{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-broad-credit-term-repayment", "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": 0, "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": 0, "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": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -40000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -40000, "cashChange": -40000, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "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": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -40000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -40000, "cashChange": -40000, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "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": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -40000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -40000, "cashChange": -40000, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 40000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-01-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-02-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-03-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-04-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-05-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-06-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-07-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-08-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-09-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-10-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-11-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2026-12-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "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": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -60000, "shareCapital": 0, "retainedEarnings": -60000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 60000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }