ppe": 2589.285714285714, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2589.285714285712, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -89.28571428571429, "totalCapex": 89.28571428571429, "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": 62589.28571428571, "leverage": null, "workingCapital": -2589.285714285712, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2499.9999999999977, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 2589.285714285714, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -3214.285714285712, "ppe": 3214.285714285714, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3214.285714285712, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 63214.28571428571, "leverage": null, "workingCapital": -3214.285714285712, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2589.285714285712, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 3214.285714285714, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -3839.285714285712, "ppe": 3839.285714285714, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3839.285714285712, "assets": 2.2737367544323206e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 63839.28571428571, "leverage": null, "workingCapital": -3839.285714285712, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3214.285714285712, "balanceCheck": 2.2737367544323206e-12, "investedCapital": 3839.285714285714, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -4464.285714285712, "ppe": 4464.285714285714, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4464.285714285712, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 64464.28571428571, "leverage": null, "workingCapital": -4464.285714285712, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3839.285714285712, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 4464.285714285714, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 535.7142857142858, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -535.7142857142858, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -535.7142857142858, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -535.7142857142858, "cash": -4999.999999999998, "ppe": 5000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4999.999999999998, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -535.7142857142858, "totalCapex": 535.7142857142858, "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": 65000, "leverage": null, "workingCapital": -4999.999999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4464.285714285712, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 5000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 80.64516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -80.64516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -80.64516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.64516129032258, "cash": -5080.645161290321, "ppe": 5080.645161290323, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5080.645161290321, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -80.64516129032258, "totalCapex": 80.64516129032258, "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": 65080.64516129032, "leverage": null, "workingCapital": -5080.645161290321, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4999.999999999998, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 5080.645161290323, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -5645.16129032258, "ppe": 5645.161290322581, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5645.16129032258, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 65645.16129032258, "leverage": null, "workingCapital": -5645.16129032258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5080.645161290321, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 5645.161290322581, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -6209.677419354837, "ppe": 6209.677419354839, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6209.677419354837, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 66209.67741935483, "leverage": null, "workingCapital": -6209.677419354837, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5645.16129032258, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 6209.677419354839, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -6774.193548387095, "ppe": 6774.193548387097, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6774.193548387095, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 66774.19354838709, "leverage": null, "workingCapital": -6774.193548387095, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6209.677419354837, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 6774.193548387097, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -7338.709677419352, "ppe": 7338.709677419354, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7338.709677419352, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 67338.70967741935, "leverage": null, "workingCapital": -7338.709677419352, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6774.193548387095, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 7338.709677419354, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 161.29032258064535, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -161.29032258064535, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.29032258064535, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064535, "cash": -7499.999999999998, "ppe": 7500, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7499.999999999998, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -161.29032258064535, "totalCapex": 161.29032258064535, "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": 67500, "leverage": null, "workingCapital": -7499.999999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7338.709677419352, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 7500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 416.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -416.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -416.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -416.6666666666667, "cash": -7916.666666666665, "ppe": 7916.666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7916.666666666665, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -416.6666666666667, "totalCapex": 416.6666666666667, "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": 67916.66666666667, "leverage": null, "workingCapital": -7916.666666666665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7499.999999999998, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 7916.666666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -8499.999999999998, "ppe": 8500, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8499.999999999998, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 68500, "leverage": null, "workingCapital": -8499.999999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7916.666666666665, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 8500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -9083.333333333332, "ppe": 9083.333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9083.333333333332, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 69083.33333333333, "leverage": null, "workingCapital": -9083.333333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8499.999999999998, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 9083.333333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -9666.666666666666, "ppe": 9666.666666666668, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9666.666666666666, "assets": 1.8189894035458565e-12, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": 69666.66666666667, "leverage": null, "workingCapital": -9666.666666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9083.333333333332, "balanceCheck": 1.8189894035458565e-12, "investedCapital": 9666.666666666668, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 333.33333333333303, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -333.33333333333303, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -333.33333333333303, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.33333333333303, "cash": -10000, "ppe": 10000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10000, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -333.33333333333303, "totalCapex": 333.33333333333303, "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": 70000, "leverage": null, "workingCapital": -10000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9666.666666666666, "balanceCheck": 0, "investedCapital": 10000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 241.93548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -241.93548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -241.93548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.93548387096774, "cash": -10241.935483870968, "ppe": 10241.935483870968, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10241.935483870968, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -241.93548387096774, "totalCapex": 241.93548387096774, "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": 70241.93548387097, "leverage": null, "workingCapital": -10241.935483870968, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10000, "balanceCheck": 0, "investedCapital": 10241.935483870968, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -10806.451612903225, "ppe": 10806.451612903225, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10806.451612903225, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 70806.45161290323, "leverage": null, "workingCapital": -10806.451612903225, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10241.935483870968, "balanceCheck": 0, "investedCapital": 10806.451612903225, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -11370.967741935483, "ppe": 11370.967741935483, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11370.967741935483, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 71370.96774193548, "leverage": null, "workingCapital": -11370.967741935483, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10806.451612903225, "balanceCheck": 0, "investedCapital": 11370.967741935483, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -11935.48387096774, "ppe": 11935.48387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11935.48387096774, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 71935.48387096774, "leverage": null, "workingCapital": -11935.48387096774, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11370.967741935483, "balanceCheck": 0, "investedCapital": 11935.48387096774, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -12499.999999999998, "ppe": 12499.999999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12499.999999999998, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 72500, "leverage": null, "workingCapital": -12499.999999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11935.48387096774, "balanceCheck": 0, "investedCapital": 12499.999999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -13083.333333333332, "ppe": 13083.333333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13083.333333333332, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 73083.33333333333, "leverage": null, "workingCapital": -13083.333333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12499.999999999998, "balanceCheck": 0, "investedCapital": 13083.333333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -13666.666666666666, "ppe": 13666.666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13666.666666666666, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 73666.66666666667, "leverage": null, "workingCapital": -13666.666666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13083.333333333332, "balanceCheck": 0, "investedCapital": 13666.666666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -14250, "ppe": 14250, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14250, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 74250, "leverage": null, "workingCapital": -14250, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -13666.666666666666, "balanceCheck": 0, "investedCapital": 14250, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -14833.333333333334, "ppe": 14833.333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14833.333333333334, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 74833.33333333333, "leverage": null, "workingCapital": -14833.333333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14250, "balanceCheck": 0, "investedCapital": 14833.333333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 166.66666666666652, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -166.66666666666652, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -166.66666666666652, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -166.66666666666652, "cash": -15000, "ppe": 15000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15000, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -166.66666666666652, "totalCapex": 166.66666666666652, "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": 75000, "leverage": null, "workingCapital": -15000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -14833.333333333334, "balanceCheck": 0, "investedCapital": 15000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 403.2258064516129, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -403.2258064516129, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -403.2258064516129, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -403.2258064516129, "cash": -15403.225806451614, "ppe": 15403.225806451614, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15403.225806451614, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -403.2258064516129, "totalCapex": 403.2258064516129, "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": 75403.2258064516, "leverage": null, "workingCapital": -15403.225806451614, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15000, "balanceCheck": 0, "investedCapital": 15403.225806451614, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -15967.741935483871, "ppe": 15967.741935483871, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15967.741935483871, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 75967.74193548388, "leverage": null, "workingCapital": -15967.741935483871, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15403.225806451614, "balanceCheck": 0, "investedCapital": 15967.741935483871, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -16532.25806451613, "ppe": 16532.25806451613, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16532.25806451613, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 76532.25806451612, "leverage": null, "workingCapital": -16532.25806451613, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -15967.741935483871, "balanceCheck": 0, "investedCapital": 16532.25806451613, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -17096.774193548386, "ppe": 17096.774193548386, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17096.774193548386, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 77096.7741935484, "leverage": null, "workingCapital": -17096.774193548386, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -16532.25806451613, "balanceCheck": 0, "investedCapital": 17096.774193548386, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 403.2258064516127, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -403.2258064516127, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -403.2258064516127, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -403.2258064516127, "cash": -17500, "ppe": 17500, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17500, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -403.2258064516127, "totalCapex": 403.2258064516127, "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": 77500, "leverage": null, "workingCapital": -17500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17096.774193548386, "balanceCheck": 0, "investedCapital": 17500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 161.29032258064515, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -161.29032258064515, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.29032258064515, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064515, "cash": -17661.290322580644, "ppe": 17661.290322580644, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17661.290322580644, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -161.29032258064515, "totalCapex": 161.29032258064515, "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": 77661.29032258064, "leverage": null, "workingCapital": -17661.290322580644, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17500, "balanceCheck": 0, "investedCapital": 17661.290322580644, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -18225.8064516129, "ppe": 18225.8064516129, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18225.8064516129, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 78225.80645161291, "leverage": null, "workingCapital": -18225.8064516129, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -17661.290322580644, "balanceCheck": 0, "investedCapital": 18225.8064516129, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -18790.32258064516, "ppe": 18790.32258064516, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18790.32258064516, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 78790.32258064515, "leverage": null, "workingCapital": -18790.32258064516, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18225.8064516129, "balanceCheck": 0, "investedCapital": 18790.32258064516, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -19354.838709677417, "ppe": 19354.838709677417, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19354.838709677417, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 79354.83870967742, "leverage": null, "workingCapital": -19354.838709677417, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -18790.32258064516, "balanceCheck": 0, "investedCapital": 19354.838709677417, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -19919.354838709674, "ppe": 19919.354838709674, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19919.354838709674, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 79919.35483870967, "leverage": null, "workingCapital": -19919.354838709674, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19354.838709677417, "balanceCheck": 0, "investedCapital": 19919.354838709674, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 80.6451612903229, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -80.6451612903229, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -80.6451612903229, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.6451612903229, "cash": -19999.999999999996, "ppe": 19999.999999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19999.999999999996, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -80.6451612903229, "totalCapex": 80.6451612903229, "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": 80000, "leverage": null, "workingCapital": -19999.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19919.354838709674, "balanceCheck": 0, "investedCapital": 19999.999999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 500, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -500, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -500, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -500, "cash": -20499.999999999996, "ppe": 20499.999999999996, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20499.999999999996, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -500, "totalCapex": 500, "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": 80500, "leverage": null, "workingCapital": -20499.999999999996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -19999.999999999996, "balanceCheck": 0, "investedCapital": 20499.999999999996, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -21083.33333333333, "ppe": 21083.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21083.33333333333, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 81083.33333333333, "leverage": null, "workingCapital": -21083.33333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -20499.999999999996, "balanceCheck": 0, "investedCapital": 21083.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -21666.66666666666, "ppe": 21666.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21666.66666666666, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 81666.66666666666, "leverage": null, "workingCapital": -21666.66666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21083.33333333333, "balanceCheck": 0, "investedCapital": 21666.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -22249.999999999993, "ppe": 22249.999999999993, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22249.999999999993, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 82250, "leverage": null, "workingCapital": -22249.999999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -21666.66666666666, "balanceCheck": 0, "investedCapital": 22249.999999999993, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 249.99999999999955, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -249.99999999999955, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -249.99999999999955, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -249.99999999999955, "cash": -22499.999999999993, "ppe": 22499.999999999993, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22499.999999999993, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -249.99999999999955, "totalCapex": 249.99999999999955, "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": 82500, "leverage": null, "workingCapital": -22499.999999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22249.999999999993, "balanceCheck": 0, "investedCapital": 22499.999999999993, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -322.5806451612903, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.5806451612903, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.5806451612903, "cash": -22822.580645161284, "ppe": 22822.580645161284, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22822.580645161284, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -322.5806451612903, "totalCapex": 322.5806451612903, "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": 82822.58064516129, "leverage": null, "workingCapital": -22822.580645161284, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22499.999999999993, "balanceCheck": 0, "investedCapital": 22822.580645161284, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -23387.096774193542, "ppe": 23387.096774193542, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23387.096774193542, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 83387.09677419355, "leverage": null, "workingCapital": -23387.096774193542, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -22822.580645161284, "balanceCheck": 0, "investedCapital": 23387.096774193542, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -23951.6129032258, "ppe": 23951.6129032258, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23951.6129032258, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 83951.6129032258, "leverage": null, "workingCapital": -23951.6129032258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23387.096774193542, "balanceCheck": 0, "investedCapital": 23951.6129032258, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -24516.129032258057, "ppe": 24516.129032258057, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24516.129032258057, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 84516.12903225806, "leverage": null, "workingCapital": -24516.129032258057, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -23951.6129032258, "balanceCheck": 0, "investedCapital": 24516.129032258057, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 483.8709677419356, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -483.8709677419356, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419356, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419356, "cash": -24999.999999999993, "ppe": 24999.999999999993, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24999.999999999993, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -483.8709677419356, "totalCapex": 483.8709677419356, "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": 85000, "leverage": null, "workingCapital": -24999.999999999993, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24516.129032258057, "balanceCheck": 0, "investedCapital": 24999.999999999993, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 83.33333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -83.33333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -83.33333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -83.33333333333333, "cash": -25083.333333333325, "ppe": 25083.333333333325, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25083.333333333325, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -83.33333333333333, "totalCapex": 83.33333333333333, "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": 85083.33333333333, "leverage": null, "workingCapital": -25083.333333333325, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -24999.999999999993, "balanceCheck": 0, "investedCapital": 25083.333333333325, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -25666.666666666657, "ppe": 25666.666666666657, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25666.666666666657, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 85666.66666666666, "leverage": null, "workingCapital": -25666.666666666657, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25083.333333333325, "balanceCheck": 0, "investedCapital": 25666.666666666657, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -26249.99999999999, "ppe": 26249.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26249.99999999999, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 86249.99999999999, "leverage": null, "workingCapital": -26249.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -25666.666666666657, "balanceCheck": 0, "investedCapital": 26249.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -26833.33333333332, "ppe": 26833.33333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26833.33333333332, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 86833.33333333331, "leverage": null, "workingCapital": -26833.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26249.99999999999, "balanceCheck": 0, "investedCapital": 26833.33333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -27416.666666666653, "ppe": 27416.666666666653, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27416.666666666653, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 87416.66666666666, "leverage": null, "workingCapital": -27416.666666666653, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -26833.33333333332, "balanceCheck": 0, "investedCapital": 27416.666666666653, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 83.33333333333303, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -83.33333333333303, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -83.33333333333303, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -83.33333333333303, "cash": -27499.999999999985, "ppe": 27499.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27499.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -83.33333333333303, "totalCapex": 83.33333333333303, "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": 87499.99999999999, "leverage": null, "workingCapital": -27499.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27416.666666666653, "balanceCheck": 0, "investedCapital": 27499.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 483.8709677419355, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -483.8709677419355, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419355, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419355, "cash": -27983.87096774192, "ppe": 27983.87096774192, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27983.87096774192, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -483.8709677419355, "totalCapex": 483.8709677419355, "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": 87983.87096774192, "leverage": null, "workingCapital": -27983.87096774192, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27499.999999999985, "balanceCheck": 0, "investedCapital": 27983.87096774192, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -28548.38709677418, "ppe": 28548.38709677418, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28548.38709677418, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 88548.38709677418, "leverage": null, "workingCapital": -28548.38709677418, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -27983.87096774192, "balanceCheck": 0, "investedCapital": 28548.38709677418, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -29112.903225806436, "ppe": 29112.903225806436, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29112.903225806436, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89112.90322580644, "leverage": null, "workingCapital": -29112.903225806436, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -28548.38709677418, "balanceCheck": 0, "investedCapital": 29112.903225806436, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -29677.419354838694, "ppe": 29677.419354838694, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29677.419354838694, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 89677.4193548387, "leverage": null, "workingCapital": -29677.419354838694, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29112.903225806436, "balanceCheck": 0, "investedCapital": 29677.419354838694, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 322.58064516129025, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -322.58064516129025, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.58064516129025, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.58064516129025, "cash": -29999.999999999985, "ppe": 29999.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29999.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -322.58064516129025, "totalCapex": 322.58064516129025, "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": 89999.99999999999, "leverage": null, "workingCapital": -29999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29677.419354838694, "balanceCheck": 0, "investedCapital": 29999.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 241.93548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -241.93548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -241.93548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.93548387096774, "cash": -30241.93548387095, "ppe": 30241.93548387095, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30241.93548387095, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -241.93548387096774, "totalCapex": 241.93548387096774, "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": 90241.93548387096, "leverage": null, "workingCapital": -30241.93548387095, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -29999.999999999985, "balanceCheck": 0, "investedCapital": 30241.93548387095, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -30806.45161290321, "ppe": 30806.45161290321, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30806.45161290321, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 90806.45161290321, "leverage": null, "workingCapital": -30806.45161290321, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30241.93548387095, "balanceCheck": 0, "investedCapital": 30806.45161290321, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -31370.967741935467, "ppe": 31370.967741935467, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31370.967741935467, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 91370.96774193547, "leverage": null, "workingCapital": -31370.967741935467, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -30806.45161290321, "balanceCheck": 0, "investedCapital": 31370.967741935467, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -31935.483870967724, "ppe": 31935.483870967724, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31935.483870967724, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 91935.48387096773, "leverage": null, "workingCapital": -31935.483870967724, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31370.967741935467, "balanceCheck": 0, "investedCapital": 31935.483870967724, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -32499.99999999998, "ppe": 32499.99999999998, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32499.99999999998, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 92499.99999999999, "leverage": null, "workingCapital": -32499.99999999998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -31935.483870967724, "balanceCheck": 0, "investedCapital": 32499.99999999998, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -33124.999999999985, "ppe": 33124.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33124.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 93124.99999999999, "leverage": null, "workingCapital": -33124.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -32499.99999999998, "balanceCheck": 0, "investedCapital": 33124.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -33749.999999999985, "ppe": 33749.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33749.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 93749.99999999999, "leverage": null, "workingCapital": -33749.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33124.999999999985, "balanceCheck": 0, "investedCapital": 33749.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -34374.999999999985, "ppe": 34374.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34374.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 94374.99999999999, "leverage": null, "workingCapital": -34374.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -33749.999999999985, "balanceCheck": 0, "investedCapital": 34374.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 625, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -625, "cash": -34999.999999999985, "ppe": 34999.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34999.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 94999.99999999999, "leverage": null, "workingCapital": -34999.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34374.999999999985, "balanceCheck": 0, "investedCapital": 34999.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -35564.51612903224, "ppe": 35564.51612903224, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35564.51612903224, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 95564.51612903224, "leverage": null, "workingCapital": -35564.51612903224, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -34999.999999999985, "balanceCheck": 0, "investedCapital": 35564.51612903224, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -36129.0322580645, "ppe": 36129.0322580645, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36129.0322580645, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 96129.0322580645, "leverage": null, "workingCapital": -36129.0322580645, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -35564.51612903224, "balanceCheck": 0, "investedCapital": 36129.0322580645, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -36693.54838709676, "ppe": 36693.54838709676, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36693.54838709676, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 96693.54838709676, "leverage": null, "workingCapital": -36693.54838709676, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36129.0322580645, "balanceCheck": 0, "investedCapital": 36693.54838709676, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -37258.064516129016, "ppe": 37258.064516129016, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37258.064516129016, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 97258.06451612902, "leverage": null, "workingCapital": -37258.064516129016, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -36693.54838709676, "balanceCheck": 0, "investedCapital": 37258.064516129016, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 241.9354838709678, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -241.9354838709678, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -241.9354838709678, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.9354838709678, "cash": -37499.999999999985, "ppe": 37499.999999999985, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37499.999999999985, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -241.9354838709678, "totalCapex": 241.9354838709678, "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": 97499.99999999999, "leverage": null, "workingCapital": -37499.999999999985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37258.064516129016, "balanceCheck": 0, "investedCapital": 37499.999999999985, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 333.3333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -333.3333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -333.3333333333333, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.3333333333333, "cash": -37833.33333333332, "ppe": 37833.33333333332, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37833.33333333332, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -333.3333333333333, "totalCapex": 333.3333333333333, "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": 97833.33333333331, "leverage": null, "workingCapital": -37833.33333333332, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37499.999999999985, "balanceCheck": 0, "investedCapital": 37833.33333333332, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -38416.66666666666, "ppe": 38416.66666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38416.66666666666, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 98416.66666666666, "leverage": null, "workingCapital": -38416.66666666666, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -37833.33333333332, "balanceCheck": 0, "investedCapital": 38416.66666666666, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -38999.99999999999, "ppe": 38999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38999.99999999999, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 99000, "leverage": null, "workingCapital": -38999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38416.66666666666, "balanceCheck": 0, "investedCapital": 38999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -39583.33333333333, "ppe": 39583.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39583.33333333333, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 99583.33333333333, "leverage": null, "workingCapital": -39583.33333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -38999.99999999999, "balanceCheck": 0, "investedCapital": 39583.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 416.6666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -416.6666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -416.6666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -416.6666666666665, "cash": -39999.99999999999, "ppe": 39999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39999.99999999999, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -416.6666666666665, "totalCapex": 416.6666666666665, "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": 100000, "leverage": null, "workingCapital": -39999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39583.33333333333, "balanceCheck": 0, "investedCapital": 39999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 161.29032258064515, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -161.29032258064515, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.29032258064515, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064515, "cash": -40161.29032258064, "ppe": 40161.29032258064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40161.29032258064, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -161.29032258064515, "totalCapex": 161.29032258064515, "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": 100161.29032258064, "leverage": null, "workingCapital": -40161.29032258064, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -39999.99999999999, "balanceCheck": 0, "investedCapital": 40161.29032258064, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -40725.806451612894, "ppe": 40725.806451612894, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40725.806451612894, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 100725.8064516129, "leverage": null, "workingCapital": -40725.806451612894, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -40161.29032258064, "balanceCheck": 0, "investedCapital": 40725.806451612894, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -41290.32258064515, "ppe": 41290.32258064515, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41290.32258064515, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 101290.32258064515, "leverage": null, "workingCapital": -41290.32258064515, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -40725.806451612894, "balanceCheck": 0, "investedCapital": 41290.32258064515, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -41854.83870967741, "ppe": 41854.83870967741, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41854.83870967741, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 101854.83870967741, "leverage": null, "workingCapital": -41854.83870967741, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -41290.32258064515, "balanceCheck": 0, "investedCapital": 41854.83870967741, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -42419.35483870967, "ppe": 42419.35483870967, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42419.35483870967, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 102419.35483870967, "leverage": null, "workingCapital": -42419.35483870967, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -41854.83870967741, "balanceCheck": 0, "investedCapital": 42419.35483870967, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 80.6451612903229, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -80.6451612903229, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -80.6451612903229, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.6451612903229, "cash": -42499.99999999999, "ppe": 42499.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42499.99999999999, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -80.6451612903229, "totalCapex": 80.6451612903229, "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": 102500, "leverage": null, "workingCapital": -42499.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -42419.35483870967, "balanceCheck": 0, "investedCapital": 42499.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 500, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -500, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -500, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -500, "cash": -42999.99999999999, "ppe": 42999.99999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42999.99999999999, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -500, "totalCapex": 500, "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": 103000, "leverage": null, "workingCapital": -42999.99999999999, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -42499.99999999999, "balanceCheck": 0, "investedCapital": 42999.99999999999, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -43583.33333333333, "ppe": 43583.33333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43583.33333333333, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 103583.33333333333, "leverage": null, "workingCapital": -43583.33333333333, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -42999.99999999999, "balanceCheck": 0, "investedCapital": 43583.33333333333, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -44166.666666666664, "ppe": 44166.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44166.666666666664, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 104166.66666666666, "leverage": null, "workingCapital": -44166.666666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -43583.33333333333, "balanceCheck": 0, "investedCapital": 44166.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -44750, "ppe": 44750, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44750, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 104750, "leverage": null, "workingCapital": -44750, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -44166.666666666664, "balanceCheck": 0, "investedCapital": 44750, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 249.99999999999955, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -249.99999999999955, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -249.99999999999955, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -249.99999999999955, "cash": -45000, "ppe": 45000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45000, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -249.99999999999955, "totalCapex": 249.99999999999955, "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": 105000, "leverage": null, "workingCapital": -45000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -44750, "balanceCheck": 0, "investedCapital": 45000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 322.5806451612903, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -322.5806451612903, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -322.5806451612903, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -322.5806451612903, "cash": -45322.58064516129, "ppe": 45322.58064516129, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45322.58064516129, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -322.5806451612903, "totalCapex": 322.5806451612903, "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": 105322.58064516129, "leverage": null, "workingCapital": -45322.58064516129, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -45000, "balanceCheck": 0, "investedCapital": 45322.58064516129, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -45887.096774193546, "ppe": 45887.096774193546, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45887.096774193546, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 105887.09677419355, "leverage": null, "workingCapital": -45887.096774193546, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -45322.58064516129, "balanceCheck": 0, "investedCapital": 45887.096774193546, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -46451.6129032258, "ppe": 46451.6129032258, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46451.6129032258, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 106451.6129032258, "leverage": null, "workingCapital": -46451.6129032258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -45887.096774193546, "balanceCheck": 0, "investedCapital": 46451.6129032258, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -47016.12903225806, "ppe": 47016.12903225806, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47016.12903225806, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 107016.12903225806, "leverage": null, "workingCapital": -47016.12903225806, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -46451.6129032258, "balanceCheck": 0, "investedCapital": 47016.12903225806, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 483.8709677419356, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -483.8709677419356, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -483.8709677419356, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -483.8709677419356, "cash": -47500, "ppe": 47500, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47500, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -483.8709677419356, "totalCapex": 483.8709677419356, "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": 107500, "leverage": null, "workingCapital": -47500, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -47016.12903225806, "balanceCheck": 0, "investedCapital": 47500, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 80.64516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -80.64516129032258, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -80.64516129032258, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -80.64516129032258, "cash": -47580.645161290326, "ppe": 47580.645161290326, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47580.645161290326, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -80.64516129032258, "totalCapex": 80.64516129032258, "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": 107580.64516129033, "leverage": null, "workingCapital": -47580.645161290326, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -47500, "balanceCheck": 0, "investedCapital": 47580.645161290326, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -48145.16129032258, "ppe": 48145.16129032258, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48145.16129032258, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 108145.16129032258, "leverage": null, "workingCapital": -48145.16129032258, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -47580.645161290326, "balanceCheck": 0, "investedCapital": 48145.16129032258, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -48709.67741935484, "ppe": 48709.67741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48709.67741935484, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 108709.67741935485, "leverage": null, "workingCapital": -48709.67741935484, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -48145.16129032258, "balanceCheck": 0, "investedCapital": 48709.67741935484, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -49274.1935483871, "ppe": 49274.1935483871, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49274.1935483871, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 109274.19354838709, "leverage": null, "workingCapital": -49274.1935483871, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -48709.67741935484, "balanceCheck": 0, "investedCapital": 49274.1935483871, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -49838.709677419356, "ppe": 49838.709677419356, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49838.709677419356, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 109838.70967741936, "leverage": null, "workingCapital": -49838.709677419356, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -49274.1935483871, "balanceCheck": 0, "investedCapital": 49838.709677419356, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 161.29032258064535, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -161.29032258064535, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -161.29032258064535, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -161.29032258064535, "cash": -50000, "ppe": 50000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -50000, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -161.29032258064535, "totalCapex": 161.29032258064535, "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": 110000, "leverage": null, "workingCapital": -50000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -49838.709677419356, "balanceCheck": 0, "investedCapital": 50000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 416.6666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -416.6666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -416.6666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -416.6666666666667, "cash": -50416.666666666664, "ppe": 50416.666666666664, "otherNCA": 0, "otherNCL": 0, "currentAssets": -50416.666666666664, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -416.6666666666667, "totalCapex": 416.6666666666667, "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": 110416.66666666666, "leverage": null, "workingCapital": -50416.666666666664, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -50000, "balanceCheck": 0, "investedCapital": 50416.666666666664, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -51000, "ppe": 51000, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51000, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 111000, "leverage": null, "workingCapital": -51000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -50416.666666666664, "balanceCheck": 0, "investedCapital": 51000, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -51583.333333333336, "ppe": 51583.333333333336, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51583.333333333336, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 111583.33333333334, "leverage": null, "workingCapital": -51583.333333333336, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -51000, "balanceCheck": 0, "investedCapital": 51583.333333333336, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -52166.66666666667, "ppe": 52166.66666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52166.66666666667, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 112166.66666666667, "leverage": null, "workingCapital": -52166.66666666667, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -51583.333333333336, "balanceCheck": 0, "investedCapital": 52166.66666666667, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 333.33333333333303, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -333.33333333333303, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -333.33333333333303, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -333.33333333333303, "cash": -52500.00000000001, "ppe": 52500.00000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52500.00000000001, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -333.33333333333303, "totalCapex": 333.33333333333303, "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": 112500, "leverage": null, "workingCapital": -52500.00000000001, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -52166.66666666667, "balanceCheck": 0, "investedCapital": 52500.00000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 241.93548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -241.93548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -241.93548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -241.93548387096774, "cash": -52741.93548387098, "ppe": 52741.93548387098, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52741.93548387098, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -241.93548387096774, "totalCapex": 241.93548387096774, "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": 112741.93548387097, "leverage": null, "workingCapital": -52741.93548387098, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -52500.00000000001, "balanceCheck": 0, "investedCapital": 52741.93548387098, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -53306.451612903234, "ppe": 53306.451612903234, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53306.451612903234, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 113306.45161290324, "leverage": null, "workingCapital": -53306.451612903234, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -52741.93548387098, "balanceCheck": 0, "investedCapital": 53306.451612903234, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -53870.96774193549, "ppe": 53870.96774193549, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53870.96774193549, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 113870.96774193548, "leverage": null, "workingCapital": -53870.96774193549, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -53306.451612903234, "balanceCheck": 0, "investedCapital": 53870.96774193549, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -54435.48387096775, "ppe": 54435.48387096775, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54435.48387096775, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 114435.48387096776, "leverage": null, "workingCapital": -54435.48387096775, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -53870.96774193549, "balanceCheck": 0, "investedCapital": 54435.48387096775, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -55000.00000000001, "ppe": 55000.00000000001, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55000.00000000001, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 115000, "leverage": null, "workingCapital": -55000.00000000001, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -54435.48387096775, "balanceCheck": 0, "investedCapital": 55000.00000000001, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -55583.33333333334, "ppe": 55583.33333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55583.33333333334, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 115583.33333333334, "leverage": null, "workingCapital": -55583.33333333334, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -55000.00000000001, "balanceCheck": 0, "investedCapital": 55583.33333333334, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -56166.66666666668, "ppe": 56166.66666666668, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56166.66666666668, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 116166.66666666669, "leverage": null, "workingCapital": -56166.66666666668, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -55583.33333333334, "balanceCheck": 0, "investedCapital": 56166.66666666668, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -56750.000000000015, "ppe": 56750.000000000015, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56750.000000000015, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 116750.00000000001, "leverage": null, "workingCapital": -56750.000000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -56166.66666666668, "balanceCheck": 0, "investedCapital": 56750.000000000015, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 583.3333333333334, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -57333.33333333335, "ppe": 57333.33333333335, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57333.33333333335, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 117333.33333333334, "leverage": null, "workingCapital": -57333.33333333335, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -56750.000000000015, "balanceCheck": 0, "investedCapital": 57333.33333333335, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 166.66666666666652, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -166.66666666666652, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -166.66666666666652, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -166.66666666666652, "cash": -57500.000000000015, "ppe": 57500.000000000015, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57500.000000000015, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -166.66666666666652, "totalCapex": 166.66666666666652, "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": 117500.00000000001, "leverage": null, "workingCapital": -57500.000000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -57333.33333333335, "balanceCheck": 0, "investedCapital": 57500.000000000015, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 403.2258064516129, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -403.2258064516129, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -403.2258064516129, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -403.2258064516129, "cash": -57903.22580645163, "ppe": 57903.22580645163, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57903.22580645163, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -403.2258064516129, "totalCapex": 403.2258064516129, "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": 117903.22580645164, "leverage": null, "workingCapital": -57903.22580645163, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -57500.000000000015, "balanceCheck": 0, "investedCapital": 57903.22580645163, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -58467.741935483886, "ppe": 58467.741935483886, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58467.741935483886, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 118467.74193548388, "leverage": null, "workingCapital": -58467.741935483886, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -57903.22580645163, "balanceCheck": 0, "investedCapital": 58467.741935483886, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -59032.25806451614, "ppe": 59032.25806451614, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59032.25806451614, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 119032.25806451615, "leverage": null, "workingCapital": -59032.25806451614, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -58467.741935483886, "balanceCheck": 0, "investedCapital": 59032.25806451614, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 564.516129032258, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -59596.7741935484, "ppe": 59596.7741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59596.7741935484, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "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": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 119596.7741935484, "leverage": null, "workingCapital": -59596.7741935484, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59032.25806451614, "balanceCheck": 0, "investedCapital": 59596.7741935484, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 403.2258064516127, "dso": 0, "dio": 0, "dpo": 0, "debt": 60000, "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": -403.2258064516127, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -403.2258064516127, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -403.2258064516127, "cash": -60000.000000000015, "ppe": 60000.000000000015, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60000.000000000015, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": -403.2258064516127, "totalCapex": 403.2258064516127, "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": 120000.00000000001, "leverage": null, "workingCapital": -60000.000000000015, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -59596.7741935484, "balanceCheck": 0, "investedCapital": 60000.000000000015, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }