{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-funding", "name": "Example Company", "createdAt": "2026-01-01T00:00:00.000Z", "modifiedAt": "2026-01-01T00:00:00.000Z" }, "view": { "mode": "advanced", "scale": 1 }, "workspace": { "scenarioVersion": 2, "core": { "schemaVersion": 1, "modelType": "advanced", "revision": 0, "id": "company-1", "currency": "EUR", "calendar": { "calculation": "annual", "startYear": 2026, "actualYears": 1, "fiscalYearEnd": { "month": 12, "day": 31 } }, "policies": { "basis": "legacy-v1" }, "scope": { "version": 1, "rootEntityId": "entity-1" }, "instruments": {}, "legacy": { "name": "Synthetic Refinancing", "currency": "EUR", "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2026, "actualYears": 1 }, "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "years": [ { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 330, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "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": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": true, "credit.refinancing": true, "credit.capacity": true, "credit.cash13w": true } }, "financing": { "version": 1, "minimumCash": 0, "automatic": true, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Revolver / RCF", "type": "revolver", "commitment": 100, "start": null, "maturity": null, "priority": 1, "status": "committed", "comment": "", "loans": { "facility-1-loan-1": { "id": "facility-1-loan-1", "name": "Loan 1", "opening": 0, "rate": 0, "amortization": 0, "maturity": null, "comment": "", "events": {} } } } } }, "refinancing": { "version": 1, "cases": {} }, "creditAnalysis": { "version": 1, "basis": "reported", "incrementalRate": null, "constraints": { "constraint-a": { "id": "constraint-a", "name": "Debt capacity constraint", "metric": "netLeverage", "operator": "<=", "threshold": 4, "active": true } }, "covenants": { "covenant-a": { "id": "covenant-a", "name": "Covenant", "metric": "netLeverage", "operator": "<=", "threshold": 4, "active": true, "start": null, "end": null, "frequency": "quarterly", "comment": "", "useForCapacity": false } } }, "cash13w": { "version": 1, "plans": { "plan-1": { "id": "plan-1", "name": "Plan 1", "start": "2027-01-04", "comment": "", "openingCash": null, "rules": {}, "overrides": {}, "manual": {}, "lines": {} }, "plan-2": { "id": "plan-2", "name": "Plan 2", "start": "2027-01-04", "comment": "", "openingCash": null, "rules": {}, "overrides": {}, "manual": {}, "lines": {} }, "plan-3": { "id": "plan-3", "name": "Plan 3", "start": "2027-01-04", "comment": "", "openingCash": null, "rules": {}, "overrides": {}, "manual": {}, "lines": {} } } }, "valuation": { "version": 1, "enabled": { "dcf": true, "comps": true, "precedents": true, "lbo": true, "summary": true }, "dcf": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "start": 2027, "end": 2029, "terminalAfter": 2029, "terminalYear": 2029, "valuationDate": "2027-01-01", "convention": "year-end", "stub": true, "taxMode": "unlevered", "otherFCF": {}, "waccSources": { "taxRate": "input", "costDebt": "input", "capital": "input" }, "wacc": { "override": 10, "riskFree": null, "beta": null, "erp": null, "country": 0, "size": 0, "other": 0, "costDebt": null, "taxRate": null, "equityValue": null, "debtValue": null, "debtWeight": null }, "terminal": { "method": "pg", "growth": 2, "multiple": null, "metric": "ebitda", "fcf": null, "normalize": false, "revenueGrowth": null, "ebitMargin": null, "ebitdaMargin": null, "taxRate": null, "capexRate": null, "daRate": null, "nwcRate": null, "other": 0 }, "sensitivity": { "waccStep": 1, "growthStep": 0.5, "multipleStep": 1, "steps": 2 } }, "comps": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "peerPeriod": "LTM", "metric": "ebitda", "statistic": "median", "override": null, "peers": { "synthetic-a": { "id": "synthetic-a", "name": "Synthetic Peer", "included": true, "periods": { "LTM": { "ev": 800, "ebitda": 100, "revenue": 500 } } } } }, "precedents": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "targetPeriod": 2027, "metric": "ebitda", "statistic": "median", "override": null, "synergyAdjusted": false, "transactions": { "synthetic-a": { "id": "synthetic-a", "name": "Synthetic Transaction", "included": true, "date": "", "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } } }, "lbo": { "basis": "reported", "groups": null, "bridgePeriod": 2026, "bridge": { "cash": null, "grossDebt": null, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null }, "entryYear": 2026, "exitYear": 2029, "entryMode": "multiple", "entryEV": null, "entryEquity": null, "entryMultiple": 8, "entryMetric": "ebitda", "exitMultiple": 9, "exitMetric": "ebitda", "transactionFeeRate": 0, "transactionFees": null, "financingFeeRate": 0, "financingFees": null, "rollover": 0, "otherUses": 0, "otherSources": 0, "refinanceDebt": null, "minimumCash": 0, "sweep": 100, "exitFees": 0, "exitBridge": { "leases": null, "minority": null, "pension": null, "nonOperatingAssets": null, "investments": null, "other": null }, "managementOwnership": null, "ownershipConvention": "pro-rata-management-dilution", "otherSourcesTreatment": "non-participating", "taxPolicy": { "entryNOL": "inherit", "pikDeductible": true }, "tranches": {}, "distributions": {} }, "summary": { "basis": "ev", "outputs": { "dcf.pg": { "enabled": true, "label": "", "order": 0 }, "dcf.exit": { "enabled": true, "label": "", "order": 1 }, "comps.ebitda": { "enabled": true, "label": "", "order": 2 }, "precedents.ebitda": { "enabled": true, "label": "", "order": 3 } } } } }, "active": "base", "nextObject": 1, "nextScenario": 1, "nextOverride": 1, "whatIf": { "nextId": 1, "transactions": [] }, "scenarios": [ { "id": "base", "name": "Base", "overrides": [] }, { "id": "upside", "name": "Upside", "overrides": [] }, { "id": "downside", "name": "Downside", "overrides": [] } ], "presentation": { "reverse": { "version": 1, "variables": [ { "id": "financing.facility-1.commitment", "context": { "facilityId": "facility-1", "scenarioId": "base" }, "kind": "input", "lower": 100, "upper": 400 } ], "constraints": [ { "id": "credit.metric.netLeverage", "context": { "frequency": "annual", "periodId": "2027-01-01" }, "operator": "<=", "threshold": 4 } ], "settings": { "maxEvaluations": 80, "maxIterations": 200, "starts": 3 }, "target": { "id": "financing.requiredFunding", "context": { "frequency": "annual", "periodId": "2027-01-01", "scenarioId": "base" } }, "goal": { "operator": "<=", "threshold": 0 } } } }, "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": "actual", "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": "2026A" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2030-01-01", "kind": "forecast", "frequency": "annual", "year": 2029, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029E" } ], "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "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": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120.00000000000006, "growth": 0, "grossMargin": 50, "sga": 9.999999999999995, "da": 0, "capex": 329.99999999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "capexOut": -329.99999999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -329.99999999999994, "debtIssued": 100, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 100, "cashChange": -181.99999999999997, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 98.00000000000016, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -282, "totalCapex": 329.99999999999994, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 39.34426229508193, "roa": 27.906976744186046, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": -234.9999999999999, "netDebt": 184.00000000000003, "leverage": 3.8333333333333353, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 120.00000000000009, "growth": 2.3684757858669995e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000004, "grossProfit": 60.00000000000004, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999998, "ebitda": 47.99999999999999, "ebit": 47.99999999999999, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.99999999999999, "tax": 0, "netIncome": 47.99999999999999, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.99999999999999, "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": 47.99999999999999, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 146.00000000000023, "currentYearNetIncome": 47.99999999999999, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 47.99999999999999, "totalCapex": 0, "collections": 120.00000000000009, "suppliers": -60.00000000000004, "operatingPayments": -11.999999999999998, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 28.235294117647026, "roa": 17.77777777777778, "ebitMargin": 39.999999999999964, "ebitdaMargin": 39.999999999999964, "fcfMargin": 39.999999999999964, "netDebt": 135.99999999999994, "leverage": 2.8333333333333326, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000004, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 120.00000000000006, "growth": -2.368475785866999e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "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": 47.999999999999986, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 194.0000000000004, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 47.999999999999986, "totalCapex": 0, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 22.018348623853175, "roa": 15.094339622641506, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": 39.99999999999997, "netDebt": 87.99999999999994, "leverage": 1.8333333333333326, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "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": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "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": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120.00000000000006, "growth": 0, "grossMargin": 50, "sga": 9.999999999999995, "da": 0, "capex": 329.99999999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "capexOut": -329.99999999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -329.99999999999994, "debtIssued": 100, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 100, "cashChange": -181.99999999999997, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 98.00000000000016, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -282, "totalCapex": 329.99999999999994, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 39.34426229508193, "roa": 27.906976744186046, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": -234.9999999999999, "netDebt": 184.00000000000003, "leverage": 3.8333333333333353, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 120.00000000000009, "growth": 2.3684757858669995e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000004, "grossProfit": 60.00000000000004, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999998, "ebitda": 47.99999999999999, "ebit": 47.99999999999999, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.99999999999999, "tax": 0, "netIncome": 47.99999999999999, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.99999999999999, "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": 47.99999999999999, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 146.00000000000023, "currentYearNetIncome": 47.99999999999999, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 47.99999999999999, "totalCapex": 0, "collections": 120.00000000000009, "suppliers": -60.00000000000004, "operatingPayments": -11.999999999999998, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 28.235294117647026, "roa": 17.77777777777778, "ebitMargin": 39.999999999999964, "ebitdaMargin": 39.999999999999964, "fcfMargin": 39.999999999999964, "netDebt": 135.99999999999994, "leverage": 2.8333333333333326, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000004, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 120.00000000000006, "growth": -2.368475785866999e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "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": 47.999999999999986, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 194.0000000000004, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 47.999999999999986, "totalCapex": 0, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 22.018348623853175, "roa": 15.094339622641506, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": 39.99999999999997, "netDebt": 87.99999999999994, "leverage": 1.8333333333333326, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 279.173553719008, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 377.173553719008, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.ev": { "value": 192.0000000000001, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 290.0000000000001, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 383.9999999999999, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 481.9999999999999, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": 216.0000000000001, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": 314.0000000000001, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 431.9999999999999, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 529.9999999999999, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.ev": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.equity": { "value": 482, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "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": 482, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": 343.99999999999994, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": 431.9999999999999, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 134.34601113172528, "equity": 232.34601113172528, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 279.173553719008, "equity": 377.173553719008, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 603.086419753086, "equity": 701.086419753086, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 47.999999999999986, "taxes": 0, "nopat": 47.999999999999986, "da": 0, "capex": 329.99999999999994, "changeNWC": 0, "other": 0, "fcff": -281.99999999999994, "stub": 1, "time": 1, "discountFactor": 0.9090909090909091, "cashFlow": -281.99999999999994, "pv": -256.3636363636363 }, { "year": 2028, "ebit": 47.99999999999999, "taxes": 0, "nopat": 47.99999999999999, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 47.99999999999999, "stub": 1, "time": 2, "discountFactor": 0.8264462809917354, "cashFlow": 47.99999999999999, "pv": 39.669421487603294 }, { "year": 2029, "ebit": 47.999999999999986, "taxes": 0, "nopat": 47.999999999999986, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 47.999999999999986, "stub": 1, "time": 3, "discountFactor": 0.7513148009015775, "cashFlow": 47.999999999999986, "pv": 36.06311044327571 } ], "values": { "terminalMetric": 47.999999999999986, "pvFCFF": -180.6311044327573, "pgTV": 611.9999999999998, "exitTV": null, "terminalTime": 3, "impliedMultiple": 12.749999999999998, "impliedGrowth": null } }, "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.6, "targetMetric": 120.00000000000006, "stats": { "count": 1, "min": 1.6, "q25": 1.6, "median": 1.6, "mean": 1.6, "q75": 1.6, "max": 1.6 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 8, "targetMetric": 47.999999999999986, "stats": { "count": 1, "min": 8, "q25": 8, "median": 8, "mean": 8, "q75": 8, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 800, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.8, "targetMetric": 120.00000000000006, "stats": { "count": 1, "min": 1.8, "q25": 1.8, "median": 1.8, "mean": 1.8, "q75": 1.8, "max": 1.8 } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 9, "targetMetric": 47.999999999999986, "stats": { "count": 1, "min": 9, "q25": 9, "median": 9, "mean": 9, "q75": 9, "max": 9 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} }, "lbo": { "domain": "deals", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "lbo.entry", "label": "LBO – Entry valuation", "low": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.999999999999986, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": -281.99999999999994, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": -281.99999999999994, "mandatory": 0, "sweep": 0, "cash": -183.99999999999994, "shortfall": 183.99999999999994, "debt": 0, "distribution": 0 }, { "year": 2028, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.99999999999999, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 47.99999999999999, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": 47.99999999999999, "mandatory": 0, "sweep": 0, "cash": -135.99999999999994, "shortfall": 135.99999999999994, "debt": 0, "distribution": 0 }, { "year": 2029, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.999999999999986, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 47.999999999999986, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": 47.999999999999986, "mandatory": 0, "sweep": 0, "cash": -87.99999999999996, "shortfall": 87.99999999999996, "debt": 0, "distribution": 0 } ], "values": { "entryEV": 384, "purchaseEquity": 482, "ownership": 1, "retainedDebt": 0, "exitEV": 431.9999999999999, "sponsor": 482, "proceeds": 343.99999999999994, "distributions": 0, "moic": null, "irr": null, "shortfall": 183.99999999999994 } } }, "summary": { "basis": "ev", "rows": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": 134.34601113172528, "mid": 279.173553719008, "high": 603.086419753086, "available": true }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "available": false }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 383.9999999999999, "mid": 383.9999999999999, "high": 383.9999999999999, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 431.9999999999999, "mid": 431.9999999999999, "high": 431.9999999999999, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": true, "credit.refinancing": true, "credit.capacity": true, "credit.cash13w": true } }, "resolution": { "version": 1, "branches": {} }, "finePeriods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2026-01-05", "kind": "actual", "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": "2026-01-01A", "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": "actual", "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": "2026-01-05A", "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": "actual", "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": "2026-01-12A", "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": "actual", "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": "2026-01-19A", "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": "actual", "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": "2026-01-26A", "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": "actual", "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": "2026-02-01A", "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": "actual", "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": "2026-02-02A", "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": "actual", "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": "2026-02-09A", "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": "actual", "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": "2026-02-16A", "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": "actual", "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": "2026-02-23A", "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": "actual", "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": "2026-03-01A", "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": "actual", "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": "2026-03-02A", "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": "actual", "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": "2026-03-09A", "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": "actual", "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": "2026-03-16A", "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": "actual", "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": "2026-03-23A", "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": "actual", "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": "2026-03-30A", "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": "actual", "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": "2026-04-01A", "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": "actual", "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": "2026-04-06A", "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": "actual", "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": "2026-04-13A", "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": "actual", "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": "2026-04-20A", "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": "actual", "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": "2026-04-27A", "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": "actual", "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": "2026-05-01A", "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": "actual", "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": "2026-05-04A", "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": "actual", "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": "2026-05-11A", "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": "actual", "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": "2026-05-18A", "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": "actual", "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": "2026-05-25A", "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": "actual", "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": "2026-06-01A", "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": "actual", "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": "2026-06-08A", "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": "actual", "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": "2026-06-15A", "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": "actual", "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": "2026-06-22A", "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": "actual", "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": "2026-06-29A", "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": "actual", "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": "2026-07-01A", "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": "actual", "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": "2026-07-06A", "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": "actual", "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": "2026-07-13A", "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": "actual", "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": "2026-07-20A", "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": "actual", "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": "2026-07-27A", "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": "actual", "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": "2026-08-01A", "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": "actual", "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": "2026-08-03A", "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": "actual", "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": "2026-08-10A", "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": "actual", "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": "2026-08-17A", "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": "actual", "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": "2026-08-24A", "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": "actual", "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": "2026-08-31A", "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": "actual", "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": "2026-09-01A", "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": "actual", "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": "2026-09-07A", "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": "actual", "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": "2026-09-14A", "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": "actual", "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": "2026-09-21A", "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": "actual", "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": "2026-09-28A", "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": "actual", "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": "2026-10-01A", "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": "actual", "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": "2026-10-05A", "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": "actual", "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": "2026-10-12A", "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": "actual", "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": "2026-10-19A", "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": "actual", "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": "2026-10-26A", "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": "actual", "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": "2026-11-01A", "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": "actual", "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": "2026-11-02A", "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": "actual", "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": "2026-11-09A", "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": "actual", "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": "2026-11-16A", "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": "actual", "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": "2026-11-23A", "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": "actual", "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": "2026-11-30A", "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": "actual", "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": "2026-12-01A", "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": "actual", "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": "2026-12-07A", "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": "actual", "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": "2026-12-14A", "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": "actual", "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": "2026-12-21A", "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": "actual", "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": "2026-12-28A", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W53" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2027-01-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2026-W53" }, { "id": "2027-01-04", "start": "2027-01-04", "end": "2027-01-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-04E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W01" }, { "id": "2027-01-11", "start": "2027-01-11", "end": "2027-01-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-11E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W02" }, { "id": "2027-01-18", "start": "2027-01-18", "end": "2027-01-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-18E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W03" }, { "id": "2027-01-25", "start": "2027-01-25", "end": "2027-02-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-25E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W04" }, { "id": "2027-02-01", "start": "2027-02-01", "end": "2027-02-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W05" }, { "id": "2027-02-08", "start": "2027-02-08", "end": "2027-02-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W06" }, { "id": "2027-02-15", "start": "2027-02-15", "end": "2027-02-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W07" }, { "id": "2027-02-22", "start": "2027-02-22", "end": "2027-03-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W08" }, { "id": "2027-03-01", "start": "2027-03-01", "end": "2027-03-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W09" }, { "id": "2027-03-08", "start": "2027-03-08", "end": "2027-03-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W10" }, { "id": "2027-03-15", "start": "2027-03-15", "end": "2027-03-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W11" }, { "id": "2027-03-22", "start": "2027-03-22", "end": "2027-03-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W12" }, { "id": "2027-03-29", "start": "2027-03-29", "end": "2027-04-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-29E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W13" }, { "id": "2027-04-01", "start": "2027-04-01", "end": "2027-04-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W13" }, { "id": "2027-04-05", "start": "2027-04-05", "end": "2027-04-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-05E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W14" }, { "id": "2027-04-12", "start": "2027-04-12", "end": "2027-04-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-12E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W15" }, { "id": "2027-04-19", "start": "2027-04-19", "end": "2027-04-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-19E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W16" }, { "id": "2027-04-26", "start": "2027-04-26", "end": "2027-05-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-26E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W17" }, { "id": "2027-05-01", "start": "2027-05-01", "end": "2027-05-03", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W17" }, { "id": "2027-05-03", "start": "2027-05-03", "end": "2027-05-10", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-03E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W18" }, { "id": "2027-05-10", "start": "2027-05-10", "end": "2027-05-17", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-10E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W19" }, { "id": "2027-05-17", "start": "2027-05-17", "end": "2027-05-24", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-17E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W20" }, { "id": "2027-05-24", "start": "2027-05-24", "end": "2027-05-31", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-24E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W21" }, { "id": "2027-05-31", "start": "2027-05-31", "end": "2027-06-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-31E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W22" }, { "id": "2027-06-01", "start": "2027-06-01", "end": "2027-06-07", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W22" }, { "id": "2027-06-07", "start": "2027-06-07", "end": "2027-06-14", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-07E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W23" }, { "id": "2027-06-14", "start": "2027-06-14", "end": "2027-06-21", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-14E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W24" }, { "id": "2027-06-21", "start": "2027-06-21", "end": "2027-06-28", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-21E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W25" }, { "id": "2027-06-28", "start": "2027-06-28", "end": "2027-07-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-28E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W26" }, { "id": "2027-07-01", "start": "2027-07-01", "end": "2027-07-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W26" }, { "id": "2027-07-05", "start": "2027-07-05", "end": "2027-07-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-05E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W27" }, { "id": "2027-07-12", "start": "2027-07-12", "end": "2027-07-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-12E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W28" }, { "id": "2027-07-19", "start": "2027-07-19", "end": "2027-07-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-19E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W29" }, { "id": "2027-07-26", "start": "2027-07-26", "end": "2027-08-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-26E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W30" }, { "id": "2027-08-01", "start": "2027-08-01", "end": "2027-08-02", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W30" }, { "id": "2027-08-02", "start": "2027-08-02", "end": "2027-08-09", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-02E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W31" }, { "id": "2027-08-09", "start": "2027-08-09", "end": "2027-08-16", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-09E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W32" }, { "id": "2027-08-16", "start": "2027-08-16", "end": "2027-08-23", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-16E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W33" }, { "id": "2027-08-23", "start": "2027-08-23", "end": "2027-08-30", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-23E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W34" }, { "id": "2027-08-30", "start": "2027-08-30", "end": "2027-09-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-30E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W35" }, { "id": "2027-09-01", "start": "2027-09-01", "end": "2027-09-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W35" }, { "id": "2027-09-06", "start": "2027-09-06", "end": "2027-09-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-06E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W36" }, { "id": "2027-09-13", "start": "2027-09-13", "end": "2027-09-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-13E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W37" }, { "id": "2027-09-20", "start": "2027-09-20", "end": "2027-09-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-20E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W38" }, { "id": "2027-09-27", "start": "2027-09-27", "end": "2027-10-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-27E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W39" }, { "id": "2027-10-01", "start": "2027-10-01", "end": "2027-10-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W39" }, { "id": "2027-10-04", "start": "2027-10-04", "end": "2027-10-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-04E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W40" }, { "id": "2027-10-11", "start": "2027-10-11", "end": "2027-10-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-11E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W41" }, { "id": "2027-10-18", "start": "2027-10-18", "end": "2027-10-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-18E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W42" }, { "id": "2027-10-25", "start": "2027-10-25", "end": "2027-11-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-25E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W43" }, { "id": "2027-11-01", "start": "2027-11-01", "end": "2027-11-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W44" }, { "id": "2027-11-08", "start": "2027-11-08", "end": "2027-11-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-08E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W45" }, { "id": "2027-11-15", "start": "2027-11-15", "end": "2027-11-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-15E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W46" }, { "id": "2027-11-22", "start": "2027-11-22", "end": "2027-11-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-22E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W47" }, { "id": "2027-11-29", "start": "2027-11-29", "end": "2027-12-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-29E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W48" }, { "id": "2027-12-01", "start": "2027-12-01", "end": "2027-12-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W48" }, { "id": "2027-12-06", "start": "2027-12-06", "end": "2027-12-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-06E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W49" }, { "id": "2027-12-13", "start": "2027-12-13", "end": "2027-12-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-13E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W50" }, { "id": "2027-12-20", "start": "2027-12-20", "end": "2027-12-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-20E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W51" }, { "id": "2027-12-27", "start": "2027-12-27", "end": "2028-01-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-27E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W52" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2028-01-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2027-W52" }, { "id": "2028-01-03", "start": "2028-01-03", "end": "2028-01-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-03E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W01" }, { "id": "2028-01-10", "start": "2028-01-10", "end": "2028-01-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-10E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W02" }, { "id": "2028-01-17", "start": "2028-01-17", "end": "2028-01-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-17E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W03" }, { "id": "2028-01-24", "start": "2028-01-24", "end": "2028-01-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-24E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W04" }, { "id": "2028-01-31", "start": "2028-01-31", "end": "2028-02-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-31E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W05" }, { "id": "2028-02-01", "start": "2028-02-01", "end": "2028-02-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W05" }, { "id": "2028-02-07", "start": "2028-02-07", "end": "2028-02-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-07E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W06" }, { "id": "2028-02-14", "start": "2028-02-14", "end": "2028-02-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-14E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W07" }, { "id": "2028-02-21", "start": "2028-02-21", "end": "2028-02-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-21E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W08" }, { "id": "2028-02-28", "start": "2028-02-28", "end": "2028-03-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-28E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W09" }, { "id": "2028-03-01", "start": "2028-03-01", "end": "2028-03-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W09" }, { "id": "2028-03-06", "start": "2028-03-06", "end": "2028-03-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-06E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W10" }, { "id": "2028-03-13", "start": "2028-03-13", "end": "2028-03-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-13E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W11" }, { "id": "2028-03-20", "start": "2028-03-20", "end": "2028-03-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-20E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W12" }, { "id": "2028-03-27", "start": "2028-03-27", "end": "2028-04-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-27E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W13" }, { "id": "2028-04-01", "start": "2028-04-01", "end": "2028-04-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W13" }, { "id": "2028-04-03", "start": "2028-04-03", "end": "2028-04-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-03E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W14" }, { "id": "2028-04-10", "start": "2028-04-10", "end": "2028-04-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-10E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W15" }, { "id": "2028-04-17", "start": "2028-04-17", "end": "2028-04-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-17E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W16" }, { "id": "2028-04-24", "start": "2028-04-24", "end": "2028-05-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-24E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W17" }, { "id": "2028-05-01", "start": "2028-05-01", "end": "2028-05-08", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W18" }, { "id": "2028-05-08", "start": "2028-05-08", "end": "2028-05-15", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-08E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W19" }, { "id": "2028-05-15", "start": "2028-05-15", "end": "2028-05-22", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-15E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W20" }, { "id": "2028-05-22", "start": "2028-05-22", "end": "2028-05-29", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-22E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W21" }, { "id": "2028-05-29", "start": "2028-05-29", "end": "2028-06-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-29E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W22" }, { "id": "2028-06-01", "start": "2028-06-01", "end": "2028-06-05", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W22" }, { "id": "2028-06-05", "start": "2028-06-05", "end": "2028-06-12", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-05E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W23" }, { "id": "2028-06-12", "start": "2028-06-12", "end": "2028-06-19", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-12E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W24" }, { "id": "2028-06-19", "start": "2028-06-19", "end": "2028-06-26", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-19E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W25" }, { "id": "2028-06-26", "start": "2028-06-26", "end": "2028-07-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-26E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W26" }, { "id": "2028-07-01", "start": "2028-07-01", "end": "2028-07-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W26" }, { "id": "2028-07-03", "start": "2028-07-03", "end": "2028-07-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-03E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W27" }, { "id": "2028-07-10", "start": "2028-07-10", "end": "2028-07-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-10E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W28" }, { "id": "2028-07-17", "start": "2028-07-17", "end": "2028-07-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-17E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W29" }, { "id": "2028-07-24", "start": "2028-07-24", "end": "2028-07-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-24E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W30" }, { "id": "2028-07-31", "start": "2028-07-31", "end": "2028-08-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-31E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W31" }, { "id": "2028-08-01", "start": "2028-08-01", "end": "2028-08-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W31" }, { "id": "2028-08-07", "start": "2028-08-07", "end": "2028-08-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-07E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W32" }, { "id": "2028-08-14", "start": "2028-08-14", "end": "2028-08-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-14E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W33" }, { "id": "2028-08-21", "start": "2028-08-21", "end": "2028-08-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-21E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W34" }, { "id": "2028-08-28", "start": "2028-08-28", "end": "2028-09-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-28E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W35" }, { "id": "2028-09-01", "start": "2028-09-01", "end": "2028-09-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W35" }, { "id": "2028-09-04", "start": "2028-09-04", "end": "2028-09-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-04E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W36" }, { "id": "2028-09-11", "start": "2028-09-11", "end": "2028-09-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-11E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W37" }, { "id": "2028-09-18", "start": "2028-09-18", "end": "2028-09-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-18E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W38" }, { "id": "2028-09-25", "start": "2028-09-25", "end": "2028-10-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-25E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W39" }, { "id": "2028-10-01", "start": "2028-10-01", "end": "2028-10-02", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W39" }, { "id": "2028-10-02", "start": "2028-10-02", "end": "2028-10-09", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-02E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W40" }, { "id": "2028-10-09", "start": "2028-10-09", "end": "2028-10-16", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-09E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W41" }, { "id": "2028-10-16", "start": "2028-10-16", "end": "2028-10-23", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-16E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W42" }, { "id": "2028-10-23", "start": "2028-10-23", "end": "2028-10-30", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-23E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W43" }, { "id": "2028-10-30", "start": "2028-10-30", "end": "2028-11-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-30E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W44" }, { "id": "2028-11-01", "start": "2028-11-01", "end": "2028-11-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W44" }, { "id": "2028-11-06", "start": "2028-11-06", "end": "2028-11-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-06E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W45" }, { "id": "2028-11-13", "start": "2028-11-13", "end": "2028-11-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-13E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W46" }, { "id": "2028-11-20", "start": "2028-11-20", "end": "2028-11-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-20E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W47" }, { "id": "2028-11-27", "start": "2028-11-27", "end": "2028-12-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-27E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W48" }, { "id": "2028-12-01", "start": "2028-12-01", "end": "2028-12-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W48" }, { "id": "2028-12-04", "start": "2028-12-04", "end": "2028-12-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-04E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W49" }, { "id": "2028-12-11", "start": "2028-12-11", "end": "2028-12-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-11E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W50" }, { "id": "2028-12-18", "start": "2028-12-18", "end": "2028-12-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-18E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W51" }, { "id": "2028-12-25", "start": "2028-12-25", "end": "2029-01-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-25E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W52" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2029-01-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W01" }, { "id": "2029-01-08", "start": "2029-01-08", "end": "2029-01-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-08E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W02" }, { "id": "2029-01-15", "start": "2029-01-15", "end": "2029-01-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-15E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W03" }, { "id": "2029-01-22", "start": "2029-01-22", "end": "2029-01-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-22E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W04" }, { "id": "2029-01-29", "start": "2029-01-29", "end": "2029-02-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-29E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W05" }, { "id": "2029-02-01", "start": "2029-02-01", "end": "2029-02-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W05" }, { "id": "2029-02-05", "start": "2029-02-05", "end": "2029-02-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W06" }, { "id": "2029-02-12", "start": "2029-02-12", "end": "2029-02-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W07" }, { "id": "2029-02-19", "start": "2029-02-19", "end": "2029-02-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W08" }, { "id": "2029-02-26", "start": "2029-02-26", "end": "2029-03-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W09" }, { "id": "2029-03-01", "start": "2029-03-01", "end": "2029-03-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W09" }, { "id": "2029-03-05", "start": "2029-03-05", "end": "2029-03-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W10" }, { "id": "2029-03-12", "start": "2029-03-12", "end": "2029-03-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W11" }, { "id": "2029-03-19", "start": "2029-03-19", "end": "2029-03-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W12" }, { "id": "2029-03-26", "start": "2029-03-26", "end": "2029-04-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W13" }, { "id": "2029-04-01", "start": "2029-04-01", "end": "2029-04-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W13" }, { "id": "2029-04-02", "start": "2029-04-02", "end": "2029-04-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-02E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W14" }, { "id": "2029-04-09", "start": "2029-04-09", "end": "2029-04-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-09E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W15" }, { "id": "2029-04-16", "start": "2029-04-16", "end": "2029-04-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-16E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W16" }, { "id": "2029-04-23", "start": "2029-04-23", "end": "2029-04-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-23E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W17" }, { "id": "2029-04-30", "start": "2029-04-30", "end": "2029-05-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-30E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W18" }, { "id": "2029-05-01", "start": "2029-05-01", "end": "2029-05-07", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W18" }, { "id": "2029-05-07", "start": "2029-05-07", "end": "2029-05-14", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-07E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W19" }, { "id": "2029-05-14", "start": "2029-05-14", "end": "2029-05-21", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-14E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W20" }, { "id": "2029-05-21", "start": "2029-05-21", "end": "2029-05-28", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-21E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W21" }, { "id": "2029-05-28", "start": "2029-05-28", "end": "2029-06-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-28E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W22" }, { "id": "2029-06-01", "start": "2029-06-01", "end": "2029-06-04", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W22" }, { "id": "2029-06-04", "start": "2029-06-04", "end": "2029-06-11", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-04E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W23" }, { "id": "2029-06-11", "start": "2029-06-11", "end": "2029-06-18", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-11E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W24" }, { "id": "2029-06-18", "start": "2029-06-18", "end": "2029-06-25", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-18E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W25" }, { "id": "2029-06-25", "start": "2029-06-25", "end": "2029-07-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-25E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W26" }, { "id": "2029-07-01", "start": "2029-07-01", "end": "2029-07-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W26" }, { "id": "2029-07-02", "start": "2029-07-02", "end": "2029-07-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-02E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W27" }, { "id": "2029-07-09", "start": "2029-07-09", "end": "2029-07-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-09E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W28" }, { "id": "2029-07-16", "start": "2029-07-16", "end": "2029-07-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-16E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W29" }, { "id": "2029-07-23", "start": "2029-07-23", "end": "2029-07-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-23E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W30" }, { "id": "2029-07-30", "start": "2029-07-30", "end": "2029-08-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-30E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W31" }, { "id": "2029-08-01", "start": "2029-08-01", "end": "2029-08-06", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W31" }, { "id": "2029-08-06", "start": "2029-08-06", "end": "2029-08-13", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-06E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W32" }, { "id": "2029-08-13", "start": "2029-08-13", "end": "2029-08-20", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-13E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W33" }, { "id": "2029-08-20", "start": "2029-08-20", "end": "2029-08-27", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-20E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W34" }, { "id": "2029-08-27", "start": "2029-08-27", "end": "2029-09-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-27E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W35" }, { "id": "2029-09-01", "start": "2029-09-01", "end": "2029-09-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W35" }, { "id": "2029-09-03", "start": "2029-09-03", "end": "2029-09-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-03E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W36" }, { "id": "2029-09-10", "start": "2029-09-10", "end": "2029-09-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-10E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W37" }, { "id": "2029-09-17", "start": "2029-09-17", "end": "2029-09-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-17E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W38" }, { "id": "2029-09-24", "start": "2029-09-24", "end": "2029-10-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-24E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W39" }, { "id": "2029-10-01", "start": "2029-10-01", "end": "2029-10-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W40" }, { "id": "2029-10-08", "start": "2029-10-08", "end": "2029-10-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-08E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W41" }, { "id": "2029-10-15", "start": "2029-10-15", "end": "2029-10-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-15E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W42" }, { "id": "2029-10-22", "start": "2029-10-22", "end": "2029-10-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-22E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W43" }, { "id": "2029-10-29", "start": "2029-10-29", "end": "2029-11-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-29E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W44" }, { "id": "2029-11-01", "start": "2029-11-01", "end": "2029-11-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W44" }, { "id": "2029-11-05", "start": "2029-11-05", "end": "2029-11-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-05E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W45" }, { "id": "2029-11-12", "start": "2029-11-12", "end": "2029-11-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-12E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W46" }, { "id": "2029-11-19", "start": "2029-11-19", "end": "2029-11-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-19E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W47" }, { "id": "2029-11-26", "start": "2029-11-26", "end": "2029-12-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-26E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W48" }, { "id": "2029-12-01", "start": "2029-12-01", "end": "2029-12-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W48" }, { "id": "2029-12-03", "start": "2029-12-03", "end": "2029-12-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-03E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W49" }, { "id": "2029-12-10", "start": "2029-12-10", "end": "2029-12-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-10E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W50" }, { "id": "2029-12-17", "start": "2029-12-17", "end": "2029-12-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-17E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W51" }, { "id": "2029-12-24", "start": "2029-12-24", "end": "2029-12-31", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-24E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W52" }, { "id": "2029-12-31", "start": "2029-12-31", "end": "2030-01-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-31E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2030-W01" } ], "fineStatements": { "2026-01-01": { "revenue": 1.2903225806451613, "growth": -98.92473118279568, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 50.516129032258064, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 50.516129032258064, "assets": 50.516129032258064, "equity": 50.516129032258064, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 50.516129032258064, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0269576379974326, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -50.516129032258064, "leverage": -1.0726027397260274, "workingCapital": 50.516129032258064, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6451612903225806 }, "2026-01-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 51.41935483870968, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 51.41935483870968, "assets": 51.41935483870968, "equity": 51.41935483870968, "shareCapital": 0, "retainedEarnings": 50.516129032258064, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 51.41935483870968, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7721518987341773, "roa": 1.7721518987341773, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -51.41935483870968, "leverage": -1.0917808219178082, "workingCapital": 51.41935483870968, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50.516129032258064, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 52.32258064516129, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 52.32258064516129, "assets": 52.32258064516129, "equity": 52.32258064516129, "shareCapital": 0, "retainedEarnings": 51.41935483870967, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 52.32258064516129, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.741293532338308, "roa": 1.741293532338308, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -52.32258064516129, "leverage": -1.110958904109589, "workingCapital": 52.32258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 51.41935483870968, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 53.225806451612904, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 53.225806451612904, "assets": 53.225806451612904, "equity": 53.225806451612904, "shareCapital": 0, "retainedEarnings": 52.32258064516129, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 53.225806451612904, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7114914425427872, "roa": 1.7114914425427872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -53.225806451612904, "leverage": -1.13013698630137, "workingCapital": 53.225806451612904, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 52.32258064516129, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.19354838709677413, "ebitda": 0.7741935483870965, "ebit": 0.7741935483870965, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870965, "tax": 0, "netIncome": 0.7741935483870965, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870965, "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": 0.7741935483870965, "cash": 54, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 54, "assets": 54, "equity": 54, "shareCapital": 0, "retainedEarnings": 53.225806451612904, "currentYearNetIncome": 0.7741935483870965, "dividends": 0, "liabilitiesEquity": 54, "fcf": 0.7741935483870965, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.19354838709677413, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4440433212996386, "roa": 1.4440433212996386, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -54, "leverage": -1.1465753424657537, "workingCapital": 54, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 53.225806451612904, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-02-01": { "revenue": 0.35714285714285715, "growth": -81.54761904761905, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.17857142857142858, "grossProfit": 0.17857142857142858, "otherOperatingIncome": 0, "sgaExpense": -0.03571428571428571, "ebitda": 0.14285714285714285, "ebit": 0.14285714285714285, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.14285714285714285, "tax": 0, "netIncome": 0.14285714285714285, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.14285714285714285, "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": 0.14285714285714285, "cash": 54.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 54.14285714285714, "assets": 54.14285714285714, "equity": 54.14285714285714, "shareCapital": 0, "retainedEarnings": 53.99999999999999, "currentYearNetIncome": 0.14285714285714285, "dividends": 0, "liabilitiesEquity": 54.14285714285714, "fcf": 0.14285714285714285, "totalCapex": 0, "collections": 0.35714285714285715, "suppliers": -0.17857142857142858, "operatingPayments": -0.03571428571428571, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.26420079260237783, "roa": 0.26420079260237783, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -54.14285714285714, "leverage": -1.0383561643835617, "workingCapital": 54.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 54, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.17857142857142858 }, "2026-02-02": { "revenue": 2.5, "growth": 600, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 55.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 55.14285714285714, "assets": 55.14285714285714, "equity": 55.14285714285714, "shareCapital": 0, "retainedEarnings": 54.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 55.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.8300653594771243, "roa": 1.8300653594771243, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -55.14285714285714, "leverage": -1.0575342465753426, "workingCapital": 55.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 54.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-09": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 56.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 56.14285714285714, "assets": 56.14285714285714, "equity": 56.14285714285714, "shareCapital": 0, "retainedEarnings": 55.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 56.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.797175866495507, "roa": 1.797175866495507, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -56.14285714285714, "leverage": -1.0767123287671232, "workingCapital": 56.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 55.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-16": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 57.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 57.14285714285714, "assets": 57.14285714285714, "equity": 57.14285714285714, "shareCapital": 0, "retainedEarnings": 56.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 57.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7654476670870116, "roa": 1.7654476670870116, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -57.14285714285714, "leverage": -1.095890410958904, "workingCapital": 57.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 56.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-23": { "revenue": 2.1428571428571423, "growth": -14.285714285714308, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.0714285714285712, "grossProfit": 1.0714285714285712, "otherOperatingIncome": 0, "sgaExpense": -0.2142857142857143, "ebitda": 0.8571428571428572, "ebit": 0.8571428571428572, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8571428571428572, "tax": 0, "netIncome": 0.8571428571428572, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8571428571428572, "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": 0.8571428571428572, "cash": 58, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 58, "assets": 58, "equity": 58, "shareCapital": 0, "retainedEarnings": 57.142857142857146, "currentYearNetIncome": 0.8571428571428572, "dividends": 0, "liabilitiesEquity": 58, "fcf": 0.8571428571428572, "totalCapex": 0, "collections": 2.1428571428571423, "suppliers": -1.0714285714285712, "operatingPayments": -0.2142857142857143, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4888337468982633, "roa": 1.4888337468982633, "ebitMargin": 40.000000000000014, "ebitdaMargin": 40.000000000000014, "fcfMargin": 40.000000000000014, "netDebt": -58, "leverage": -1.1123287671232875, "workingCapital": 58, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 57.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.0714285714285712 }, "2026-03-01": { "revenue": 0.3225806451612903, "growth": -84.94623655913979, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": 58.12903225806451, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 58.12903225806451, "assets": 58.12903225806451, "equity": 58.12903225806451, "shareCapital": 0, "retainedEarnings": 57.99999999999999, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 58.12903225806451, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.2222222222222222, "roa": 0.2222222222222222, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -58.12903225806451, "leverage": -1.2342465753424658, "workingCapital": 58.12903225806451, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 58, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16129032258064516 }, "2026-03-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 59.03225806451613, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 59.03225806451613, "assets": 59.03225806451613, "equity": 59.03225806451613, "shareCapital": 0, "retainedEarnings": 58.12903225806451, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 59.03225806451613, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.5418502202643172, "roa": 1.5418502202643172, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -59.03225806451613, "leverage": -1.2534246575342467, "workingCapital": 59.03225806451613, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 58.12903225806451, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 59.935483870967744, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 59.935483870967744, "assets": 59.935483870967744, "equity": 59.935483870967744, "shareCapital": 0, "retainedEarnings": 59.03225806451613, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 59.935483870967744, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.5184381778741864, "roa": 1.5184381778741864, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -59.935483870967744, "leverage": -1.2726027397260276, "workingCapital": 59.935483870967744, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 59.03225806451613, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 60.83870967741936, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 60.83870967741936, "assets": 60.83870967741936, "equity": 60.83870967741936, "shareCapital": 0, "retainedEarnings": 59.935483870967744, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 60.83870967741936, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4957264957264955, "roa": 1.4957264957264955, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -60.83870967741936, "leverage": -1.2917808219178084, "workingCapital": 60.83870967741936, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 59.935483870967744, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 61.741935483870975, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 61.741935483870975, "assets": 61.741935483870975, "equity": 61.741935483870975, "shareCapital": 0, "retainedEarnings": 60.83870967741936, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 61.741935483870975, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4736842105263155, "roa": 1.4736842105263155, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -61.741935483870975, "leverage": -1.3109589041095893, "workingCapital": 61.741935483870975, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 60.83870967741936, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": 62, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62, "assets": 62, "equity": 62, "shareCapital": 0, "retainedEarnings": 61.74193548387097, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 62, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.41710114702815393, "roa": 0.41710114702815393, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -62, "leverage": -1.3164383561643849, "workingCapital": 62, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 61.741935483870975, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.32258064516129004 }, "2026-04-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666666, "ebitda": 0.6666666666666666, "ebit": 0.6666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666666, "tax": 0, "netIncome": 0.6666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666666, "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": 0.6666666666666666, "cash": 62.66666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62.66666666666667, "assets": 62.66666666666667, "equity": 62.66666666666667, "shareCapital": 0, "retainedEarnings": 62.00000000000001, "currentYearNetIncome": 0.6666666666666666, "dividends": 0, "liabilitiesEquity": 62.66666666666667, "fcf": 0.6666666666666666, "totalCapex": 0, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.06951871657754, "roa": 1.06951871657754, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -62.66666666666667, "leverage": -1.2876712328767126, "workingCapital": 62.66666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.8333333333333334 }, "2026-04-06": { "revenue": 2.3333333333333335, "growth": 40, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 63.6, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 63.6, "assets": 63.6, "equity": 63.6, "shareCapital": 0, "retainedEarnings": 62.66666666666667, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 63.6, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.478352692713833, "roa": 1.478352692713833, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -63.6, "leverage": -1.3068493150684932, "workingCapital": 63.6, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62.66666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 64.53333333333333, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 64.53333333333333, "assets": 64.53333333333333, "equity": 64.53333333333333, "shareCapital": 0, "retainedEarnings": 63.6, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 64.53333333333333, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.45681581685744, "roa": 1.45681581685744, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -64.53333333333333, "leverage": -1.326027397260274, "workingCapital": 64.53333333333333, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 63.6, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 65.46666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 65.46666666666667, "assets": 65.46666666666667, "equity": 65.46666666666667, "shareCapital": 0, "retainedEarnings": 64.53333333333333, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 65.46666666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.435897435897436, "roa": 1.435897435897436, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -65.46666666666667, "leverage": -1.345205479452055, "workingCapital": 65.46666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 64.53333333333333, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714291, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.1333333333333333, "ebitda": 0.5333333333333332, "ebit": 0.5333333333333332, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333332, "tax": 0, "netIncome": 0.5333333333333332, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333332, "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": 0.5333333333333332, "cash": 66, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 66, "assets": 66, "equity": 66, "shareCapital": 0, "retainedEarnings": 65.46666666666667, "currentYearNetIncome": 0.5333333333333332, "dividends": 0, "liabilitiesEquity": 66, "fcf": 0.5333333333333332, "totalCapex": 0, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.1333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8113590263691681, "roa": 0.8113590263691681, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -66, "leverage": -1.3561643835616441, "workingCapital": 66, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 65.46666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6666666666666661 }, "2026-05-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "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": 0.3870967741935484, "cash": 66.38709677419355, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 66.38709677419355, "assets": 66.38709677419355, "equity": 66.38709677419355, "shareCapital": 0, "retainedEarnings": 66, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 66.38709677419355, "fcf": 0.3870967741935484, "totalCapex": 0, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.584795321637427, "roa": 0.584795321637427, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -66.38709677419355, "leverage": -1.4095890410958904, "workingCapital": 66.38709677419355, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 66, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.4838709677419355 }, "2026-05-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 67.29032258064515, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 67.29032258064515, "assets": 67.29032258064515, "equity": 67.29032258064515, "shareCapital": 0, "retainedEarnings": 66.38709677419354, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 67.29032258064515, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3513513513513513, "roa": 1.3513513513513513, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -67.29032258064515, "leverage": -1.428767123287671, "workingCapital": 67.29032258064515, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 66.38709677419355, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 68.19354838709677, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 68.19354838709677, "assets": 68.19354838709677, "equity": 68.19354838709677, "shareCapital": 0, "retainedEarnings": 67.29032258064515, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 68.19354838709677, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3333333333333335, "roa": 1.3333333333333335, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -68.19354838709677, "leverage": -1.447945205479452, "workingCapital": 68.19354838709677, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 67.29032258064515, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 69.09677419354838, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 69.09677419354838, "assets": 69.09677419354838, "equity": 69.09677419354838, "shareCapital": 0, "retainedEarnings": 68.19354838709677, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 69.09677419354838, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3157894736842106, "roa": 1.3157894736842106, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -69.09677419354838, "leverage": -1.467123287671233, "workingCapital": 69.09677419354838, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 68.19354838709677, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-25": { "revenue": 2.258064516129032, "growth": -1.9666807864788487e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 70, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 70, "assets": 70, "equity": 70, "shareCapital": 0, "retainedEarnings": 69.09677419354838, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 70, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2987012987012987, "roa": 1.2987012987012987, "ebitMargin": 40.00000000000001, "ebitdaMargin": 40.00000000000001, "fcfMargin": 40.00000000000001, "netDebt": -70, "leverage": -1.4863013698630136, "workingCapital": 70, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 69.09677419354838, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.129032258064516 }, "2026-06-01": { "revenue": 2.3333333333333335, "growth": 3.333333333333351, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 70.93333333333334, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 70.93333333333334, "assets": 70.93333333333334, "equity": 70.93333333333334, "shareCapital": 0, "retainedEarnings": 70, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 70.93333333333334, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3245033112582782, "roa": 1.3245033112582782, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -70.93333333333334, "leverage": -1.4575342465753427, "workingCapital": 70.93333333333334, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 70, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-08": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 71.86666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 71.86666666666666, "assets": 71.86666666666666, "equity": 71.86666666666666, "shareCapital": 0, "retainedEarnings": 70.93333333333332, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 71.86666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.30718954248366, "roa": 1.30718954248366, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -71.86666666666666, "leverage": -1.4767123287671233, "workingCapital": 71.86666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 70.93333333333334, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-15": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 72.8, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 72.8, "assets": 72.8, "equity": 72.8, "shareCapital": 0, "retainedEarnings": 71.86666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 72.8, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2903225806451615, "roa": 1.2903225806451615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -72.8, "leverage": -1.4958904109589042, "workingCapital": 72.8, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 71.86666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-22": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 73.73333333333332, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 73.73333333333332, "assets": 73.73333333333332, "equity": 73.73333333333332, "shareCapital": 0, "retainedEarnings": 72.79999999999998, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 73.73333333333332, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2738853503184715, "roa": 1.2738853503184715, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -73.73333333333332, "leverage": -1.5150684931506848, "workingCapital": 73.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 72.8, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-29": { "revenue": 0.6666666666666661, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.33333333333333304, "grossProfit": 0.33333333333333304, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666665, "ebitda": 0.2666666666666666, "ebit": 0.2666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.2666666666666666, "tax": 0, "netIncome": 0.2666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.2666666666666666, "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": 0.2666666666666666, "cash": 74, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74, "assets": 74, "equity": 74, "shareCapital": 0, "retainedEarnings": 73.73333333333333, "currentYearNetIncome": 0.2666666666666666, "dividends": 0, "liabilitiesEquity": 74, "fcf": 0.2666666666666666, "totalCapex": 0, "collections": 0.6666666666666661, "suppliers": -0.33333333333333304, "operatingPayments": -0.06666666666666665, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.3610108303249097, "roa": 0.3610108303249097, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -74, "leverage": -1.5205479452054798, "workingCapital": 74, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 73.73333333333332, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.33333333333333304 }, "2026-07-01": { "revenue": 1.6129032258064515, "growth": 141.93548387096794, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": 74.64516129032258, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74.64516129032258, "assets": 74.64516129032258, "equity": 74.64516129032258, "shareCapital": 0, "retainedEarnings": 74, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 74.64516129032258, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8680555555555556, "roa": 0.8680555555555556, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -74.64516129032258, "leverage": -1.5849315068493148, "workingCapital": 74.64516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.8064516129032258 }, "2026-07-06": { "revenue": 2.2580645161290325, "growth": 40.00000000000002, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 75.54838709677418, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 75.54838709677418, "assets": 75.54838709677418, "equity": 75.54838709677418, "shareCapital": 0, "retainedEarnings": 74.64516129032256, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 75.54838709677418, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.202749140893471, "roa": 1.202749140893471, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -75.54838709677418, "leverage": -1.6041095890410957, "workingCapital": 75.54838709677418, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74.64516129032258, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 76.4516129032258, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 76.4516129032258, "assets": 76.4516129032258, "equity": 76.4516129032258, "shareCapital": 0, "retainedEarnings": 75.54838709677418, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 76.4516129032258, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1884550084889645, "roa": 1.1884550084889645, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -76.4516129032258, "leverage": -1.6232876712328765, "workingCapital": 76.4516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 75.54838709677418, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 77.35483870967741, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 77.35483870967741, "assets": 77.35483870967741, "equity": 77.35483870967741, "shareCapital": 0, "retainedEarnings": 76.4516129032258, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 77.35483870967741, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1744966442953022, "roa": 1.1744966442953022, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -77.35483870967741, "leverage": -1.6424657534246574, "workingCapital": 77.35483870967741, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 76.4516129032258, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-27": { "revenue": 1.612903225806452, "growth": -28.571428571428566, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064513, "ebitda": 0.6451612903225805, "ebit": 0.6451612903225805, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225805, "tax": 0, "netIncome": 0.6451612903225805, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225805, "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": 0.6451612903225805, "cash": 78, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 78, "assets": 78, "equity": 78, "shareCapital": 0, "retainedEarnings": 77.35483870967742, "currentYearNetIncome": 0.6451612903225805, "dividends": 0, "liabilitiesEquity": 78, "fcf": 0.6451612903225805, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064513, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.830564784053156, "roa": 0.830564784053156, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -78, "leverage": -1.6561643835616442, "workingCapital": 78, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 77.35483870967741, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.806451612903226 }, "2026-08-01": { "revenue": 0.6451612903225806, "growth": -60.00000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": 78.25806451612902, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 78.25806451612902, "assets": 78.25806451612902, "equity": 78.25806451612902, "shareCapital": 0, "retainedEarnings": 77.99999999999999, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 78.25806451612902, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.33030553261767137, "roa": 0.33030553261767137, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -78.25806451612902, "leverage": -1.6616438356164382, "workingCapital": 78.25806451612902, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 78, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.3225806451612903 }, "2026-08-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 79.16129032258064, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 79.16129032258064, "assets": 79.16129032258064, "equity": 79.16129032258064, "shareCapital": 0, "retainedEarnings": 78.25806451612902, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 79.16129032258064, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1475409836065575, "roa": 1.1475409836065575, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -79.16129032258064, "leverage": -1.680821917808219, "workingCapital": 79.16129032258064, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 78.25806451612902, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 80.06451612903226, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 80.06451612903226, "assets": 80.06451612903226, "equity": 80.06451612903226, "shareCapital": 0, "retainedEarnings": 79.16129032258064, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 80.06451612903226, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1345218800648298, "roa": 1.1345218800648298, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -80.06451612903226, "leverage": -1.7, "workingCapital": 80.06451612903226, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 79.16129032258064, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 80.96774193548386, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 80.96774193548386, "assets": 80.96774193548386, "equity": 80.96774193548386, "shareCapital": 0, "retainedEarnings": 80.06451612903224, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 80.96774193548386, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.121794871794872, "roa": 1.121794871794872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -80.96774193548386, "leverage": -1.7191780821917806, "workingCapital": 80.96774193548386, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 80.06451612903226, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 81.87096774193547, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 81.87096774193547, "assets": 81.87096774193547, "equity": 81.87096774193547, "shareCapital": 0, "retainedEarnings": 80.96774193548386, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 81.87096774193547, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1093502377179083, "roa": 1.1093502377179083, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -81.87096774193547, "leverage": -1.7383561643835614, "workingCapital": 81.87096774193547, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 80.96774193548386, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": 81.99999999999999, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 81.99999999999999, "assets": 81.99999999999999, "equity": 81.99999999999999, "shareCapital": 0, "retainedEarnings": 81.87096774193547, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 81.99999999999999, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.1574803149606298, "roa": 0.1574803149606298, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -81.99999999999999, "leverage": -1.7410958904109604, "workingCapital": 81.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 81.87096774193547, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16129032258064502 }, "2026-09-01": { "revenue": 2, "growth": 520.0000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": 82.79999999999998, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 82.79999999999998, "assets": 82.79999999999998, "equity": 82.79999999999998, "shareCapital": 0, "retainedEarnings": 81.99999999999999, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 82.79999999999998, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9708737864077672, "roa": 0.9708737864077672, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -82.79999999999998, "leverage": -1.7013698630136982, "workingCapital": 82.79999999999998, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 81.99999999999999, "balanceCheck": 0, "investedCapital": 0, "purchases": 1 }, "2026-09-07": { "revenue": 2.3333333333333335, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 83.73333333333332, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 83.73333333333332, "assets": 83.73333333333332, "equity": 83.73333333333332, "shareCapital": 0, "retainedEarnings": 82.79999999999998, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 83.73333333333332, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1208967173738993, "roa": 1.1208967173738993, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -83.73333333333332, "leverage": -1.7205479452054793, "workingCapital": 83.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 82.79999999999998, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-14": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 84.66666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 84.66666666666666, "assets": 84.66666666666666, "equity": 84.66666666666666, "shareCapital": 0, "retainedEarnings": 83.73333333333332, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 84.66666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1084718923198735, "roa": 1.1084718923198735, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -84.66666666666666, "leverage": -1.7397260273972601, "workingCapital": 84.66666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 83.73333333333332, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-21": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 85.6, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 85.6, "assets": 85.6, "equity": 85.6, "shareCapital": 0, "retainedEarnings": 84.66666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 85.6, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0963194988253722, "roa": 1.0963194988253722, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -85.6, "leverage": -1.758904109589041, "workingCapital": 85.6, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 84.66666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-28": { "revenue": 0.9999999999999982, "growth": -57.14285714285722, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4999999999999991, "grossProfit": 0.4999999999999991, "otherOperatingIncome": 0, "sgaExpense": -0.09999999999999987, "ebitda": 0.39999999999999947, "ebit": 0.39999999999999947, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.39999999999999947, "tax": 0, "netIncome": 0.39999999999999947, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.39999999999999947, "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": 0.39999999999999947, "cash": 86, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 86, "assets": 86, "equity": 86, "shareCapital": 0, "retainedEarnings": 85.6, "currentYearNetIncome": 0.39999999999999947, "dividends": 0, "liabilitiesEquity": 86, "fcf": 0.39999999999999947, "totalCapex": 0, "collections": 0.9999999999999982, "suppliers": -0.4999999999999991, "operatingPayments": -0.09999999999999987, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.46620046620046557, "roa": 0.46620046620046557, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -86, "leverage": -1.767123287671235, "workingCapital": 86, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 85.6, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.4999999999999991 }, "2026-10-01": { "revenue": 1.2903225806451613, "growth": 29.032258064516352, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 86.51612903225805, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 86.51612903225805, "assets": 86.51612903225805, "equity": 86.51612903225805, "shareCapital": 0, "retainedEarnings": 85.99999999999999, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 86.51612903225805, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.5983545250560958, "roa": 0.5983545250560958, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -86.51612903225805, "leverage": -1.8369863013698629, "workingCapital": 86.51612903225805, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 86, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6451612903225806 }, "2026-10-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 87.41935483870967, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 87.41935483870967, "assets": 87.41935483870967, "equity": 87.41935483870967, "shareCapital": 0, "retainedEarnings": 86.51612903225805, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 87.41935483870967, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0385756676557865, "roa": 1.0385756676557865, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -87.41935483870967, "leverage": -1.8561643835616437, "workingCapital": 87.41935483870967, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 86.51612903225805, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 88.32258064516128, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 88.32258064516128, "assets": 88.32258064516128, "equity": 88.32258064516128, "shareCapital": 0, "retainedEarnings": 87.41935483870967, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 88.32258064516128, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0279001468428781, "roa": 1.0279001468428781, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -88.32258064516128, "leverage": -1.8753424657534246, "workingCapital": 88.32258064516128, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 87.41935483870967, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 89.2258064516129, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 89.2258064516129, "assets": 89.2258064516129, "equity": 89.2258064516129, "shareCapital": 0, "retainedEarnings": 88.32258064516128, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 89.2258064516129, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0174418604651163, "roa": 1.0174418604651163, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -89.2258064516129, "leverage": -1.8945205479452054, "workingCapital": 89.2258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 88.32258064516128, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.19354838709677413, "ebitda": 0.7741935483870965, "ebit": 0.7741935483870965, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870965, "tax": 0, "netIncome": 0.7741935483870965, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870965, "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": 0.7741935483870965, "cash": 90, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90, "assets": 90, "equity": 90, "shareCapital": 0, "retainedEarnings": 89.2258064516129, "currentYearNetIncome": 0.7741935483870965, "dividends": 0, "liabilitiesEquity": 90, "fcf": 0.7741935483870965, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.19354838709677413, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8639308855291574, "roa": 0.8639308855291574, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -90, "leverage": -1.9109589041095894, "workingCapital": 90, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 89.2258064516129, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-11-01": { "revenue": 0.3333333333333333, "growth": -82.77777777777779, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666666, "grossProfit": 0.16666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.03333333333333333, "ebitda": 0.13333333333333333, "ebit": 0.13333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333333, "tax": 0, "netIncome": 0.13333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333333, "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": 0.13333333333333333, "cash": 90.13333333333333, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90.13333333333333, "assets": 90.13333333333333, "equity": 90.13333333333333, "shareCapital": 0, "retainedEarnings": 89.99999999999999, "currentYearNetIncome": 0.13333333333333333, "dividends": 0, "liabilitiesEquity": 90.13333333333333, "fcf": 0.13333333333333333, "totalCapex": 0, "collections": 0.3333333333333333, "suppliers": -0.16666666666666666, "operatingPayments": -0.03333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.14803849000740193, "roa": 0.14803849000740193, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -90.13333333333333, "leverage": -1.8520547945205479, "workingCapital": 90.13333333333333, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16666666666666666 }, "2026-11-02": { "revenue": 2.3333333333333335, "growth": 600, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 91.06666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 91.06666666666666, "assets": 91.06666666666666, "equity": 91.06666666666666, "shareCapital": 0, "retainedEarnings": 90.13333333333333, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 91.06666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.030169242089772, "roa": 1.030169242089772, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -91.06666666666666, "leverage": -1.8712328767123287, "workingCapital": 91.06666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90.13333333333333, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-09": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 92, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 92, "assets": 92, "equity": 92, "shareCapital": 0, "retainedEarnings": 91.06666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 92, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0196649672250546, "roa": 1.0196649672250546, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -92, "leverage": -1.8904109589041096, "workingCapital": 92, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 91.06666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-16": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 92.93333333333334, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 92.93333333333334, "assets": 92.93333333333334, "equity": 92.93333333333334, "shareCapital": 0, "retainedEarnings": 92, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 92.93333333333334, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0093727469358327, "roa": 1.0093727469358327, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -92.93333333333334, "leverage": -1.9095890410958907, "workingCapital": 92.93333333333334, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 92, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-23": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 93.86666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 93.86666666666667, "assets": 93.86666666666667, "equity": 93.86666666666667, "shareCapital": 0, "retainedEarnings": 92.93333333333334, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 93.86666666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9992862241256246, "roa": 0.9992862241256246, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -93.86666666666667, "leverage": -1.9287671232876715, "workingCapital": 93.86666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 92.93333333333334, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-30": { "revenue": 0.33333333333333215, "growth": -85.71428571428577, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666607, "grossProfit": 0.16666666666666607, "otherOperatingIncome": 0, "sgaExpense": -0.033333333333333215, "ebitda": 0.13333333333333286, "ebit": 0.13333333333333286, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333286, "tax": 0, "netIncome": 0.13333333333333286, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333286, "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": 0.13333333333333286, "cash": 94, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 94, "assets": 94, "equity": 94, "shareCapital": 0, "retainedEarnings": 93.86666666666667, "currentYearNetIncome": 0.13333333333333286, "dividends": 0, "liabilitiesEquity": 94, "fcf": 0.13333333333333286, "totalCapex": 0, "collections": 0.33333333333333215, "suppliers": -0.16666666666666607, "operatingPayments": -0.033333333333333215, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.14194464158977946, "roa": 0.14194464158977946, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -94, "leverage": -1.9315068493150753, "workingCapital": 94, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 93.86666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16666666666666607 }, "2026-12-01": { "revenue": 1.935483870967742, "growth": 480.64516129032467, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": 94.7741935483871, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 94.7741935483871, "assets": 94.7741935483871, "equity": 94.7741935483871, "shareCapital": 0, "retainedEarnings": 94, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 94.7741935483871, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8202323991797676, "roa": 0.8202323991797676, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -94.7741935483871, "leverage": -2.0123287671232877, "workingCapital": 94.7741935483871, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 94, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-12-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 95.6774193548387, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 95.6774193548387, "assets": 95.6774193548387, "equity": 95.6774193548387, "shareCapital": 0, "retainedEarnings": 94.77419354838709, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 95.6774193548387, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9485094850948509, "roa": 0.9485094850948509, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -95.6774193548387, "leverage": -2.0315068493150683, "workingCapital": 95.6774193548387, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 94.7741935483871, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 96.58064516129032, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 96.58064516129032, "assets": 96.58064516129032, "equity": 96.58064516129032, "shareCapital": 0, "retainedEarnings": 95.6774193548387, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 96.58064516129032, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9395973154362416, "roa": 0.9395973154362416, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -96.58064516129032, "leverage": -2.0506849315068494, "workingCapital": 96.58064516129032, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 95.6774193548387, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 97.48387096774192, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 97.48387096774192, "assets": 97.48387096774192, "equity": 97.48387096774192, "shareCapital": 0, "retainedEarnings": 96.5806451612903, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 97.48387096774192, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9308510638297872, "roa": 0.9308510638297872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -97.48387096774192, "leverage": -2.06986301369863, "workingCapital": 97.48387096774192, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 96.58064516129032, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-28": { "revenue": 1.290322580645162, "growth": -42.85714285714283, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 97.48387096774194, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 98, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.528052805280528, "roa": 0.528052805280528, "ebitMargin": 39.99999999999998, "ebitdaMargin": 39.99999999999998, "fcfMargin": 39.99999999999998, "netDebt": -98, "leverage": -2.0808219178082195, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 97.48387096774192, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.645161290322581 }, "2027-01-01": { "revenue": 0.967741935483871, "growth": -99.19354838709677, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580645, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "capexOut": -2.661290322580645, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580645, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.2741935483870965, "cash": 95.7258064516129, "ppe": 2.661290322580645, "otherNCA": 0, "otherNCL": 0, "currentAssets": 95.7258064516129, "assets": 98.38709677419354, "equity": 98.38709677419355, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 98.38709677419355, "fcf": -2.2741935483870965, "totalCapex": 2.661290322580645, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 0.3942181340341656, "roa": 0.3942181340341656, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -95.7258064516129, "leverage": -247.29166666666666, "workingCapital": 95.7258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -1.4210854715202004e-14, "investedCapital": 2.661290322580645, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 90.41935483870967, "ppe": 8.870967741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90.41935483870967, "assets": 99.29032258064515, "equity": 99.29032258064517, "shareCapital": 0, "retainedEarnings": 98.38709677419355, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 99.29032258064517, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 15.664335664335665, "roe": 0.9138381201044387, "roa": 0.9138381201044389, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -90.41935483870967, "leverage": -100.10714285714283, "workingCapital": 90.41935483870967, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 95.7258064516129, "balanceCheck": -1.4210854715202004e-14, "investedCapital": 8.870967741935484, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 85.11290322580643, "ppe": 15.080645161290324, "otherNCA": 0, "otherNCL": 0, "currentAssets": 85.11290322580643, "assets": 100.19354838709675, "equity": 100.19354838709678, "shareCapital": 0, "retainedEarnings": 99.29032258064517, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 100.19354838709678, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 7.542087542087543, "roe": 0.905562742561449, "roa": 0.9055627425614492, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -85.11290322580643, "leverage": -94.23214285714283, "workingCapital": 85.11290322580643, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90.41935483870967, "balanceCheck": -2.842170943040401e-14, "investedCapital": 15.080645161290324, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 79.8064516129032, "ppe": 21.290322580645164, "otherNCA": 0, "otherNCL": 0, "currentAssets": 79.8064516129032, "assets": 101.09677419354837, "equity": 101.0967741935484, "shareCapital": 0, "retainedEarnings": 100.19354838709678, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 101.0967741935484, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.966740576496674, "roe": 0.8974358974358974, "roa": 0.8974358974358977, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -79.8064516129032, "leverage": -88.35714285714282, "workingCapital": 79.8064516129032, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 85.11290322580643, "balanceCheck": -2.842170943040401e-14, "investedCapital": 21.290322580645164, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354836, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "capexOut": -6.209677419354836, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354836, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903223, "cash": 74.49999999999999, "ppe": 27.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74.49999999999999, "assets": 101.99999999999999, "equity": 102.00000000000001, "shareCapital": 0, "retainedEarnings": 101.0967741935484, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 102.00000000000001, "fcf": -5.306451612903223, "totalCapex": 6.209677419354836, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.702479338842974, "roe": 0.8894536213468868, "roa": 0.8894536213468869, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999991, "netDebt": -74.49999999999999, "leverage": -82.48214285714285, "workingCapital": 74.49999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 79.8064516129032, "balanceCheck": -2.842170943040401e-14, "investedCapital": 27.5, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 2.5, "growth": 10.71428571428572, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 68.62499999999999, "ppe": 34.375, "otherNCA": 0, "otherNCL": 0, "currentAssets": 68.62499999999999, "assets": 102.99999999999999, "equity": 103.00000000000001, "shareCapital": 0, "retainedEarnings": 102.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 103.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.2323232323232323, "roe": 0.9756097560975608, "roa": 0.9756097560975612, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -68.62499999999999, "leverage": -68.62499999999999, "workingCapital": 68.62499999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74.49999999999999, "balanceCheck": -2.842170943040401e-14, "investedCapital": 34.375, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 62.749999999999986, "ppe": 41.25, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62.749999999999986, "assets": 103.99999999999999, "equity": 104.00000000000001, "shareCapital": 0, "retainedEarnings": 103.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 104.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.644628099173554, "roe": 0.966183574879227, "roa": 0.9661835748792271, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -62.749999999999986, "leverage": -62.749999999999986, "workingCapital": 62.749999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 68.62499999999999, "balanceCheck": -2.842170943040401e-14, "investedCapital": 41.25, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 56.874999999999986, "ppe": 48.125, "otherNCA": 0, "otherNCL": 0, "currentAssets": 56.874999999999986, "assets": 104.99999999999999, "equity": 105.00000000000001, "shareCapital": 0, "retainedEarnings": 104.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 105.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.237762237762238, "roe": 0.956937799043062, "roa": 0.9569377990430623, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -56.874999999999986, "leverage": -56.874999999999986, "workingCapital": 56.874999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62.749999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 48.125, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 50.999999999999986, "ppe": 55, "otherNCA": 0, "otherNCL": 0, "currentAssets": 50.999999999999986, "assets": 105.99999999999999, "equity": 106.00000000000001, "shareCapital": 0, "retainedEarnings": 105.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 106.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9393939393939394, "roe": 0.947867298578199, "roa": 0.9478672985781991, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -50.999999999999986, "leverage": -50.999999999999986, "workingCapital": 50.999999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 56.874999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 55, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 2.2580645161290325, "growth": -9.677419354838701, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 45.69354838709676, "ppe": 61.20967741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": 45.69354838709676, "assets": 106.9032258064516, "equity": 106.90322580645163, "shareCapital": 0, "retainedEarnings": 106.00000000000001, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 106.90322580645163, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5544760582928523, "roe": 0.8484848484848484, "roa": 0.8484848484848487, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -45.69354838709676, "leverage": -50.589285714285694, "workingCapital": 45.69354838709676, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50.999999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 61.20967741935484, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 40.38709677419354, "ppe": 67.41935483870968, "otherNCA": 0, "otherNCL": 0, "currentAssets": 40.38709677419354, "assets": 107.80645161290322, "equity": 107.80645161290325, "shareCapital": 0, "retainedEarnings": 106.90322580645163, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 107.80645161290325, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4043887147335425, "roe": 0.8413461538461539, "roa": 0.841346153846154, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -40.38709677419354, "leverage": -44.7142857142857, "workingCapital": 40.38709677419354, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 45.69354838709676, "balanceCheck": -2.842170943040401e-14, "investedCapital": 67.41935483870968, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 35.08064516129031, "ppe": 73.62903225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": 35.08064516129031, "assets": 108.70967741935482, "equity": 108.70967741935486, "shareCapital": 0, "retainedEarnings": 107.80645161290325, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 108.70967741935486, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2807318467695827, "roe": 0.8343265792610249, "roa": 0.8343265792610253, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -35.08064516129031, "leverage": -38.8392857142857, "workingCapital": 35.08064516129031, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 40.38709677419354, "balanceCheck": -4.263256414560601e-14, "investedCapital": 73.62903225806451, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 29.77419354838709, "ppe": 79.83870967741935, "otherNCA": 0, "otherNCL": 0, "currentAssets": 29.77419354838709, "assets": 109.61290322580643, "equity": 109.61290322580648, "shareCapital": 0, "retainedEarnings": 108.70967741935486, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 109.61290322580648, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.177088807146611, "roe": 0.8274231678486997, "roa": 0.8274231678487, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -29.77419354838709, "leverage": -32.9642857142857, "workingCapital": 29.77419354838709, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 35.08064516129031, "balanceCheck": -4.263256414560601e-14, "investedCapital": 79.83870967741935, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580644, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "capexOut": -2.661290322580644, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580644, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.274193548387096, "cash": 27.499999999999993, "ppe": 82.49999999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 27.499999999999993, "assets": 109.99999999999997, "equity": 110.00000000000003, "shareCapital": 0, "retainedEarnings": 109.61290322580648, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 110.00000000000003, "fcf": -2.274193548387096, "totalCapex": 2.661290322580644, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47690014903129624, "roe": 0.3525264394829608, "roa": 0.352526439482961, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000014, "netDebt": -27.499999999999993, "leverage": -71.04166666666671, "workingCapital": 27.499999999999993, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 29.77419354838709, "balanceCheck": -5.684341886080802e-14, "investedCapital": 82.49999999999999, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.6666666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "capexOut": -3.6666666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.6666666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.1333333333333333, "cash": 24.36666666666666, "ppe": 86.16666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 24.36666666666666, "assets": 110.53333333333332, "equity": 110.53333333333336, "shareCapital": 0, "retainedEarnings": 110.00000000000003, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 110.53333333333336, "fcf": -3.1333333333333333, "totalCapex": 3.6666666666666665, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.632411067193676, "roe": 0.4836759371221281, "roa": 0.48367593712212825, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -24.36666666666666, "leverage": -45.687499999999986, "workingCapital": 24.36666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 27.499999999999993, "balanceCheck": -4.263256414560601e-14, "investedCapital": 86.16666666666666, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 18.883333333333326, "ppe": 92.58333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 18.883333333333326, "assets": 111.46666666666665, "equity": 111.4666666666667, "shareCapital": 0, "retainedEarnings": 110.53333333333336, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 111.4666666666667, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0442890442890442, "roe": 0.8408408408408407, "roa": 0.840840840840841, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -18.883333333333326, "leverage": -20.232142857142847, "workingCapital": 18.883333333333326, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 24.36666666666666, "balanceCheck": -4.263256414560601e-14, "investedCapital": 92.58333333333333, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 13.399999999999991, "ppe": 99, "otherNCA": 0, "otherNCL": 0, "currentAssets": 13.399999999999991, "assets": 112.39999999999999, "equity": 112.40000000000003, "shareCapital": 0, "retainedEarnings": 111.4666666666667, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 112.40000000000003, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9743366681165726, "roe": 0.8338296605122095, "roa": 0.8338296605122096, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -13.399999999999991, "leverage": -14.357142857142847, "workingCapital": 13.399999999999991, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 18.883333333333326, "balanceCheck": -4.263256414560601e-14, "investedCapital": 99, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 7.916666666666658, "ppe": 105.41666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7.916666666666658, "assets": 113.33333333333333, "equity": 113.33333333333337, "shareCapital": 0, "retainedEarnings": 112.40000000000003, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 113.33333333333337, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9131675499388503, "roe": 0.826934435912581, "roa": 0.8269344359125812, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -7.916666666666658, "leverage": -8.482142857142847, "workingCapital": 7.916666666666658, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 13.399999999999991, "balanceCheck": -4.263256414560601e-14, "investedCapital": 105.41666666666667, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.583333333333332, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "capexOut": -4.583333333333332, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.583333333333332, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.9166666666666656, "cash": 3.9999999999999925, "ppe": 110, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3.9999999999999925, "assets": 113.99999999999999, "equity": 114.00000000000004, "shareCapital": 0, "retainedEarnings": 113.33333333333337, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 114.00000000000004, "fcf": -3.9166666666666656, "totalCapex": 4.583333333333332, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6189555125725336, "roe": 0.5865102639296184, "roa": 0.5865102639296186, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -3.9999999999999925, "leverage": -5.999999999999991, "workingCapital": 3.9999999999999925, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 7.916666666666658, "balanceCheck": -5.684341886080802e-14, "investedCapital": 110, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.7741935483870968, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "capexOut": -1.7741935483870968, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.7741935483870968, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5161290322580645, "cash": 2.483870967741928, "ppe": 111.7741935483871, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2.483870967741928, "assets": 114.25806451612902, "equity": 114.25806451612908, "shareCapital": 0, "retainedEarnings": 114.00000000000004, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 114.25806451612908, "fcf": -1.5161290322580645, "totalCapex": 1.7741935483870968, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23272727272727273, "roe": 0.22611644997173533, "roa": 0.22611644997173544, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -2.483870967741928, "leverage": -9.624999999999972, "workingCapital": 2.483870967741928, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 3.9999999999999925, "balanceCheck": -5.684341886080802e-14, "investedCapital": 111.7741935483871, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 2.822580645161298, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 2.822580645161298, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 2.822580645161298, "cashChange": -2.483870967741928, "cash": 0, "ppe": 117.98387096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 117.98387096774194, "equity": 115.1612903225807, "shareCapital": 0, "retainedEarnings": 114.25806451612908, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 117.98387096774199, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7862407862407864, "roe": 0.7874015748031492, "roa": 0.7778317938745747, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 2.822580645161298, "leverage": 3.1250000000000084, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 2.483870967741928, "balanceCheck": -5.684341886080802e-14, "investedCapital": 117.98387096774194, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 8.129032258064523, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 124.19354838709677, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 124.19354838709677, "equity": 116.06451612903231, "shareCapital": 0, "retainedEarnings": 115.1612903225807, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 124.19354838709684, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.745920745920746, "roe": 0.7812499999999998, "roa": 0.745920745920746, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 8.129032258064523, "leverage": 9.000000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -7.105427357601002e-14, "investedCapital": 124.19354838709677, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 13.435483870967749, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 130.40322580645162, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 130.40322580645162, "equity": 116.96774193548393, "shareCapital": 0, "retainedEarnings": 116.06451612903231, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 130.40322580645167, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7095343680709535, "roe": 0.7751937984496121, "roa": 0.7095343680709535, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 13.435483870967749, "leverage": 14.875000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 130.40322580645162, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 18.741935483870975, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 136.61290322580646, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 136.61290322580646, "equity": 117.87096774193554, "shareCapital": 0, "retainedEarnings": 116.96774193548393, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 136.61290322580652, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6765327695560255, "roe": 0.7692307692307689, "roa": 0.6765327695560255, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 18.741935483870975, "leverage": 20.750000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 136.61290322580646, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0.8870967741935445, "dso": 0, "dio": 0, "dpo": 0, "debt": 19.500000000000004, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "capexOut": -0.8870967741935445, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -0.8870967741935445, "debtIssued": 0.7580645161290285, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.7580645161290285, "cashChange": 0, "cash": 0, "ppe": 137.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 137.5, "equity": 118.00000000000006, "shareCapital": 0, "retainedEarnings": 117.87096774193554, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 137.50000000000006, "fcf": -0.7580645161290285, "totalCapex": 0.8870967741935445, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.09414533686378337, "roe": 0.1094091903719911, "roa": 0.09414533686378337, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999903, "netDebt": 19.500000000000004, "leverage": 151.12500000000017, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 137.5, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 2, "growth": 520.0000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 5.5, "dso": 0, "dio": 0, "dpo": 0, "debt": 24.200000000000003, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "capexOut": -5.5, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -5.5, "debtIssued": 4.7, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 4.7, "cashChange": 0, "cash": 0, "ppe": 143, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 143, "equity": 118.80000000000005, "shareCapital": 0, "retainedEarnings": 118.00000000000006, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 143.00000000000006, "fcf": -4.7, "totalCapex": 5.5, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5704099821746881, "roe": 0.6756756756756753, "roa": 0.5704099821746881, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 24.200000000000003, "leverage": 30.250000000000004, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 143, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 2.3333333333333335, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 29.683333333333337, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 149.41666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 149.41666666666666, "equity": 119.73333333333339, "shareCapital": 0, "retainedEarnings": 118.80000000000005, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 149.41666666666674, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6383585066970647, "roe": 0.7825600894354384, "roa": 0.6383585066970647, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 29.683333333333337, "leverage": 31.80357142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 149.41666666666666, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 35.16666666666667, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 155.83333333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 155.83333333333331, "equity": 120.66666666666673, "shareCapital": 0, "retainedEarnings": 119.73333333333339, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 155.8333333333334, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6115206115206115, "roe": 0.7764836383804766, "roa": 0.6115206115206115, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 35.16666666666667, "leverage": 37.67857142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 155.83333333333331, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 40.650000000000006, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 162.24999999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 162.24999999999997, "equity": 121.60000000000007, "shareCapital": 0, "retainedEarnings": 120.66666666666673, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 162.25000000000006, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5868483101912498, "roe": 0.7705008255365984, "roa": 0.5868483101912498, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 40.650000000000006, "leverage": 43.55357142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 162.24999999999997, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0.9999999999999982, "growth": -57.14285714285723, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.7499999999999964, "dso": 0, "dio": 0, "dpo": 0, "debt": 43, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4999999999999991, "grossProfit": 0.4999999999999991, "otherOperatingIncome": 0, "sgaExpense": -0.09999999999999983, "ebitda": 0.3999999999999993, "ebit": 0.3999999999999993, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3999999999999993, "tax": 0, "netIncome": 0.3999999999999993, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3999999999999993, "capexOut": -2.7499999999999964, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.7499999999999964, "debtIssued": 2.349999999999997, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 2.349999999999997, "cashChange": 0, "cash": 0, "ppe": 164.99999999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 164.99999999999997, "equity": 122.00000000000007, "shareCapital": 0, "retainedEarnings": 121.60000000000007, "currentYearNetIncome": 0.3999999999999993, "dividends": 0, "liabilitiesEquity": 165.00000000000006, "fcf": -2.349999999999997, "totalCapex": 2.7499999999999964, "collections": 0.9999999999999982, "suppliers": -0.4999999999999991, "operatingPayments": -0.09999999999999983, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24446142093200876, "roe": 0.32840722495894836, "roa": 0.24446142093200876, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000009, "netDebt": 43, "leverage": 107.50000000000018, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 164.99999999999997, "purchases": 0.4999999999999991, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 1.2903225806451613, "growth": 29.03225806451635, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.5483870967741935, "dso": 0, "dio": 0, "dpo": 0, "debt": 46.03225806451613, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "capexOut": -3.5483870967741935, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.5483870967741935, "debtIssued": 3.032258064516129, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 3.032258064516129, "cashChange": 0, "cash": 0, "ppe": 168.54838709677418, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 168.54838709677418, "equity": 122.51612903225814, "shareCapital": 0, "retainedEarnings": 122.00000000000007, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 168.54838709677426, "fcf": -3.032258064516129, "totalCapex": 3.5483870967741935, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.30947775628626695, "roe": 0.42216358839050105, "roa": 0.30947775628626695, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 46.03225806451613, "leverage": 89.1875, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 168.54838709677418, "purchases": 0.6451612903225806, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 51.33870967741935, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 174.75806451612902, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 174.75806451612902, "equity": 123.41935483870975, "shareCapital": 0, "retainedEarnings": 122.51612903225814, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 174.7580645161291, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.526192154099131, "roe": 0.7345225603357813, "roa": 0.526192154099131, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 51.33870967741935, "leverage": 56.83928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 174.75806451612902, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 56.64516129032258, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 180.96774193548387, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 180.96774193548387, "equity": 124.32258064516137, "shareCapital": 0, "retainedEarnings": 123.41935483870975, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 180.96774193548396, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.507821355701655, "roe": 0.7291666666666663, "roa": 0.507821355701655, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 56.64516129032258, "leverage": 62.7142857142857, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 180.96774193548387, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 61.9516129032258, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 187.17741935483872, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 187.17741935483872, "equity": 125.22580645161298, "shareCapital": 0, "retainedEarnings": 124.32258064516137, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 187.17741935483878, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49069003285870766, "roe": 0.7238883143743533, "roa": 0.49069003285870766, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 61.9516129032258, "leverage": 68.58928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 187.17741935483872, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 5.322580645161288, "dso": 0, "dio": 0, "dpo": 0, "debt": 66.49999999999999, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "capexOut": -5.322580645161288, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -5.322580645161288, "debtIssued": 4.548387096774191, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 4.548387096774191, "cashChange": 0, "cash": 0, "ppe": 192.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 192.5, "equity": 126.00000000000009, "shareCapital": 0, "retainedEarnings": 125.22580645161298, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 192.50000000000006, "fcf": -4.548387096774191, "totalCapex": 5.322580645161288, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40781648258283765, "roe": 0.6163328197226499, "roa": 0.40781648258283765, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.9999999999999, "netDebt": 66.49999999999999, "leverage": 85.89583333333331, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 192.5, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0.3225806451612903, "growth": -83.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0.8870967741935484, "dso": 0, "dio": 0, "dpo": 0, "debt": 67.25806451612902, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "capexOut": -0.8870967741935484, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -0.8870967741935484, "debtIssued": 0.7580645161290323, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.7580645161290323, "cashChange": 0, "cash": 0, "ppe": 193.38709677419354, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 193.38709677419354, "equity": 126.1290322580646, "shareCapital": 0, "retainedEarnings": 126.00000000000009, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 193.38709677419362, "fcf": -0.7580645161290323, "totalCapex": 0.8870967741935484, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.06687565308254964, "roe": 0.10235414534288632, "roa": 0.06687565308254964, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 67.25806451612902, "leverage": 521.25, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 193.38709677419354, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 72.56451612903226, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 199.59677419354838, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 199.59677419354838, "equity": 127.03225806451621, "shareCapital": 0, "retainedEarnings": 126.1290322580646, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 199.59677419354847, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45967576441617075, "roe": 0.7135575942915388, "roa": 0.45967576441617075, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 72.56451612903226, "leverage": 80.33928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 199.59677419354838, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 77.87096774193549, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 205.80645161290323, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 205.80645161290323, "equity": 127.93548387096783, "shareCapital": 0, "retainedEarnings": 127.03225806451621, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 205.80645161290332, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.445593793515019, "roe": 0.7085020242914976, "roa": 0.445593793515019, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 77.87096774193549, "leverage": 86.21428571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 205.80645161290323, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 83.17741935483872, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 212.01612903225808, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 212.01612903225808, "equity": 128.83870967741944, "shareCapital": 0, "retainedEarnings": 127.93548387096783, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 212.01612903225816, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4323489673808145, "roe": 0.703517587939698, "roa": 0.4323489673808145, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 83.17741935483872, "leverage": 92.08928571428572, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 212.01612903225808, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 88.48387096774195, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 218.22580645161293, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 218.22580645161293, "equity": 129.74193548387106, "shareCapital": 0, "retainedEarnings": 128.83870967741944, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 218.225806451613, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.41986879100281166, "roe": 0.6986027944111772, "roa": 0.41986879100281166, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 88.48387096774195, "leverage": 97.96428571428572, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 218.22580645161293, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.774193548387096, "dso": 0, "dio": 0, "dpo": 0, "debt": 90.00000000000001, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "capexOut": -1.774193548387096, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.774193548387096, "debtIssued": 1.516129032258064, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 1.516129032258064, "cashChange": 0, "cash": 0, "ppe": 220.00000000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 220.00000000000003, "equity": 130.00000000000009, "shareCapital": 0, "retainedEarnings": 129.74193548387106, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 220.0000000000001, "fcf": -1.516129032258064, "totalCapex": 1.774193548387096, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11777695988222293, "roe": 0.1987083954297066, "roa": 0.11777695988222293, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000014, "netDebt": 90.00000000000001, "leverage": 348.75000000000034, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 220.00000000000003, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.583333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 93.91666666666669, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666669, "ebitda": 0.6666666666666667, "ebit": 0.6666666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666667, "tax": 0, "netIncome": 0.6666666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666667, "capexOut": -4.583333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.583333333333333, "debtIssued": 3.916666666666666, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 3.916666666666666, "cashChange": 0, "cash": 0, "ppe": 224.58333333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 224.58333333333337, "equity": 130.66666666666674, "shareCapital": 0, "retainedEarnings": 130.00000000000009, "currentYearNetIncome": 0.6666666666666667, "dividends": 0, "liabilitiesEquity": 224.58333333333343, "fcf": -3.916666666666666, "totalCapex": 4.583333333333333, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666669, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2999062792877226, "roe": 0.5115089514066493, "roa": 0.2999062792877226, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 93.91666666666669, "leverage": 140.875, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 224.58333333333337, "purchases": 0.8333333333333334, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 2.3333333333333335, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 99.40000000000002, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 231.00000000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 231.00000000000003, "equity": 131.60000000000008, "shareCapital": 0, "retainedEarnings": 130.66666666666674, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 231.0000000000001, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40973111395646605, "roe": 0.7117437722419925, "roa": 0.40973111395646605, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 99.40000000000002, "leverage": 106.50000000000001, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 231.00000000000003, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0.5999999999999801, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.5999999999999801, "cashChange": -4.883333333333353, "cash": -4.883333333333353, "ppe": 237.41666666666669, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4.883333333333353, "assets": 232.53333333333333, "equity": 132.53333333333342, "shareCapital": 0, "retainedEarnings": 131.60000000000008, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 232.53333333333342, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.398505603985056, "roe": 0.7067137809187275, "roa": 0.402703868833597, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 104.88333333333335, "leverage": 112.37500000000001, "workingCapital": -4.883333333333353, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 237.41666666666669, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -10.366666666666687, "ppe": 243.83333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.366666666666687, "assets": 233.46666666666667, "equity": 133.46666666666675, "shareCapital": 0, "retainedEarnings": 132.53333333333342, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 233.46666666666675, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3878787878787879, "roe": 0.7017543859649119, "roa": 0.40057224606580827, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 110.36666666666669, "leverage": 118.25000000000003, "workingCapital": -10.366666666666687, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -4.883333333333353, "balanceCheck": -8.526512829121202e-14, "investedCapital": 243.83333333333334, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714292, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.6666666666666643, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333322, "ebitda": 0.5333333333333329, "ebit": 0.5333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333329, "tax": 0, "netIncome": 0.5333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333329, "capexOut": -3.6666666666666643, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.6666666666666643, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.1333333333333315, "cash": -13.500000000000018, "ppe": 247.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13.500000000000018, "assets": 233.99999999999997, "equity": 134.00000000000009, "shareCapital": 0, "retainedEarnings": 133.46666666666675, "currentYearNetIncome": 0.5333333333333329, "dividends": 0, "liabilitiesEquity": 234.00000000000009, "fcf": -3.1333333333333315, "totalCapex": 3.6666666666666643, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.13333333333333322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.21709633649932136, "roe": 0.3988035892323025, "roa": 0.22818026240730158, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000006, "netDebt": 113.50000000000001, "leverage": 212.8125000000002, "workingCapital": -13.500000000000018, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.366666666666687, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 247.5, "purchases": 0.6666666666666661, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580645, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "capexOut": -2.661290322580645, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580645, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.2741935483870965, "cash": -15.774193548387114, "ppe": 250.16129032258064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.774193548387114, "assets": 234.38709677419354, "equity": 134.38709677419362, "shareCapital": 0, "retainedEarnings": 134.00000000000009, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 234.38709677419362, "fcf": -2.2741935483870965, "totalCapex": 2.661290322580645, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15556635877491493, "roe": 0.28846153846153827, "roa": 0.1652892561983471, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 115.77419354838712, "leverage": 299.08333333333337, "workingCapital": -15.774193548387114, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -13.500000000000018, "balanceCheck": -8.526512829121202e-14, "investedCapital": 250.16129032258064, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -21.08064516129034, "ppe": 256.3709677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.08064516129034, "assets": 235.29032258064515, "equity": 135.29032258064524, "shareCapital": 0, "retainedEarnings": 134.38709677419362, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 235.29032258064524, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35663110969590833, "roe": 0.6698564593301432, "roa": 0.3846153846153847, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 121.08064516129033, "leverage": 134.05357142857142, "workingCapital": -21.08064516129034, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.774193548387114, "balanceCheck": -8.526512829121202e-14, "investedCapital": 256.3709677419355, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -26.387096774193566, "ppe": 262.5806451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26.387096774193566, "assets": 236.19354838709674, "equity": 136.19354838709685, "shareCapital": 0, "retainedEarnings": 135.29032258064524, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 236.19354838709685, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3480963480963481, "roe": 0.665399239543726, "roa": 0.38314176245210735, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 126.38709677419357, "leverage": 139.92857142857144, "workingCapital": -26.387096774193566, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.08064516129034, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 262.5806451612903, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -31.69354838709679, "ppe": 268.7903225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.69354838709679, "assets": 237.09677419354833, "equity": 137.09677419354847, "shareCapital": 0, "retainedEarnings": 136.19354838709685, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 237.09677419354847, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3399605402944302, "roe": 0.6610009442870629, "roa": 0.38167938931297724, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 131.6935483870968, "leverage": 145.80357142857144, "workingCapital": -31.69354838709679, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -26.387096774193566, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 268.7903225806451, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354836, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "capexOut": -6.209677419354836, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354836, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903223, "cash": -37.000000000000014, "ppe": 274.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37.000000000000014, "assets": 237.99999999999994, "equity": 138.00000000000009, "shareCapital": 0, "retainedEarnings": 137.09677419354847, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 238.00000000000009, "fcf": -5.306451612903223, "totalCapex": 6.209677419354836, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3321963517722082, "roe": 0.6566604127579734, "roa": 0.38022813688212925, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999991, "netDebt": 137, "leverage": 151.67857142857144, "workingCapital": -37.000000000000014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.69354838709679, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 274.99999999999994, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 2.3333333333333335, "growth": 3.3333333333333437, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -42.48333333333335, "ppe": 281.41666666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42.48333333333335, "assets": 238.93333333333328, "equity": 138.93333333333342, "shareCapital": 0, "retainedEarnings": 138.00000000000009, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 238.93333333333342, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3354800059907145, "roe": 0.674049109292248, "roa": 0.391389432485323, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 142.48333333333335, "leverage": 152.6607142857143, "workingCapital": -42.48333333333335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -37.000000000000014, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 281.41666666666663, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -47.96666666666668, "ppe": 287.8333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.96666666666668, "assets": 239.86666666666662, "equity": 139.86666666666676, "shareCapital": 0, "retainedEarnings": 138.93333333333342, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 239.86666666666676, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3279168496559801, "roe": 0.6695361071257767, "roa": 0.3898635477582847, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 147.9666666666667, "leverage": 158.5357142857143, "workingCapital": -47.96666666666668, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -42.48333333333335, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 287.8333333333333, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -53.45000000000002, "ppe": 294.25, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53.45000000000002, "assets": 240.79999999999998, "equity": 140.8000000000001, "shareCapital": 0, "retainedEarnings": 139.86666666666676, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 240.8000000000001, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.32068718682891917, "roe": 0.6650831353919235, "roa": 0.38834951456310685, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 153.45000000000002, "leverage": 164.4107142857143, "workingCapital": -53.45000000000002, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.96666666666668, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 294.25, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -58.93333333333335, "ppe": 300.6666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58.93333333333335, "assets": 241.73333333333335, "equity": 141.73333333333343, "shareCapital": 0, "retainedEarnings": 140.8000000000001, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 241.73333333333343, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.31376943549516734, "roe": 0.660689004247286, "roa": 0.3868471953578337, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 158.93333333333334, "leverage": 170.28571428571428, "workingCapital": -58.93333333333335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -53.45000000000002, "balanceCheck": -8.526512829121202e-14, "investedCapital": 300.6666666666667, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0.6666666666666661, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.8333333333333321, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.33333333333333304, "grossProfit": 0.33333333333333304, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666661, "ebitda": 0.26666666666666644, "ebit": 0.26666666666666644, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666644, "tax": 0, "netIncome": 0.26666666666666644, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666644, "capexOut": -1.8333333333333321, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.8333333333333321, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5666666666666658, "cash": -60.500000000000014, "ppe": 302.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60.500000000000014, "assets": 242, "equity": 142.0000000000001, "shareCapital": 0, "retainedEarnings": 141.73333333333343, "currentYearNetIncome": 0.26666666666666644, "dividends": 0, "liabilitiesEquity": 242.0000000000001, "fcf": -1.5666666666666658, "totalCapex": 1.8333333333333321, "collections": 0.6666666666666661, "suppliers": -0.33333333333333304, "operatingPayments": -0.06666666666666661, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08842221608179046, "roe": 0.18796992481202976, "roa": 0.11025358324145525, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000006, "netDebt": 160.5, "leverage": 601.8750000000005, "workingCapital": -60.500000000000014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -58.93333333333335, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 302.5, "purchases": 0.33333333333333304, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1.6129032258064515, "growth": 141.93548387096791, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.435483870967742, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "capexOut": -4.435483870967742, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.435483870967742, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.7903225806451615, "cash": -64.29032258064518, "ppe": 306.93548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64.29032258064518, "assets": 242.64516129032256, "equity": 142.6451612903227, "shareCapital": 0, "retainedEarnings": 142.0000000000001, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 242.6451612903227, "fcf": -3.7903225806451615, "totalCapex": 4.435483870967742, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.21172422919147807, "roe": 0.4533091568449679, "roa": 0.26624068157614483, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 164.29032258064518, "leverage": 254.65000000000003, "workingCapital": -64.29032258064518, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -60.500000000000014, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 306.93548387096774, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -69.59677419354841, "ppe": 313.14516129032256, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69.59677419354841, "assets": 243.54838709677415, "equity": 143.54838709677432, "shareCapital": 0, "retainedEarnings": 142.6451612903227, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 243.54838709677432, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29132526986604246, "roe": 0.6311992786293953, "roa": 0.37154989384288756, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 169.5967741935484, "leverage": 187.76785714285717, "workingCapital": -69.59677419354841, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -64.29032258064518, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 313.14516129032256, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -74.90322580645164, "ppe": 319.3548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74.90322580645164, "assets": 244.45161290322574, "equity": 144.45161290322594, "shareCapital": 0, "retainedEarnings": 143.54838709677432, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 244.45161290322594, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28560499808746653, "roe": 0.6272401433691752, "roa": 0.3701745108408251, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 174.90322580645164, "leverage": 193.64285714285717, "workingCapital": -74.90322580645164, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -69.59677419354841, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 319.3548387096774, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -80.20967741935488, "ppe": 325.5645161290322, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.20967741935488, "assets": 245.35483870967732, "equity": 145.35483870967755, "shareCapital": 0, "retainedEarnings": 144.45161290322594, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 245.35483870967755, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28010503938977127, "roe": 0.623330365093499, "roa": 0.3688092729188621, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 180.20967741935488, "leverage": 199.51785714285717, "workingCapital": -80.20967741935488, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -74.90322580645164, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 325.5645161290322, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.43548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "capexOut": -4.43548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.43548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.7903225806451593, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 145.35483870967755, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -3.7903225806451593, "totalCapex": 4.43548387096774, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.1968261778816583, "roe": 0.4428697962798934, "roa": 0.2626050420168069, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999983, "netDebt": 184.00000000000003, "leverage": 285.2, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.20967741935488, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 0.6451612903225806, "growth": -60.00000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": -83.74193548387099, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83.74193548387099, "assets": 246.25806451612897, "equity": 146.25806451612917, "shareCapital": 0, "retainedEarnings": 146.00000000000014, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 246.25806451612917, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.17660044150110357, "roa": 0.10484927916120579, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 183.74193548387098, "leverage": 712, "workingCapital": -83.74193548387099, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -82.83870967741937, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -82.83870967741937, "assets": 247.16129032258056, "equity": 147.16129032258078, "shareCapital": 0, "retainedEarnings": 146.25806451612917, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 247.16129032258078, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6156552330694804, "roa": 0.3661087866108788, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 182.8387096774194, "leverage": 202.42857142857144, "workingCapital": -82.83870967741937, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -83.74193548387099, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -81.93548387096776, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81.93548387096776, "assets": 248.0645161290322, "equity": 148.0645161290324, "shareCapital": 0, "retainedEarnings": 147.16129032258078, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 248.0645161290324, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6118881118881114, "roa": 0.36477331943720703, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 181.93548387096774, "leverage": 201.42857142857142, "workingCapital": -81.93548387096776, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -82.83870967741937, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -81.03225806451614, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81.03225806451614, "assets": 248.9677419354838, "equity": 148.967741935484, "shareCapital": 0, "retainedEarnings": 148.0645161290324, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 248.967741935484, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6081668114682879, "roa": 0.3634475597092421, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 181.03225806451616, "leverage": 200.42857142857144, "workingCapital": -81.03225806451614, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -81.93548387096776, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -80.12903225806453, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.12903225806453, "assets": 249.87096774193543, "equity": 149.87096774193563, "shareCapital": 0, "retainedEarnings": 148.967741935484, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 249.87096774193563, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6044905008635574, "roa": 0.3621314019658563, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 180.1290322580645, "leverage": 199.42857142857142, "workingCapital": -80.12903225806453, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -81.03225806451614, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": -80.00000000000001, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.00000000000001, "assets": 249.99999999999994, "equity": 150.00000000000014, "shareCapital": 0, "retainedEarnings": 149.87096774193563, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 250.00000000000014, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.0860585197934594, "roa": 0.05162622612287038, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 180, "leverage": 1395.0000000000011, "workingCapital": -80.00000000000001, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.12903225806453, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 2.0689655172413794, "growth": 541.3793103448282, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.0344827586206897, "grossProfit": 1.0344827586206897, "otherOperatingIncome": 0, "sgaExpense": -0.20689655172413793, "ebitda": 0.8275862068965518, "ebit": 0.8275862068965518, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8275862068965518, "tax": 0, "netIncome": 0.8275862068965518, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8275862068965518, "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": 0.8275862068965518, "cash": -79.17241379310346, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79.17241379310346, "assets": 250.82758620689648, "equity": 150.82758620689668, "shareCapital": 0, "retainedEarnings": 150.00000000000014, "currentYearNetIncome": 0.8275862068965518, "dividends": 0, "liabilitiesEquity": 250.82758620689668, "fcf": 0.8275862068965518, "totalCapex": 0, "collections": 2.0689655172413794, "suppliers": -1.0344827586206897, "operatingPayments": -0.20689655172413793, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2507836990595612, "roe": 0.5502063273727643, "roa": 0.33048746901679993, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 179.17241379310346, "leverage": 216.5, "workingCapital": -79.17241379310346, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.00000000000001, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.0344827586206897, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 2.413793103448276, "growth": 16.66666666666665, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -78.20689655172414, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -78.20689655172414, "assets": 251.79310344827582, "equity": 151.79310344827599, "shareCapital": 0, "retainedEarnings": 150.82758620689668, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 251.79310344827599, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6381039197812209, "roa": 0.3841931942919869, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 178.20689655172413, "leverage": 184.57142857142858, "workingCapital": -78.20689655172414, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -79.17241379310346, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 2.413793103448276, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -77.24137931034483, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77.24137931034483, "assets": 252.75862068965512, "equity": 152.7586206896553, "shareCapital": 0, "retainedEarnings": 151.79310344827599, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 252.7586206896553, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6340579710144922, "roa": 0.38272279934390385, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 177.24137931034483, "leverage": 183.57142857142858, "workingCapital": -77.24137931034483, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -78.20689655172414, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 2.413793103448276, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -76.27586206896551, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76.27586206896551, "assets": 253.72413793103442, "equity": 153.7241379310346, "shareCapital": 0, "retainedEarnings": 152.7586206896553, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 253.7241379310346, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6300630063006295, "roa": 0.3812636165577343, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 176.27586206896552, "leverage": 182.57142857142858, "workingCapital": -76.27586206896551, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -77.24137931034483, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 0.6896551724137936, "growth": -71.4285714285714, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3448275862068968, "grossProfit": 0.3448275862068968, "otherOperatingIncome": 0, "sgaExpense": -0.06896551724137936, "ebitda": 0.27586206896551746, "ebit": 0.27586206896551746, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.27586206896551746, "tax": 0, "netIncome": 0.27586206896551746, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.27586206896551746, "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": 0.27586206896551746, "cash": -75.99999999999999, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75.99999999999999, "assets": 253.99999999999994, "equity": 154.0000000000001, "shareCapital": 0, "retainedEarnings": 153.7241379310346, "currentYearNetIncome": 0.27586206896551746, "dividends": 0, "liabilitiesEquity": 254.0000000000001, "fcf": 0.27586206896551746, "totalCapex": 0, "collections": 0.6896551724137936, "suppliers": -0.3448275862068968, "operatingPayments": -0.06896551724137936, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08359456635318713, "roe": 0.17929179740026896, "roa": 0.1086661233360501, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 176, "leverage": 637.9999999999995, "workingCapital": -75.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -76.27586206896551, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3448275862068968, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 1.6129032258064515, "growth": 133.87096774193532, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": -75.35483870967741, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75.35483870967741, "assets": 254.64516129032253, "equity": 154.6451612903227, "shareCapital": 0, "retainedEarnings": 154.0000000000001, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 254.6451612903227, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.41806020066889604, "roa": 0.2536783358701168, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 175.3548387096774, "leverage": 271.8, "workingCapital": -75.35483870967741, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -75.99999999999999, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -74.4516129032258, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74.4516129032258, "assets": 255.54838709677415, "equity": 155.54838709677432, "shareCapital": 0, "retainedEarnings": 154.6451612903227, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 255.54838709677432, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5823627287853573, "roa": 0.35407182599898845, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 174.4516129032258, "leverage": 193.1428571428571, "workingCapital": -74.4516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -75.35483870967741, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -73.54838709677418, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -73.54838709677418, "assets": 256.45161290322574, "equity": 156.45161290322594, "shareCapital": 0, "retainedEarnings": 155.54838709677432, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 256.45161290322596, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5789909015715464, "roa": 0.3528225806451614, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 173.54838709677418, "leverage": 192.1428571428571, "workingCapital": -73.54838709677418, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -74.4516129032258, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -72.64516129032256, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72.64516129032256, "assets": 257.3548387096774, "equity": 157.35483870967755, "shareCapital": 0, "retainedEarnings": 156.45161290322594, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 257.35483870967755, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5756578947368416, "roa": 0.35158211953792073, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 172.64516129032256, "leverage": 191.1428571428571, "workingCapital": -72.64516129032256, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -73.54838709677418, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "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": 0.6451612903225807, "cash": -71.99999999999999, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71.99999999999999, "assets": 257.99999999999994, "equity": 158.00000000000014, "shareCapital": 0, "retainedEarnings": 157.35483870967755, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 258.0000000000001, "fcf": 0.6451612903225807, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.4091653027823238, "roa": 0.25037556334501765, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 172, "leverage": 266.59999999999997, "workingCapital": -71.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -72.64516129032256, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 0.6666666666666666, "growth": -58.66666666666668, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3333333333333333, "grossProfit": 0.3333333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666667, "ebitda": 0.26666666666666666, "ebit": 0.26666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666666, "tax": 0, "netIncome": 0.26666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666666, "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": 0.26666666666666666, "cash": -71.73333333333332, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71.73333333333332, "assets": 258.26666666666665, "equity": 158.26666666666682, "shareCapital": 0, "retainedEarnings": 158.00000000000014, "currentYearNetIncome": 0.26666666666666666, "dividends": 0, "liabilitiesEquity": 258.2666666666668, "fcf": 0.26666666666666666, "totalCapex": 0, "collections": 0.6666666666666666, "suppliers": -0.3333333333333333, "operatingPayments": -0.06666666666666667, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08080808080808081, "roe": 0.16863406408094417, "roa": 0.10330578512396695, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 171.73333333333332, "leverage": 644, "workingCapital": -71.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -71.99999999999999, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3333333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 2.3333333333333335, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -70.79999999999998, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70.79999999999998, "assets": 259.19999999999993, "equity": 159.20000000000016, "shareCapital": 0, "retainedEarnings": 158.26666666666682, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 259.20000000000016, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5879882402351947, "roa": 0.3607317701623293, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 170.79999999999998, "leverage": 182.99999999999997, "workingCapital": -70.79999999999998, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -71.73333333333332, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -69.86666666666665, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69.86666666666665, "assets": 260.1333333333333, "equity": 160.1333333333335, "shareCapital": 0, "retainedEarnings": 159.20000000000016, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 260.1333333333335, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5845511482254692, "roa": 0.35943517329910146, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 169.86666666666665, "leverage": 181.99999999999997, "workingCapital": -69.86666666666665, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -70.79999999999998, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -68.93333333333331, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -68.93333333333331, "assets": 261.0666666666666, "equity": 161.06666666666683, "shareCapital": 0, "retainedEarnings": 160.1333333333335, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 261.06666666666683, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5811540058115395, "roa": 0.35814786390381176, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 168.9333333333333, "leverage": 180.99999999999997, "workingCapital": -68.93333333333331, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -69.86666666666665, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 2.333333333333332, "growth": -5.551115123125783e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.166666666666666, "grossProfit": 1.166666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333323, "ebitda": 0.9333333333333329, "ebit": 0.9333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333329, "tax": 0, "netIncome": 0.9333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333329, "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": 0.9333333333333329, "cash": -67.99999999999997, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67.99999999999997, "assets": 262, "equity": 162.00000000000017, "shareCapital": 0, "retainedEarnings": 161.06666666666683, "currentYearNetIncome": 0.9333333333333329, "dividends": 0, "liabilitiesEquity": 262.00000000000017, "fcf": 0.9333333333333329, "totalCapex": 0, "collections": 2.333333333333332, "suppliers": -1.166666666666666, "operatingPayments": -0.23333333333333323, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28282828282828276, "roe": 0.5777961205117613, "roa": 0.35686974254397136, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 167.99999999999997, "leverage": 180.00000000000006, "workingCapital": -67.99999999999997, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -68.93333333333331, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.166666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 2.2580645161290325, "growth": -3.225806451612845, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -67.09677419354836, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67.09677419354836, "assets": 262.9032258064516, "equity": 162.9032258064518, "shareCapital": 0, "retainedEarnings": 162.00000000000017, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 262.9032258064518, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5559968228752974, "roa": 0.34414945919370704, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 167.09677419354836, "leverage": 184.99999999999994, "workingCapital": -67.09677419354836, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -67.99999999999997, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -66.19354838709674, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -66.19354838709674, "assets": 263.8064516129032, "equity": 163.8064516129034, "shareCapital": 0, "retainedEarnings": 162.9032258064518, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 263.8064516129034, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5529225908372822, "roa": 0.3429691327780501, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 166.19354838709674, "leverage": 183.99999999999994, "workingCapital": -66.19354838709674, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -67.09677419354836, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -65.29032258064512, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65.29032258064512, "assets": 264.7096774193548, "equity": 164.70967741935502, "shareCapital": 0, "retainedEarnings": 163.8064516129034, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 264.709677419355, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5498821681068338, "roa": 0.34179687500000006, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 165.29032258064512, "leverage": 182.99999999999994, "workingCapital": -65.29032258064512, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -66.19354838709674, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -64.38709677419351, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64.38709677419351, "assets": 265.61290322580646, "equity": 165.61290322580663, "shareCapital": 0, "retainedEarnings": 164.70967741935502, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 265.61290322580663, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5468749999999994, "roa": 0.3406326034063261, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 164.3870967741935, "leverage": 181.99999999999994, "workingCapital": -64.38709677419351, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -65.29032258064512, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": -63.99999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63.99999999999996, "assets": 266, "equity": 166.00000000000017, "shareCapital": 0, "retainedEarnings": 165.61290322580663, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 266.00000000000017, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.2334630350194548, "roa": 0.14563106796116493, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 163.99999999999994, "leverage": 423.6666666666669, "workingCapital": -63.99999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -64.38709677419351, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "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": 0.5333333333333333, "cash": -63.466666666666626, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63.466666666666626, "assets": 266.5333333333333, "equity": 166.5333333333335, "shareCapital": 0, "retainedEarnings": 166.00000000000017, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 266.53333333333353, "fcf": 0.5333333333333333, "totalCapex": 0, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616163, "roe": 0.3207698476343221, "roa": 0.20030045067601404, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 163.46666666666664, "leverage": 306.49999999999994, "workingCapital": -63.466666666666626, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -63.99999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -62.533333333333296, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -62.533333333333296, "assets": 267.46666666666664, "equity": 167.46666666666684, "shareCapital": 0, "retainedEarnings": 166.5333333333335, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 267.4666666666668, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5588822355289416, "roa": 0.3495630461922597, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 162.5333333333333, "leverage": 174.1428571428571, "workingCapital": -62.533333333333296, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -63.466666666666626, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -61.599999999999966, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -61.599999999999966, "assets": 268.4, "equity": 168.40000000000018, "shareCapital": 0, "retainedEarnings": 167.46666666666684, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 268.4000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5557761016276295, "roa": 0.34834535954217477, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 161.59999999999997, "leverage": 173.1428571428571, "workingCapital": -61.599999999999966, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -62.533333333333296, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -60.666666666666636, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60.666666666666636, "assets": 269.3333333333333, "equity": 169.3333333333335, "shareCapital": 0, "retainedEarnings": 168.40000000000018, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 269.3333333333335, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5527043031977886, "roa": 0.3471361269526407, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 160.66666666666663, "leverage": 172.1428571428571, "workingCapital": -60.666666666666636, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -61.599999999999966, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "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": 0.6666666666666664, "cash": -59.99999999999997, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59.99999999999997, "assets": 270, "equity": 170.00000000000017, "shareCapital": 0, "retainedEarnings": 169.3333333333335, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 270.00000000000017, "fcf": 0.6666666666666664, "totalCapex": 0, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.202020202020202, "roe": 0.3929273084479366, "roa": 0.24721878862793567, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 159.99999999999997, "leverage": 240.00000000000006, "workingCapital": -59.99999999999997, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -60.666666666666636, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": -59.74193548387094, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59.74193548387094, "assets": 270.258064516129, "equity": 170.2580645161292, "shareCapital": 0, "retainedEarnings": 170.00000000000017, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 270.2580645161292, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.15168752370117541, "roa": 0.09553379508000956, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 159.74193548387095, "leverage": 618.9999999999999, "workingCapital": -59.74193548387094, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -59.99999999999997, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -58.838709677419324, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58.838709677419324, "assets": 271.1612903225806, "equity": 171.1612903225808, "shareCapital": 0, "retainedEarnings": 170.2580645161292, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 271.16129032258084, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5291005291005287, "roa": 0.33365109628217354, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 158.83870967741933, "leverage": 175.8571428571428, "workingCapital": -58.838709677419324, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -59.74193548387094, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -57.93548387096771, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57.93548387096771, "assets": 272.06451612903226, "equity": 172.06451612903243, "shareCapital": 0, "retainedEarnings": 171.1612903225808, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 272.0645161290324, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5263157894736836, "roa": 0.33254156769596205, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 157.93548387096772, "leverage": 174.8571428571428, "workingCapital": -57.93548387096771, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -58.838709677419324, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -57.03225806451609, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57.03225806451609, "assets": 272.96774193548384, "equity": 172.96774193548404, "shareCapital": 0, "retainedEarnings": 172.06451612903243, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 272.967741935484, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5235602094240833, "roa": 0.331439393939394, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 157.0322580645161, "leverage": 173.8571428571428, "workingCapital": -57.03225806451609, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -57.93548387096771, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -56.12903225806448, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56.12903225806448, "assets": 273.8709677419355, "equity": 173.87096774193566, "shareCapital": 0, "retainedEarnings": 172.96774193548404, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 273.87096774193566, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5208333333333328, "roa": 0.3303445021236433, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 156.12903225806448, "leverage": 172.8571428571428, "workingCapital": -56.12903225806448, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -57.03225806451609, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": -55.99999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55.99999999999996, "assets": 274, "equity": 174.00000000000017, "shareCapital": 0, "retainedEarnings": 173.87096774193566, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 274.00000000000017, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.07418397626112745, "roa": 0.047103155911446024, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 155.99999999999994, "leverage": 1209.0000000000007, "workingCapital": -55.99999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -56.12903225806448, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 1.935483870967742, "growth": 500.0000000000005, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -55.22580645161286, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55.22580645161286, "assets": 274.7741935483871, "equity": 174.77419354838727, "shareCapital": 0, "retainedEarnings": 174.00000000000017, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 274.7741935483873, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.4439511653718087, "roa": 0.28215377380672463, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 155.22580645161287, "leverage": 200.49999999999997, "workingCapital": -55.22580645161286, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -55.99999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -54.322580645161246, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54.322580645161246, "assets": 275.6774193548387, "equity": 175.6774193548389, "shareCapital": 0, "retainedEarnings": 174.77419354838727, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 275.6774193548389, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5154639175257727, "roa": 0.32817627754336615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 154.32258064516125, "leverage": 170.8571428571428, "workingCapital": -54.322580645161246, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -55.22580645161286, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -53.41935483870963, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53.41935483870963, "assets": 276.5806451612903, "equity": 176.5806451612905, "shareCapital": 0, "retainedEarnings": 175.6774193548389, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 276.5806451612905, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5128205128205123, "roa": 0.3271028037383178, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 153.41935483870964, "leverage": 169.8571428571428, "workingCapital": -53.41935483870963, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -54.322580645161246, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -52.516129032258014, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52.516129032258014, "assets": 277.48387096774195, "equity": 177.48387096774212, "shareCapital": 0, "retainedEarnings": 176.5806451612905, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 277.4838709677421, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5102040816326525, "roa": 0.3260363297624593, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 152.51612903225802, "leverage": 168.8571428571428, "workingCapital": -52.516129032258014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -53.41935483870963, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 1.290322580645162, "growth": -42.85714285714284, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451618, "ebitda": 0.5161290322580647, "ebit": 0.5161290322580647, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580647, "tax": 0, "netIncome": 0.5161290322580647, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580647, "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": 0.5161290322580647, "cash": -51.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51.99999999999995, "assets": 278, "equity": 178.0000000000002, "shareCapital": 0, "retainedEarnings": 177.48387096774212, "currentYearNetIncome": 0.5161290322580647, "dividends": 0, "liabilitiesEquity": 278.0000000000002, "fcf": 0.5161290322580647, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451618, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789842, "roe": 0.29038112522686005, "roa": 0.1858304297328688, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 151.99999999999994, "leverage": 294.4999999999998, "workingCapital": -51.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -52.516129032258014, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.645161290322581, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 1, "growth": -22.500000000000043, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5, "grossProfit": 0.5, "otherOperatingIncome": 0, "sgaExpense": -0.1, "ebitda": 0.4, "ebit": 0.4, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4, "tax": 0, "netIncome": 0.4, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4, "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": 0.4, "cash": -51.59999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51.59999999999995, "assets": 278.4, "equity": 178.4000000000002, "shareCapital": 0, "retainedEarnings": 178.0000000000002, "currentYearNetIncome": 0.4, "dividends": 0, "liabilitiesEquity": 278.4000000000002, "fcf": 0.4, "totalCapex": 0, "collections": 1, "suppliers": -0.5, "operatingPayments": -0.1, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12121212121212123, "roe": 0.22446689113355756, "roa": 0.14378145219266716, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 151.59999999999997, "leverage": 378.9999999999999, "workingCapital": -51.59999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -51.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.5, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 2.3333333333333335, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -50.66666666666662, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -50.66666666666662, "assets": 279.3333333333333, "equity": 179.33333333333354, "shareCapital": 0, "retainedEarnings": 178.4000000000002, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 279.33333333333354, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5218039508013411, "roa": 0.33468802295003586, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 150.66666666666663, "leverage": 161.4285714285714, "workingCapital": -50.66666666666662, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -51.59999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -49.73333333333329, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49.73333333333329, "assets": 280.26666666666665, "equity": 180.26666666666688, "shareCapital": 0, "retainedEarnings": 179.33333333333354, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 280.2666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5190952910641448, "roa": 0.3335715987610198, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 149.7333333333333, "leverage": 160.4285714285714, "workingCapital": -49.73333333333329, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -50.66666666666662, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -48.79999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48.79999999999996, "assets": 281.2, "equity": 181.20000000000022, "shareCapital": 0, "retainedEarnings": 180.26666666666688, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 281.2000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5164146071560304, "roa": 0.33246259795772976, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 148.79999999999995, "leverage": 159.4285714285714, "workingCapital": -48.79999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -49.73333333333329, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 2, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": -47.999999999999964, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.999999999999964, "assets": 282, "equity": 182.00000000000023, "shareCapital": 0, "retainedEarnings": 181.20000000000022, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 282.0000000000002, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24242424242424246, "roe": 0.440528634361233, "roa": 0.2840909090909091, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 147.99999999999997, "leverage": 184.99999999999994, "workingCapital": -47.999999999999964, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -48.79999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 0.3225806451612903, "growth": -83.87096774193549, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": -47.870967741935445, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.870967741935445, "assets": 282.1290322580645, "equity": 182.12903225806474, "shareCapital": 0, "retainedEarnings": 182.00000000000023, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 282.12903225806474, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197459, "roe": 0.07087172218284894, "roa": 0.045745654162854525, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 147.87096774193543, "leverage": 1145.9999999999995, "workingCapital": -47.870967741935445, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.999999999999964, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -46.96774193548383, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46.96774193548383, "assets": 283.0322580645161, "equity": 183.03225806451636, "shareCapital": 0, "retainedEarnings": 182.12903225806474, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 283.0322580645163, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.49469964664310906, "roa": 0.31963470319634707, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 146.96774193548384, "leverage": 162.71428571428567, "workingCapital": -46.96774193548383, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.870967741935445, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -46.064516129032214, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46.064516129032214, "assets": 283.93548387096774, "equity": 183.93548387096797, "shareCapital": 0, "retainedEarnings": 183.03225806451636, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 283.93548387096797, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.49226441631504864, "roa": 0.3186162949476559, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 146.0645161290322, "leverage": 161.71428571428564, "workingCapital": -46.064516129032214, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -46.96774193548383, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -45.1612903225806, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45.1612903225806, "assets": 284.83870967741933, "equity": 184.8387096774196, "shareCapital": 0, "retainedEarnings": 183.93548387096797, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 284.8387096774196, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.48985304408677344, "roa": 0.31760435571687845, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 145.1612903225806, "leverage": 160.71428571428567, "workingCapital": -45.1612903225806, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -46.064516129032214, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -44.25806451612898, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44.25806451612898, "assets": 285.741935483871, "equity": 185.7419354838712, "shareCapital": 0, "retainedEarnings": 184.8387096774196, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 285.7419354838712, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.48746518105849523, "roa": 0.3165988240615107, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 144.25806451612897, "leverage": 159.71428571428564, "workingCapital": -44.25806451612898, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -45.1612903225806, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": -43.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43.99999999999995, "assets": 286, "equity": 186.00000000000023, "shareCapital": 0, "retainedEarnings": 185.7419354838712, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 286.0000000000002, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394911, "roe": 0.13884068031933325, "roa": 0.09027307605506649, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 143.99999999999994, "leverage": 558.0000000000002, "workingCapital": -43.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -44.25806451612898, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666669, "ebitda": 0.6666666666666667, "ebit": 0.6666666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666667, "tax": 0, "netIncome": 0.6666666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666667, "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": 0.6666666666666667, "cash": -43.333333333333286, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43.333333333333286, "assets": 286.66666666666663, "equity": 186.66666666666688, "shareCapital": 0, "retainedEarnings": 186.00000000000023, "currentYearNetIncome": 0.6666666666666667, "dividends": 0, "liabilitiesEquity": 286.66666666666686, "fcf": 0.6666666666666667, "totalCapex": 0, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666669, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.20202020202020207, "roe": 0.35778175313059, "roa": 0.23282887077997674, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 143.3333333333333, "leverage": 214.99999999999991, "workingCapital": -43.333333333333286, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -43.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.8333333333333334, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 2.3333333333333335, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -42.399999999999956, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42.399999999999956, "assets": 287.59999999999997, "equity": 187.60000000000022, "shareCapital": 0, "retainedEarnings": 186.66666666666688, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 287.60000000000025, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4987531172069819, "roa": 0.325052240538658, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 142.39999999999995, "leverage": 152.57142857142853, "workingCapital": -42.399999999999956, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -43.333333333333286, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -41.466666666666626, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41.466666666666626, "assets": 288.5333333333333, "equity": 188.53333333333356, "shareCapital": 0, "retainedEarnings": 187.60000000000022, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 288.53333333333353, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.49627791563275375, "roa": 0.3239990742883593, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 141.46666666666664, "leverage": 151.57142857142853, "workingCapital": -41.466666666666626, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -42.399999999999956, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -40.533333333333296, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40.533333333333296, "assets": 289.46666666666664, "equity": 189.4666666666669, "shareCapital": 0, "retainedEarnings": 188.53333333333356, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 289.4666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4938271604938265, "roa": 0.32295271049596314, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 140.5333333333333, "leverage": 150.57142857142853, "workingCapital": -40.533333333333296, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -41.466666666666626, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714292, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333322, "ebitda": 0.5333333333333329, "ebit": 0.5333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333329, "tax": 0, "netIncome": 0.5333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333329, "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": 0.5333333333333329, "cash": -39.999999999999964, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39.999999999999964, "assets": 290, "equity": 190.00000000000023, "shareCapital": 0, "retainedEarnings": 189.4666666666669, "currentYearNetIncome": 0.5333333333333329, "dividends": 0, "liabilitiesEquity": 290.0000000000002, "fcf": 0.5333333333333329, "totalCapex": 0, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.13333333333333322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616152, "roe": 0.28109627547434934, "roa": 0.18407731247123776, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 139.99999999999997, "leverage": 262.50000000000017, "workingCapital": -39.999999999999964, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -40.533333333333296, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666661, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "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": 0.3870967741935484, "cash": -39.61290322580641, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39.61290322580641, "assets": 290.38709677419354, "equity": 190.38709677419376, "shareCapital": 0, "retainedEarnings": 190.00000000000023, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 290.38709677419376, "fcf": 0.3870967741935484, "totalCapex": 0, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592377, "roe": 0.20352781546811374, "roa": 0.1333926189417519, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 139.6129032258064, "leverage": 360.6666666666666, "workingCapital": -39.61290322580641, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -39.999999999999964, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -38.7096774193548, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38.7096774193548, "assets": 291.2903225806451, "equity": 191.29032258064538, "shareCapital": 0, "retainedEarnings": 190.38709677419376, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 291.29032258064535, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4732927653820144, "roa": 0.3105590062111802, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 138.7096774193548, "leverage": 153.5714285714285, "workingCapital": -38.7096774193548, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -39.61290322580641, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -37.80645161290318, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37.80645161290318, "assets": 292.19354838709677, "equity": 192.193548387097, "shareCapital": 0, "retainedEarnings": 191.29032258064538, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 292.193548387097, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4710632570659483, "roa": 0.30959752321981426, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 137.80645161290317, "leverage": 152.5714285714285, "workingCapital": -37.80645161290318, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -38.7096774193548, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -36.903225806451566, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36.903225806451566, "assets": 293.09677419354836, "equity": 193.0967741935486, "shareCapital": 0, "retainedEarnings": 192.193548387097, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 293.09677419354864, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.46885465505693186, "roa": 0.30864197530864207, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 136.90322580645156, "leverage": 151.5714285714285, "workingCapital": -36.903225806451566, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -37.80645161290318, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "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": 0.9032258064516128, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 193.0967741935486, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 0.9032258064516128, "totalCapex": 0, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.27370478983382207, "roe": 0.466666666666666, "roa": 0.3076923076923077, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 135.99999999999994, "leverage": 150.57142857142853, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -36.903225806451566, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 2.2580645161290325, "growth": 2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -35.096774193548335, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.096774193548335, "assets": 294.9032258064516, "equity": 194.90322580645184, "shareCapital": 0, "retainedEarnings": 194.00000000000023, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 294.9032258064518, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4644990046449896, "roa": 0.3067484662576688, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 135.09677419354833, "leverage": 149.5714285714285, "workingCapital": -35.096774193548335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -34.19354838709672, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34.19354838709672, "assets": 295.80645161290323, "equity": 195.80645161290346, "shareCapital": 0, "retainedEarnings": 194.90322580645184, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 295.80645161290346, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.46235138705416057, "roa": 0.3058103975535168, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 134.1935483870967, "leverage": 148.5714285714285, "workingCapital": -34.19354838709672, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.096774193548335, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -33.2903225806451, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33.2903225806451, "assets": 296.7096774193548, "equity": 196.70967741935507, "shareCapital": 0, "retainedEarnings": 195.80645161290346, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 296.7096774193551, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4602235371466136, "roa": 0.30487804878048785, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 133.2903225806451, "leverage": 147.5714285714285, "workingCapital": -33.2903225806451, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -34.19354838709672, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -32.38709677419349, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32.38709677419349, "assets": 297.61290322580646, "equity": 197.6129032258067, "shareCapital": 0, "retainedEarnings": 196.70967741935507, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 297.6129032258067, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.45811518324607275, "roa": 0.30395136778115506, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 132.38709677419348, "leverage": 146.57142857142847, "workingCapital": -32.38709677419349, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -33.2903225806451, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": -31.99999999999994, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.99999999999994, "assets": 298, "equity": 198.00000000000023, "shareCapital": 0, "retainedEarnings": 197.6129032258067, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 298.0000000000002, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.19569471624266105, "roa": 0.12998266897746955, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 131.99999999999994, "leverage": 341.00000000000017, "workingCapital": -31.99999999999994, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -32.38709677419349, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-01": { "revenue": 1.4285714285714286, "growth": 47.61904761904776, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.7142857142857143, "grossProfit": 0.7142857142857143, "otherOperatingIncome": 0, "sgaExpense": -0.14285714285714288, "ebitda": 0.5714285714285714, "ebit": 0.5714285714285714, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5714285714285714, "tax": 0, "netIncome": 0.5714285714285714, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5714285714285714, "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": 0.5714285714285714, "cash": -31.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.428571428571367, "assets": 298.57142857142856, "equity": 198.5714285714288, "shareCapital": 0, "retainedEarnings": 198.00000000000023, "currentYearNetIncome": 0.5714285714285714, "dividends": 0, "liabilitiesEquity": 298.5714285714288, "fcf": 0.5714285714285714, "totalCapex": 0, "collections": 1.4285714285714286, "suppliers": -0.7142857142857143, "operatingPayments": -0.14285714285714288, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.17316017316017318, "roe": 0.2881844380403455, "roa": 0.19157088122605362, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 131.42857142857136, "leverage": 229.9999999999999, "workingCapital": -31.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.99999999999994, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.7142857142857143, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-05": { "revenue": 2.5, "growth": 75, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -30.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30.428571428571367, "assets": 299.57142857142856, "equity": 199.5714285714288, "shareCapital": 0, "retainedEarnings": 198.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 299.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.502332256907068, "roa": 0.33436828278003344, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 130.42857142857136, "leverage": 130.42857142857136, "workingCapital": -30.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-12": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -29.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29.428571428571367, "assets": 300.57142857142856, "equity": 200.5714285714288, "shareCapital": 0, "retainedEarnings": 199.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 300.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.49982149232416934, "roa": 0.3332539871459177, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 129.42857142857136, "leverage": 129.42857142857136, "workingCapital": -29.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -30.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-19": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -28.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28.428571428571367, "assets": 301.57142857142856, "equity": 201.5714285714288, "shareCapital": 0, "retainedEarnings": 200.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 301.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.49733570159857843, "roa": 0.33214709371293005, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 128.42857142857136, "leverage": 128.42857142857136, "workingCapital": -28.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -29.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-26": { "revenue": 1.0714285714285712, "growth": -57.14285714285715, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5357142857142856, "grossProfit": 0.5357142857142856, "otherOperatingIncome": 0, "sgaExpense": -0.10714285714285712, "ebitda": 0.4285714285714285, "ebit": 0.4285714285714285, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4285714285714285, "tax": 0, "netIncome": 0.4285714285714285, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4285714285714285, "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": 0.4285714285714285, "cash": -27.99999999999994, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27.99999999999994, "assets": 302, "equity": 202.00000000000023, "shareCapital": 0, "retainedEarnings": 201.5714285714288, "currentYearNetIncome": 0.4285714285714285, "dividends": 0, "liabilitiesEquity": 302.0000000000002, "fcf": 0.4285714285714285, "totalCapex": 0, "collections": 1.0714285714285712, "suppliers": -0.5357142857142856, "operatingPayments": -0.10714285714285712, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12987012987012986, "roe": 0.21238938053097317, "roa": 0.1420118343195266, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 127.99999999999994, "leverage": 298.6666666666666, "workingCapital": -27.99999999999994, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -28.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.5357142857142856, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-01": { "revenue": 1.2903225806451613, "growth": 20.43010752688175, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": -27.483870967741876, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27.483870967741876, "assets": 302.51612903225805, "equity": 202.5161290322583, "shareCapital": 0, "retainedEarnings": 202.00000000000023, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 302.5161290322583, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789837, "roe": 0.2551834130781497, "roa": 0.17075773745997866, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 127.48387096774188, "leverage": 246.9999999999999, "workingCapital": -27.483870967741876, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -27.99999999999994, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6451612903225806, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -26.580645161290263, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26.580645161290263, "assets": 303.4193548387097, "equity": 203.41935483870992, "shareCapital": 0, "retainedEarnings": 202.5161290322583, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 303.4193548387099, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.44500953591862635, "roa": 0.2981260647359455, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 126.58064516129026, "leverage": 140.14285714285705, "workingCapital": -26.580645161290263, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -27.483870967741876, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -25.67741935483865, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25.67741935483865, "assets": 304.3225806451613, "equity": 204.32258064516154, "shareCapital": 0, "retainedEarnings": 203.41935483870992, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 304.32258064516157, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4430379746835438, "roa": 0.29723991507431, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 125.67741935483865, "leverage": 139.14285714285705, "workingCapital": -25.67741935483865, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -26.580645161290263, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -24.77419354838704, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24.77419354838704, "assets": 305.2258064516129, "equity": 205.22580645161315, "shareCapital": 0, "retainedEarnings": 204.32258064516154, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 305.22580645161315, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.44108380592312485, "roa": 0.2963590177815411, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 124.77419354838705, "leverage": 138.14285714285708, "workingCapital": -24.77419354838704, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -25.67741935483865, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -23.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23.999999999999943, "assets": 306, "equity": 206.00000000000026, "shareCapital": 0, "retainedEarnings": 205.22580645161315, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 306.0000000000002, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.37652965171007174, "roa": 0.253324889170361, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 123.99999999999994, "leverage": 160.1666666666666, "workingCapital": -23.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -24.77419354838704, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-01": { "revenue": 0.3333333333333333, "growth": -82.77777777777777, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666666, "grossProfit": 0.16666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.03333333333333333, "ebitda": 0.13333333333333333, "ebit": 0.13333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333333, "tax": 0, "netIncome": 0.13333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333333, "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": 0.13333333333333333, "cash": -23.86666666666661, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23.86666666666661, "assets": 306.1333333333333, "equity": 206.13333333333358, "shareCapital": 0, "retainedEarnings": 206.00000000000026, "currentYearNetIncome": 0.13333333333333333, "dividends": 0, "liabilitiesEquity": 306.13333333333355, "fcf": 0.13333333333333333, "totalCapex": 0, "collections": 0.3333333333333333, "suppliers": -0.16666666666666666, "operatingPayments": -0.03333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.04040404040404041, "roe": 0.06470397929472654, "roa": 0.04356349379220214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 123.86666666666662, "leverage": 928.9999999999997, "workingCapital": -23.86666666666661, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -23.999999999999943, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-02": { "revenue": 2.3333333333333335, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -22.933333333333277, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22.933333333333277, "assets": 307.06666666666666, "equity": 207.06666666666692, "shareCapital": 0, "retainedEarnings": 206.13333333333358, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 307.06666666666695, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4517586318167145, "roa": 0.30441400304414, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 122.93333333333328, "leverage": 131.71428571428567, "workingCapital": -22.933333333333277, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -23.86666666666661, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-09": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -21.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.999999999999943, "assets": 308, "equity": 208.00000000000026, "shareCapital": 0, "retainedEarnings": 207.06666666666692, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 308.0000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.44972695149373537, "roa": 0.3034901365705615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 121.99999999999994, "leverage": 130.71428571428564, "workingCapital": -21.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -22.933333333333277, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-16": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -21.06666666666661, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.06666666666661, "assets": 308.93333333333334, "equity": 208.9333333333336, "shareCapital": 0, "retainedEarnings": 208.00000000000026, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 308.9333333333336, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4477134633834341, "roa": 0.302571860816944, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 121.0666666666666, "leverage": 129.71428571428564, "workingCapital": -21.06666666666661, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.999999999999943, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-23": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -20.133333333333276, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20.133333333333276, "assets": 309.8666666666667, "equity": 209.86666666666693, "shareCapital": 0, "retainedEarnings": 208.9333333333336, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 309.8666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4457179242279523, "roa": 0.301659125188537, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 120.13333333333327, "leverage": 128.71428571428564, "workingCapital": -20.133333333333276, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.06666666666661, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-30": { "revenue": 0.33333333333333215, "growth": -85.71428571428577, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666607, "grossProfit": 0.16666666666666607, "otherOperatingIncome": 0, "sgaExpense": -0.033333333333333215, "ebitda": 0.13333333333333286, "ebit": 0.13333333333333286, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333286, "tax": 0, "netIncome": 0.13333333333333286, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333286, "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": 0.13333333333333286, "cash": -19.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19.999999999999943, "assets": 310, "equity": 210.00000000000026, "shareCapital": 0, "retainedEarnings": 209.86666666666693, "currentYearNetIncome": 0.13333333333333286, "dividends": 0, "liabilitiesEquity": 310.0000000000002, "fcf": 0.13333333333333286, "totalCapex": 0, "collections": 0.33333333333333215, "suppliers": -0.16666666666666607, "operatingPayments": -0.033333333333333215, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.04040404040404027, "roe": 0.06351222610352462, "roa": 0.04302000430200027, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 119.99999999999994, "leverage": 900.0000000000027, "workingCapital": -19.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -20.133333333333276, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16666666666666607, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-01": { "revenue": 1.935483870967742, "growth": 480.64516129032467, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -19.225806451612847, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19.225806451612847, "assets": 310.7741935483871, "equity": 210.77419354838736, "shareCapital": 0, "retainedEarnings": 210.00000000000026, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 310.77419354838736, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.36798528058877594, "roa": 0.2494283932654334, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 119.22580645161284, "leverage": 153.99999999999991, "workingCapital": -19.225806451612847, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -19.999999999999943, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -18.322580645161235, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18.322580645161235, "assets": 311.6774193548387, "equity": 211.67741935483897, "shareCapital": 0, "retainedEarnings": 210.77419354838736, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 311.677419354839, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.427611484422724, "roa": 0.2902155887230514, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 118.32258064516124, "leverage": 130.99999999999994, "workingCapital": -18.322580645161235, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -19.225806451612847, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -17.419354838709623, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17.419354838709623, "assets": 312.5806451612903, "equity": 212.5806451612906, "shareCapital": 0, "retainedEarnings": 211.67741935483897, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 312.5806451612906, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.425790754257907, "roa": 0.28937577511368334, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 117.41935483870962, "leverage": 129.99999999999991, "workingCapital": -17.419354838709623, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -18.322580645161235, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -16.51612903225801, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16.51612903225801, "assets": 313.48387096774195, "equity": 213.4838709677422, "shareCapital": 0, "retainedEarnings": 212.5806451612906, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 313.4838709677422, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4239854633555416, "roa": 0.2885408079142622, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 116.51612903225801, "leverage": 128.99999999999991, "workingCapital": -16.51612903225801, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -17.419354838709623, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-28": { "revenue": 1.290322580645162, "growth": -42.85714285714284, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451618, "ebitda": 0.5161290322580647, "ebit": 0.5161290322580647, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580647, "tax": 0, "netIncome": 0.5161290322580647, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580647, "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": 0.5161290322580647, "cash": -15.999999999999947, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.999999999999947, "assets": 314, "equity": 214.00000000000028, "shareCapital": 0, "retainedEarnings": 213.4838709677422, "currentYearNetIncome": 0.5161290322580647, "dividends": 0, "liabilitiesEquity": 314.0000000000003, "fcf": 0.5161290322580647, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451618, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789842, "roe": 0.24147298520977942, "roa": 0.16450750565494557, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 115.99999999999994, "leverage": 224.7499999999998, "workingCapital": -15.999999999999947, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -16.51612903225801, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 0.645161290322581, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-01": { "revenue": 1, "growth": -22.500000000000043, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5, "grossProfit": 0.5, "otherOperatingIncome": 0, "sgaExpense": -0.1, "ebitda": 0.4, "ebit": 0.4, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4, "tax": 0, "netIncome": 0.4, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4, "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": 0.4, "cash": -15.599999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.599999999999946, "assets": 314.4, "equity": 214.4000000000003, "shareCapital": 0, "retainedEarnings": 214.00000000000028, "currentYearNetIncome": 0.4, "dividends": 0, "liabilitiesEquity": 314.4000000000003, "fcf": 0.4, "totalCapex": 0, "collections": 1, "suppliers": -0.5, "operatingPayments": -0.1, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12121212121212123, "roe": 0.18674136321195123, "roa": 0.12730744748567793, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 115.59999999999995, "leverage": 288.9999999999999, "workingCapital": -15.599999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.999999999999947, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.5, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-04": { "revenue": 2.3333333333333335, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -14.666666666666613, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14.666666666666613, "assets": 315.3333333333333, "equity": 215.33333333333363, "shareCapital": 0, "retainedEarnings": 214.4000000000003, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 315.3333333333336, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.43437790878063864, "roa": 0.29642176582680496, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 114.66666666666661, "leverage": 122.8571428571428, "workingCapital": -14.666666666666613, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.599999999999946, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-11": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -13.73333333333328, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13.73333333333328, "assets": 316.26666666666665, "equity": 216.26666666666696, "shareCapital": 0, "retainedEarnings": 215.33333333333363, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 316.266666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.43249922767994997, "roa": 0.29554570403208785, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 113.73333333333328, "leverage": 121.85714285714279, "workingCapital": -13.73333333333328, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -14.666666666666613, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-18": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -12.799999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12.799999999999946, "assets": 317.2, "equity": 217.2000000000003, "shareCapital": 0, "retainedEarnings": 216.26666666666696, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 317.2000000000003, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.430636727160873, "roa": 0.29467480530414647, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 112.79999999999994, "leverage": 120.85714285714279, "workingCapital": -12.799999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -13.73333333333328, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-25": { "revenue": 2, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": -11.999999999999945, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11.999999999999945, "assets": 318, "equity": 218.0000000000003, "shareCapital": 0, "retainedEarnings": 217.2000000000003, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 318.00000000000034, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24242424242424246, "roe": 0.36764705882352894, "roa": 0.2518891687657431, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 111.99999999999994, "leverage": 139.99999999999991, "workingCapital": -11.999999999999945, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -12.799999999999946, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-01": { "revenue": 0.3225806451612903, "growth": -83.87096774193549, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": -11.870967741935429, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11.870967741935429, "assets": 318.1290322580645, "equity": 218.12903225806483, "shareCapital": 0, "retainedEarnings": 218.0000000000003, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 318.12903225806485, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197459, "roe": 0.05917159763313601, "roa": 0.04056795131845842, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 111.87096774193543, "leverage": 866.9999999999997, "workingCapital": -11.870967741935429, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -11.999999999999945, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -10.967741935483815, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.967741935483815, "assets": 319.0322580645161, "equity": 219.03225806451644, "shareCapital": 0, "retainedEarnings": 218.12903225806483, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 319.03225806451644, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.41322314049586717, "roa": 0.2835155933576347, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 110.96774193548382, "leverage": 122.85714285714279, "workingCapital": -10.967741935483815, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -11.870967741935429, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -10.064516129032203, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.064516129032203, "assets": 319.93548387096774, "equity": 219.93548387096806, "shareCapital": 0, "retainedEarnings": 219.03225806451644, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 319.935483870968, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4115226337448555, "roa": 0.2827140549273021, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 110.0645161290322, "leverage": 121.85714285714278, "workingCapital": -10.064516129032203, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.967741935483815, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -9.16129032258059, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9.16129032258059, "assets": 320.83870967741933, "equity": 220.83870967741967, "shareCapital": 0, "retainedEarnings": 219.93548387096806, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 320.8387096774197, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4098360655737699, "roa": 0.28191703584373745, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 109.16129032258058, "leverage": 120.85714285714278, "workingCapital": -9.16129032258059, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.064516129032203, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -8.258064516128979, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8.258064516128979, "assets": 321.741935483871, "equity": 221.7419354838713, "shareCapital": 0, "retainedEarnings": 220.83870967741967, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 321.7419354838713, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.40816326530612196, "roa": 0.2811244979919679, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 108.25806451612898, "leverage": 119.85714285714279, "workingCapital": -8.258064516128979, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -9.16129032258059, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": -7.999999999999947, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7.999999999999947, "assets": 322, "equity": 222.0000000000003, "shareCapital": 0, "retainedEarnings": 221.7419354838713, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 322.00000000000034, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394911, "roe": 0.11631288165164265, "roa": 0.08017638805371811, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 107.99999999999994, "leverage": 418.50000000000017, "workingCapital": -7.999999999999947, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -8.258064516128979, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-01": { "revenue": 1.6129032258064515, "growth": 150.00000000000023, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": -7.354838709677366, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7.354838709677366, "assets": 322.64516129032256, "equity": 222.6451612903229, "shareCapital": 0, "retainedEarnings": 222.0000000000003, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 322.6451612903229, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.29019152640742846, "roa": 0.20016012810248196, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 107.35483870967737, "leverage": 166.39999999999992, "workingCapital": -7.354838709677366, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -7.999999999999947, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -6.451612903225753, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6.451612903225753, "assets": 323.5483870967742, "equity": 223.54838709677452, "shareCapital": 0, "retainedEarnings": 222.6451612903229, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 323.5483870967745, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4048582995951412, "roa": 0.27955271565495204, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 106.45161290322575, "leverage": 117.85714285714279, "workingCapital": -6.451612903225753, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -7.354838709677366, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -5.54838709677414, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5.54838709677414, "assets": 324.4516129032258, "equity": 224.45161290322613, "shareCapital": 0, "retainedEarnings": 223.54838709677452, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 324.45161290322613, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.40322580645161227, "roa": 0.278773397052967, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 105.54838709677414, "leverage": 116.85714285714278, "workingCapital": -5.54838709677414, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -6.451612903225753, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -4.645161290322527, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4.645161290322527, "assets": 325.35483870967744, "equity": 225.35483870967775, "shareCapital": 0, "retainedEarnings": 224.45161290322613, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 325.3548387096778, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4016064257028107, "roa": 0.277998411437649, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 104.64516129032253, "leverage": 115.85714285714279, "workingCapital": -4.645161290322527, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -5.54838709677414, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "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": 0.6451612903225807, "cash": -3.999999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3.999999999999946, "assets": 326, "equity": 226.00000000000034, "shareCapital": 0, "retainedEarnings": 225.35483870967775, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 326.00000000000034, "fcf": 0.6451612903225807, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.28587764436821, "roa": 0.19809825673534073, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 103.99999999999994, "leverage": 161.19999999999987, "workingCapital": -3.999999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -4.645161290322527, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-01": { "revenue": 0.6666666666666666, "growth": -58.66666666666668, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3333333333333333, "grossProfit": 0.3333333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666667, "ebitda": 0.26666666666666666, "ebit": 0.26666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666666, "tax": 0, "netIncome": 0.26666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666666, "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": 0.26666666666666666, "cash": -3.733333333333279, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3.733333333333279, "assets": 326.26666666666665, "equity": 226.26666666666702, "shareCapital": 0, "retainedEarnings": 226.00000000000034, "currentYearNetIncome": 0.26666666666666666, "dividends": 0, "liabilitiesEquity": 326.266666666667, "fcf": 0.26666666666666666, "totalCapex": 0, "collections": 0.6666666666666666, "suppliers": -0.3333333333333333, "operatingPayments": -0.06666666666666667, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08080808080808081, "roe": 0.11792452830188661, "roa": 0.08176614881439084, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 103.73333333333328, "leverage": 388.9999999999998, "workingCapital": -3.733333333333279, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -3.999999999999946, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.3333333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-03": { "revenue": 2.3333333333333335, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -2.7999999999999456, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2.7999999999999456, "assets": 327.2, "equity": 227.20000000000036, "shareCapital": 0, "retainedEarnings": 226.26666666666702, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 327.2000000000004, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.41164363422522726, "roa": 0.28565598857376046, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 102.79999999999994, "leverage": 110.14285714285708, "workingCapital": -2.7999999999999456, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -3.733333333333279, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-10": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -1.8666666666666123, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1.8666666666666123, "assets": 328.1333333333333, "equity": 228.1333333333337, "shareCapital": 0, "retainedEarnings": 227.20000000000036, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 328.13333333333367, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4099560761346992, "roa": 0.2848423194303154, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 101.86666666666662, "leverage": 109.14285714285708, "workingCapital": -1.8666666666666123, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -2.7999999999999456, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-17": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -0.933333333333279, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -0.933333333333279, "assets": 329.06666666666666, "equity": 229.06666666666703, "shareCapital": 0, "retainedEarnings": 228.1333333333337, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 329.06666666666706, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.40828229804607696, "roa": 0.2840332724690607, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 100.93333333333328, "leverage": 108.14285714285708, "workingCapital": -0.933333333333279, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -1.8666666666666123, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-24": { "revenue": 2.333333333333332, "growth": -5.551115123125783e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.166666666666666, "grossProfit": 1.166666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333323, "ebitda": 0.9333333333333329, "ebit": 0.9333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333329, "tax": 0, "netIncome": 0.9333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333329, "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": 0.9333333333333329, "cash": 5.395683899678261e-14, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5.395683899678261e-14, "assets": 330, "equity": 230.00000000000037, "shareCapital": 0, "retainedEarnings": 229.06666666666703, "currentYearNetIncome": 0.9333333333333329, "dividends": 0, "liabilitiesEquity": 330.00000000000034, "fcf": 0.9333333333333329, "totalCapex": 0, "collections": 2.333333333333332, "suppliers": -1.166666666666666, "operatingPayments": -0.23333333333333323, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28282828282828276, "roe": 0.4066221318617476, "roa": 0.28322880841594167, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 99.99999999999994, "leverage": 107.14285714285712, "workingCapital": 5.395683899678261e-14, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -0.933333333333279, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.166666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-01": { "revenue": 2.2580645161290325, "growth": -3.225806451612845, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 0.903225806451667, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0.903225806451667, "assets": 330.9032258064516, "equity": 230.90322580645199, "shareCapital": 0, "retainedEarnings": 230.00000000000037, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 330.903225806452, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.391937290033594, "roa": 0.27333073018352205, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 99.09677419354833, "leverage": 109.71428571428564, "workingCapital": 0.903225806451667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 5.395683899678261e-14, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 1.80645161290328, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1.80645161290328, "assets": 331.80645161290323, "equity": 231.8064516129036, "shareCapital": 0, "retainedEarnings": 230.90322580645199, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 331.80645161290363, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.39040713887339595, "roa": 0.2725856697819315, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 98.19354838709673, "leverage": 108.71428571428565, "workingCapital": 1.80645161290328, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0.903225806451667, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 2.709677419354893, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2.709677419354893, "assets": 332.7096774193548, "equity": 232.70967741935522, "shareCapital": 0, "retainedEarnings": 231.8064516129036, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 332.7096774193552, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3888888888888883, "roa": 0.2718446601941748, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 97.29032258064511, "leverage": 107.71428571428565, "workingCapital": 2.709677419354893, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 1.80645161290328, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 3.612903225806506, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3.612903225806506, "assets": 333.61290322580646, "equity": 233.61290322580683, "shareCapital": 0, "retainedEarnings": 232.70967741935522, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 333.6129032258068, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3873824017708904, "roa": 0.2711076684740512, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 96.3870967741935, "leverage": 106.71428571428565, "workingCapital": 3.612903225806506, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 2.709677419354893, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": 4.000000000000054, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4.000000000000054, "assets": 334, "equity": 234.00000000000037, "shareCapital": 0, "retainedEarnings": 233.61290322580683, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 334.00000000000034, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.16556291390728436, "roa": 0.11596443757247767, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 95.99999999999994, "leverage": 248.00000000000009, "workingCapital": 4.000000000000054, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 3.612903225806506, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "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": 0.5333333333333333, "cash": 4.533333333333387, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4.533333333333387, "assets": 334.5333333333333, "equity": 234.5333333333337, "shareCapital": 0, "retainedEarnings": 234.00000000000037, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 334.5333333333337, "fcf": 0.5333333333333333, "totalCapex": 0, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616163, "roe": 0.22766078542970936, "roa": 0.15955325089748704, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 95.46666666666661, "leverage": 178.9999999999999, "workingCapital": 4.533333333333387, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 4.000000000000054, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 5.466666666666721, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5.466666666666721, "assets": 335.46666666666664, "equity": 235.46666666666704, "shareCapital": 0, "retainedEarnings": 234.5333333333337, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 335.46666666666704, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.3971631205673753, "roa": 0.27860696517412936, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 94.53333333333327, "leverage": 101.28571428571422, "workingCapital": 5.466666666666721, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 4.533333333333387, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 6.4000000000000545, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 6.4000000000000545, "assets": 336.4, "equity": 236.40000000000038, "shareCapital": 0, "retainedEarnings": 235.46666666666704, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 336.4000000000004, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.39559197513421807, "roa": 0.2778329033538401, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 93.59999999999995, "leverage": 100.28571428571423, "workingCapital": 6.4000000000000545, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 5.466666666666721, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 7.333333333333388, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7.333333333333388, "assets": 337.3333333333333, "equity": 237.3333333333337, "shareCapital": 0, "retainedEarnings": 236.40000000000038, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 337.3333333333337, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.39403321137067204, "roa": 0.2770631308133782, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 92.66666666666661, "leverage": 99.28571428571423, "workingCapital": 7.333333333333388, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 6.4000000000000545, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "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": 0.6666666666666664, "cash": 8.000000000000055, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8.000000000000055, "assets": 338, "equity": 238.00000000000037, "shareCapital": 0, "retainedEarnings": 237.3333333333337, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 338.00000000000034, "fcf": 0.6666666666666664, "totalCapex": 0, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.202020202020202, "roe": 0.2805049088359041, "roa": 0.19743336623889432, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 91.99999999999994, "leverage": 137.99999999999997, "workingCapital": 8.000000000000055, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 7.333333333333388, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": 8.258064516129087, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8.258064516129087, "assets": 338.258064516129, "equity": 238.2580645161294, "shareCapital": 0, "retainedEarnings": 238.00000000000037, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 338.25806451612937, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.10837171498238943, "roa": 0.0763213127265789, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 91.74193548387092, "leverage": 355.49999999999983, "workingCapital": 8.258064516129087, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 8.000000000000055, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 9.161290322580701, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 9.161290322580701, "assets": 339.16129032258067, "equity": 239.161290322581, "shareCapital": 0, "retainedEarnings": 238.2580645161294, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 339.161290322581, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3783783783783778, "roa": 0.26666666666666666, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 90.8387096774193, "leverage": 100.5714285714285, "workingCapital": 9.161290322580701, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 8.258064516129087, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 10.064516129032313, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10.064516129032313, "assets": 340.06451612903226, "equity": 240.06451612903263, "shareCapital": 0, "retainedEarnings": 239.161290322581, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 340.06451612903265, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3769520732364023, "roa": 0.2659574468085107, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 89.93548387096769, "leverage": 99.5714285714285, "workingCapital": 10.064516129032313, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 9.161290322580701, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 10.967741935483925, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10.967741935483925, "assets": 340.96774193548384, "equity": 240.96774193548424, "shareCapital": 0, "retainedEarnings": 240.06451612903263, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 340.96774193548424, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3755364806866947, "roa": 0.26525198938992045, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 89.03225806451607, "leverage": 98.5714285714285, "workingCapital": 10.967741935483925, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 10.064516129032313, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 11.870967741935537, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 11.870967741935537, "assets": 341.8709677419355, "equity": 241.87096774193586, "shareCapital": 0, "retainedEarnings": 240.96774193548424, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 341.87096774193583, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.37413148049171513, "roa": 0.26455026455026465, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 88.12903225806446, "leverage": 97.5714285714285, "workingCapital": 11.870967741935537, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 10.967741935483925, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 241.87096774193586, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.053333333333333205, "roa": 0.03773584905660374, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 87.99999999999994, "leverage": 682.0000000000001, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 11.870967741935537, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null }, { "id": "upside", "name": "Upside", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2027-01-01", "kind": "actual", "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": "2026A" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2030-01-01", "kind": "forecast", "frequency": "annual", "year": 2029, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029E" } ], "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "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": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120.00000000000006, "growth": 0, "grossMargin": 50, "sga": 9.999999999999995, "da": 0, "capex": 329.99999999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "capexOut": -329.99999999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -329.99999999999994, "debtIssued": 100, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 100, "cashChange": -181.99999999999997, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 98.00000000000016, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -282, "totalCapex": 329.99999999999994, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 39.34426229508193, "roa": 27.906976744186046, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": -234.9999999999999, "netDebt": 184.00000000000003, "leverage": 3.8333333333333353, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 120.00000000000009, "growth": 2.3684757858669995e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000004, "grossProfit": 60.00000000000004, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999998, "ebitda": 47.99999999999999, "ebit": 47.99999999999999, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.99999999999999, "tax": 0, "netIncome": 47.99999999999999, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.99999999999999, "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": 47.99999999999999, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 146.00000000000023, "currentYearNetIncome": 47.99999999999999, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 47.99999999999999, "totalCapex": 0, "collections": 120.00000000000009, "suppliers": -60.00000000000004, "operatingPayments": -11.999999999999998, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 28.235294117647026, "roa": 17.77777777777778, "ebitMargin": 39.999999999999964, "ebitdaMargin": 39.999999999999964, "fcfMargin": 39.999999999999964, "netDebt": 135.99999999999994, "leverage": 2.8333333333333326, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000004, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 120.00000000000006, "growth": -2.368475785866999e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "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": 47.999999999999986, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 194.0000000000004, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 47.999999999999986, "totalCapex": 0, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 22.018348623853175, "roa": 15.094339622641506, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": 39.99999999999997, "netDebt": 87.99999999999994, "leverage": 1.8333333333333326, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "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": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "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": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120.00000000000006, "growth": 0, "grossMargin": 50, "sga": 9.999999999999995, "da": 0, "capex": 329.99999999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "capexOut": -329.99999999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -329.99999999999994, "debtIssued": 100, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 100, "cashChange": -181.99999999999997, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 98.00000000000016, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -282, "totalCapex": 329.99999999999994, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 39.34426229508193, "roa": 27.906976744186046, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": -234.9999999999999, "netDebt": 184.00000000000003, "leverage": 3.8333333333333353, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 120.00000000000009, "growth": 2.3684757858669995e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000004, "grossProfit": 60.00000000000004, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999998, "ebitda": 47.99999999999999, "ebit": 47.99999999999999, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.99999999999999, "tax": 0, "netIncome": 47.99999999999999, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.99999999999999, "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": 47.99999999999999, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 146.00000000000023, "currentYearNetIncome": 47.99999999999999, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 47.99999999999999, "totalCapex": 0, "collections": 120.00000000000009, "suppliers": -60.00000000000004, "operatingPayments": -11.999999999999998, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 28.235294117647026, "roa": 17.77777777777778, "ebitMargin": 39.999999999999964, "ebitdaMargin": 39.999999999999964, "fcfMargin": 39.999999999999964, "netDebt": 135.99999999999994, "leverage": 2.8333333333333326, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000004, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 120.00000000000006, "growth": -2.368475785866999e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "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": 47.999999999999986, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 194.0000000000004, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 47.999999999999986, "totalCapex": 0, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 22.018348623853175, "roa": 15.094339622641506, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": 39.99999999999997, "netDebt": 87.99999999999994, "leverage": 1.8333333333333326, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 279.173553719008, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 377.173553719008, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.ev": { "value": 192.0000000000001, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 290.0000000000001, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 383.9999999999999, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 481.9999999999999, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": 216.0000000000001, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": 314.0000000000001, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 431.9999999999999, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 529.9999999999999, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.ev": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.equity": { "value": 482, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "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": 482, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": 343.99999999999994, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": 431.9999999999999, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 134.34601113172528, "equity": 232.34601113172528, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 279.173553719008, "equity": 377.173553719008, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 603.086419753086, "equity": 701.086419753086, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 47.999999999999986, "taxes": 0, "nopat": 47.999999999999986, "da": 0, "capex": 329.99999999999994, "changeNWC": 0, "other": 0, "fcff": -281.99999999999994, "stub": 1, "time": 1, "discountFactor": 0.9090909090909091, "cashFlow": -281.99999999999994, "pv": -256.3636363636363 }, { "year": 2028, "ebit": 47.99999999999999, "taxes": 0, "nopat": 47.99999999999999, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 47.99999999999999, "stub": 1, "time": 2, "discountFactor": 0.8264462809917354, "cashFlow": 47.99999999999999, "pv": 39.669421487603294 }, { "year": 2029, "ebit": 47.999999999999986, "taxes": 0, "nopat": 47.999999999999986, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 47.999999999999986, "stub": 1, "time": 3, "discountFactor": 0.7513148009015775, "cashFlow": 47.999999999999986, "pv": 36.06311044327571 } ], "values": { "terminalMetric": 47.999999999999986, "pvFCFF": -180.6311044327573, "pgTV": 611.9999999999998, "exitTV": null, "terminalTime": 3, "impliedMultiple": 12.749999999999998, "impliedGrowth": null } }, "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.6, "targetMetric": 120.00000000000006, "stats": { "count": 1, "min": 1.6, "q25": 1.6, "median": 1.6, "mean": 1.6, "q75": 1.6, "max": 1.6 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 8, "targetMetric": 47.999999999999986, "stats": { "count": 1, "min": 8, "q25": 8, "median": 8, "mean": 8, "q75": 8, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 800, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.8, "targetMetric": 120.00000000000006, "stats": { "count": 1, "min": 1.8, "q25": 1.8, "median": 1.8, "mean": 1.8, "q75": 1.8, "max": 1.8 } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 9, "targetMetric": 47.999999999999986, "stats": { "count": 1, "min": 9, "q25": 9, "median": 9, "mean": 9, "q75": 9, "max": 9 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} }, "lbo": { "domain": "deals", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "lbo.entry", "label": "LBO – Entry valuation", "low": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.999999999999986, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": -281.99999999999994, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": -281.99999999999994, "mandatory": 0, "sweep": 0, "cash": -183.99999999999994, "shortfall": 183.99999999999994, "debt": 0, "distribution": 0 }, { "year": 2028, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.99999999999999, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 47.99999999999999, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": 47.99999999999999, "mandatory": 0, "sweep": 0, "cash": -135.99999999999994, "shortfall": 135.99999999999994, "debt": 0, "distribution": 0 }, { "year": 2029, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.999999999999986, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 47.999999999999986, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": 47.999999999999986, "mandatory": 0, "sweep": 0, "cash": -87.99999999999996, "shortfall": 87.99999999999996, "debt": 0, "distribution": 0 } ], "values": { "entryEV": 384, "purchaseEquity": 482, "ownership": 1, "retainedDebt": 0, "exitEV": 431.9999999999999, "sponsor": 482, "proceeds": 343.99999999999994, "distributions": 0, "moic": null, "irr": null, "shortfall": 183.99999999999994 } } }, "summary": { "basis": "ev", "rows": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": 134.34601113172528, "mid": 279.173553719008, "high": 603.086419753086, "available": true }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "available": false }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 383.9999999999999, "mid": 383.9999999999999, "high": 383.9999999999999, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 431.9999999999999, "mid": 431.9999999999999, "high": 431.9999999999999, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": true, "credit.refinancing": true, "credit.capacity": true, "credit.cash13w": true } }, "resolution": { "version": 1, "branches": {} }, "finePeriods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2026-01-05", "kind": "actual", "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": "2026-01-01A", "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": "actual", "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": "2026-01-05A", "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": "actual", "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": "2026-01-12A", "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": "actual", "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": "2026-01-19A", "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": "actual", "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": "2026-01-26A", "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": "actual", "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": "2026-02-01A", "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": "actual", "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": "2026-02-02A", "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": "actual", "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": "2026-02-09A", "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": "actual", "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": "2026-02-16A", "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": "actual", "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": "2026-02-23A", "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": "actual", "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": "2026-03-01A", "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": "actual", "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": "2026-03-02A", "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": "actual", "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": "2026-03-09A", "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": "actual", "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": "2026-03-16A", "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": "actual", "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": "2026-03-23A", "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": "actual", "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": "2026-03-30A", "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": "actual", "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": "2026-04-01A", "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": "actual", "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": "2026-04-06A", "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": "actual", "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": "2026-04-13A", "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": "actual", "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": "2026-04-20A", "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": "actual", "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": "2026-04-27A", "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": "actual", "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": "2026-05-01A", "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": "actual", "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": "2026-05-04A", "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": "actual", "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": "2026-05-11A", "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": "actual", "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": "2026-05-18A", "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": "actual", "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": "2026-05-25A", "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": "actual", "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": "2026-06-01A", "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": "actual", "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": "2026-06-08A", "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": "actual", "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": "2026-06-15A", "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": "actual", "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": "2026-06-22A", "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": "actual", "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": "2026-06-29A", "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": "actual", "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": "2026-07-01A", "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": "actual", "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": "2026-07-06A", "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": "actual", "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": "2026-07-13A", "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": "actual", "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": "2026-07-20A", "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": "actual", "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": "2026-07-27A", "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": "actual", "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": "2026-08-01A", "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": "actual", "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": "2026-08-03A", "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": "actual", "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": "2026-08-10A", "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": "actual", "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": "2026-08-17A", "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": "actual", "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": "2026-08-24A", "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": "actual", "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": "2026-08-31A", "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": "actual", "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": "2026-09-01A", "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": "actual", "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": "2026-09-07A", "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": "actual", "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": "2026-09-14A", "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": "actual", "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": "2026-09-21A", "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": "actual", "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": "2026-09-28A", "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": "actual", "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": "2026-10-01A", "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": "actual", "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": "2026-10-05A", "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": "actual", "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": "2026-10-12A", "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": "actual", "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": "2026-10-19A", "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": "actual", "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": "2026-10-26A", "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": "actual", "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": "2026-11-01A", "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": "actual", "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": "2026-11-02A", "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": "actual", "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": "2026-11-09A", "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": "actual", "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": "2026-11-16A", "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": "actual", "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": "2026-11-23A", "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": "actual", "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": "2026-11-30A", "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": "actual", "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": "2026-12-01A", "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": "actual", "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": "2026-12-07A", "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": "actual", "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": "2026-12-14A", "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": "actual", "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": "2026-12-21A", "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": "actual", "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": "2026-12-28A", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W53" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2027-01-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2026-W53" }, { "id": "2027-01-04", "start": "2027-01-04", "end": "2027-01-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-04E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W01" }, { "id": "2027-01-11", "start": "2027-01-11", "end": "2027-01-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-11E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W02" }, { "id": "2027-01-18", "start": "2027-01-18", "end": "2027-01-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-18E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W03" }, { "id": "2027-01-25", "start": "2027-01-25", "end": "2027-02-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-25E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W04" }, { "id": "2027-02-01", "start": "2027-02-01", "end": "2027-02-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W05" }, { "id": "2027-02-08", "start": "2027-02-08", "end": "2027-02-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W06" }, { "id": "2027-02-15", "start": "2027-02-15", "end": "2027-02-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W07" }, { "id": "2027-02-22", "start": "2027-02-22", "end": "2027-03-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W08" }, { "id": "2027-03-01", "start": "2027-03-01", "end": "2027-03-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W09" }, { "id": "2027-03-08", "start": "2027-03-08", "end": "2027-03-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W10" }, { "id": "2027-03-15", "start": "2027-03-15", "end": "2027-03-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W11" }, { "id": "2027-03-22", "start": "2027-03-22", "end": "2027-03-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W12" }, { "id": "2027-03-29", "start": "2027-03-29", "end": "2027-04-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-29E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W13" }, { "id": "2027-04-01", "start": "2027-04-01", "end": "2027-04-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W13" }, { "id": "2027-04-05", "start": "2027-04-05", "end": "2027-04-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-05E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W14" }, { "id": "2027-04-12", "start": "2027-04-12", "end": "2027-04-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-12E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W15" }, { "id": "2027-04-19", "start": "2027-04-19", "end": "2027-04-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-19E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W16" }, { "id": "2027-04-26", "start": "2027-04-26", "end": "2027-05-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-26E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W17" }, { "id": "2027-05-01", "start": "2027-05-01", "end": "2027-05-03", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W17" }, { "id": "2027-05-03", "start": "2027-05-03", "end": "2027-05-10", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-03E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W18" }, { "id": "2027-05-10", "start": "2027-05-10", "end": "2027-05-17", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-10E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W19" }, { "id": "2027-05-17", "start": "2027-05-17", "end": "2027-05-24", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-17E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W20" }, { "id": "2027-05-24", "start": "2027-05-24", "end": "2027-05-31", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-24E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W21" }, { "id": "2027-05-31", "start": "2027-05-31", "end": "2027-06-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-31E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W22" }, { "id": "2027-06-01", "start": "2027-06-01", "end": "2027-06-07", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W22" }, { "id": "2027-06-07", "start": "2027-06-07", "end": "2027-06-14", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-07E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W23" }, { "id": "2027-06-14", "start": "2027-06-14", "end": "2027-06-21", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-14E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W24" }, { "id": "2027-06-21", "start": "2027-06-21", "end": "2027-06-28", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-21E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W25" }, { "id": "2027-06-28", "start": "2027-06-28", "end": "2027-07-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-28E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W26" }, { "id": "2027-07-01", "start": "2027-07-01", "end": "2027-07-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W26" }, { "id": "2027-07-05", "start": "2027-07-05", "end": "2027-07-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-05E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W27" }, { "id": "2027-07-12", "start": "2027-07-12", "end": "2027-07-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-12E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W28" }, { "id": "2027-07-19", "start": "2027-07-19", "end": "2027-07-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-19E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W29" }, { "id": "2027-07-26", "start": "2027-07-26", "end": "2027-08-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-26E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W30" }, { "id": "2027-08-01", "start": "2027-08-01", "end": "2027-08-02", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W30" }, { "id": "2027-08-02", "start": "2027-08-02", "end": "2027-08-09", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-02E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W31" }, { "id": "2027-08-09", "start": "2027-08-09", "end": "2027-08-16", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-09E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W32" }, { "id": "2027-08-16", "start": "2027-08-16", "end": "2027-08-23", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-16E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W33" }, { "id": "2027-08-23", "start": "2027-08-23", "end": "2027-08-30", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-23E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W34" }, { "id": "2027-08-30", "start": "2027-08-30", "end": "2027-09-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-30E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W35" }, { "id": "2027-09-01", "start": "2027-09-01", "end": "2027-09-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W35" }, { "id": "2027-09-06", "start": "2027-09-06", "end": "2027-09-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-06E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W36" }, { "id": "2027-09-13", "start": "2027-09-13", "end": "2027-09-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-13E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W37" }, { "id": "2027-09-20", "start": "2027-09-20", "end": "2027-09-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-20E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W38" }, { "id": "2027-09-27", "start": "2027-09-27", "end": "2027-10-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-27E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W39" }, { "id": "2027-10-01", "start": "2027-10-01", "end": "2027-10-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W39" }, { "id": "2027-10-04", "start": "2027-10-04", "end": "2027-10-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-04E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W40" }, { "id": "2027-10-11", "start": "2027-10-11", "end": "2027-10-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-11E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W41" }, { "id": "2027-10-18", "start": "2027-10-18", "end": "2027-10-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-18E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W42" }, { "id": "2027-10-25", "start": "2027-10-25", "end": "2027-11-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-25E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W43" }, { "id": "2027-11-01", "start": "2027-11-01", "end": "2027-11-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W44" }, { "id": "2027-11-08", "start": "2027-11-08", "end": "2027-11-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-08E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W45" }, { "id": "2027-11-15", "start": "2027-11-15", "end": "2027-11-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-15E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W46" }, { "id": "2027-11-22", "start": "2027-11-22", "end": "2027-11-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-22E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W47" }, { "id": "2027-11-29", "start": "2027-11-29", "end": "2027-12-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-29E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W48" }, { "id": "2027-12-01", "start": "2027-12-01", "end": "2027-12-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W48" }, { "id": "2027-12-06", "start": "2027-12-06", "end": "2027-12-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-06E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W49" }, { "id": "2027-12-13", "start": "2027-12-13", "end": "2027-12-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-13E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W50" }, { "id": "2027-12-20", "start": "2027-12-20", "end": "2027-12-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-20E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W51" }, { "id": "2027-12-27", "start": "2027-12-27", "end": "2028-01-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-27E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W52" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2028-01-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2027-W52" }, { "id": "2028-01-03", "start": "2028-01-03", "end": "2028-01-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-03E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W01" }, { "id": "2028-01-10", "start": "2028-01-10", "end": "2028-01-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-10E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W02" }, { "id": "2028-01-17", "start": "2028-01-17", "end": "2028-01-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-17E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W03" }, { "id": "2028-01-24", "start": "2028-01-24", "end": "2028-01-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-24E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W04" }, { "id": "2028-01-31", "start": "2028-01-31", "end": "2028-02-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-31E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W05" }, { "id": "2028-02-01", "start": "2028-02-01", "end": "2028-02-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W05" }, { "id": "2028-02-07", "start": "2028-02-07", "end": "2028-02-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-07E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W06" }, { "id": "2028-02-14", "start": "2028-02-14", "end": "2028-02-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-14E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W07" }, { "id": "2028-02-21", "start": "2028-02-21", "end": "2028-02-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-21E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W08" }, { "id": "2028-02-28", "start": "2028-02-28", "end": "2028-03-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-28E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W09" }, { "id": "2028-03-01", "start": "2028-03-01", "end": "2028-03-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W09" }, { "id": "2028-03-06", "start": "2028-03-06", "end": "2028-03-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-06E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W10" }, { "id": "2028-03-13", "start": "2028-03-13", "end": "2028-03-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-13E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W11" }, { "id": "2028-03-20", "start": "2028-03-20", "end": "2028-03-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-20E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W12" }, { "id": "2028-03-27", "start": "2028-03-27", "end": "2028-04-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-27E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W13" }, { "id": "2028-04-01", "start": "2028-04-01", "end": "2028-04-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W13" }, { "id": "2028-04-03", "start": "2028-04-03", "end": "2028-04-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-03E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W14" }, { "id": "2028-04-10", "start": "2028-04-10", "end": "2028-04-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-10E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W15" }, { "id": "2028-04-17", "start": "2028-04-17", "end": "2028-04-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-17E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W16" }, { "id": "2028-04-24", "start": "2028-04-24", "end": "2028-05-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-24E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W17" }, { "id": "2028-05-01", "start": "2028-05-01", "end": "2028-05-08", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W18" }, { "id": "2028-05-08", "start": "2028-05-08", "end": "2028-05-15", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-08E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W19" }, { "id": "2028-05-15", "start": "2028-05-15", "end": "2028-05-22", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-15E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W20" }, { "id": "2028-05-22", "start": "2028-05-22", "end": "2028-05-29", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-22E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W21" }, { "id": "2028-05-29", "start": "2028-05-29", "end": "2028-06-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-29E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W22" }, { "id": "2028-06-01", "start": "2028-06-01", "end": "2028-06-05", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W22" }, { "id": "2028-06-05", "start": "2028-06-05", "end": "2028-06-12", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-05E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W23" }, { "id": "2028-06-12", "start": "2028-06-12", "end": "2028-06-19", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-12E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W24" }, { "id": "2028-06-19", "start": "2028-06-19", "end": "2028-06-26", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-19E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W25" }, { "id": "2028-06-26", "start": "2028-06-26", "end": "2028-07-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-26E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W26" }, { "id": "2028-07-01", "start": "2028-07-01", "end": "2028-07-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W26" }, { "id": "2028-07-03", "start": "2028-07-03", "end": "2028-07-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-03E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W27" }, { "id": "2028-07-10", "start": "2028-07-10", "end": "2028-07-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-10E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W28" }, { "id": "2028-07-17", "start": "2028-07-17", "end": "2028-07-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-17E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W29" }, { "id": "2028-07-24", "start": "2028-07-24", "end": "2028-07-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-24E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W30" }, { "id": "2028-07-31", "start": "2028-07-31", "end": "2028-08-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-31E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W31" }, { "id": "2028-08-01", "start": "2028-08-01", "end": "2028-08-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W31" }, { "id": "2028-08-07", "start": "2028-08-07", "end": "2028-08-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-07E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W32" }, { "id": "2028-08-14", "start": "2028-08-14", "end": "2028-08-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-14E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W33" }, { "id": "2028-08-21", "start": "2028-08-21", "end": "2028-08-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-21E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W34" }, { "id": "2028-08-28", "start": "2028-08-28", "end": "2028-09-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-28E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W35" }, { "id": "2028-09-01", "start": "2028-09-01", "end": "2028-09-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W35" }, { "id": "2028-09-04", "start": "2028-09-04", "end": "2028-09-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-04E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W36" }, { "id": "2028-09-11", "start": "2028-09-11", "end": "2028-09-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-11E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W37" }, { "id": "2028-09-18", "start": "2028-09-18", "end": "2028-09-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-18E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W38" }, { "id": "2028-09-25", "start": "2028-09-25", "end": "2028-10-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-25E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W39" }, { "id": "2028-10-01", "start": "2028-10-01", "end": "2028-10-02", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W39" }, { "id": "2028-10-02", "start": "2028-10-02", "end": "2028-10-09", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-02E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W40" }, { "id": "2028-10-09", "start": "2028-10-09", "end": "2028-10-16", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-09E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W41" }, { "id": "2028-10-16", "start": "2028-10-16", "end": "2028-10-23", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-16E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W42" }, { "id": "2028-10-23", "start": "2028-10-23", "end": "2028-10-30", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-23E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W43" }, { "id": "2028-10-30", "start": "2028-10-30", "end": "2028-11-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-30E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W44" }, { "id": "2028-11-01", "start": "2028-11-01", "end": "2028-11-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W44" }, { "id": "2028-11-06", "start": "2028-11-06", "end": "2028-11-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-06E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W45" }, { "id": "2028-11-13", "start": "2028-11-13", "end": "2028-11-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-13E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W46" }, { "id": "2028-11-20", "start": "2028-11-20", "end": "2028-11-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-20E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W47" }, { "id": "2028-11-27", "start": "2028-11-27", "end": "2028-12-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-27E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W48" }, { "id": "2028-12-01", "start": "2028-12-01", "end": "2028-12-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W48" }, { "id": "2028-12-04", "start": "2028-12-04", "end": "2028-12-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-04E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W49" }, { "id": "2028-12-11", "start": "2028-12-11", "end": "2028-12-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-11E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W50" }, { "id": "2028-12-18", "start": "2028-12-18", "end": "2028-12-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-18E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W51" }, { "id": "2028-12-25", "start": "2028-12-25", "end": "2029-01-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-25E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W52" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2029-01-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W01" }, { "id": "2029-01-08", "start": "2029-01-08", "end": "2029-01-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-08E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W02" }, { "id": "2029-01-15", "start": "2029-01-15", "end": "2029-01-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-15E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W03" }, { "id": "2029-01-22", "start": "2029-01-22", "end": "2029-01-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-22E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W04" }, { "id": "2029-01-29", "start": "2029-01-29", "end": "2029-02-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-29E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W05" }, { "id": "2029-02-01", "start": "2029-02-01", "end": "2029-02-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W05" }, { "id": "2029-02-05", "start": "2029-02-05", "end": "2029-02-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W06" }, { "id": "2029-02-12", "start": "2029-02-12", "end": "2029-02-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W07" }, { "id": "2029-02-19", "start": "2029-02-19", "end": "2029-02-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W08" }, { "id": "2029-02-26", "start": "2029-02-26", "end": "2029-03-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W09" }, { "id": "2029-03-01", "start": "2029-03-01", "end": "2029-03-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W09" }, { "id": "2029-03-05", "start": "2029-03-05", "end": "2029-03-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W10" }, { "id": "2029-03-12", "start": "2029-03-12", "end": "2029-03-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W11" }, { "id": "2029-03-19", "start": "2029-03-19", "end": "2029-03-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W12" }, { "id": "2029-03-26", "start": "2029-03-26", "end": "2029-04-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W13" }, { "id": "2029-04-01", "start": "2029-04-01", "end": "2029-04-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W13" }, { "id": "2029-04-02", "start": "2029-04-02", "end": "2029-04-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-02E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W14" }, { "id": "2029-04-09", "start": "2029-04-09", "end": "2029-04-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-09E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W15" }, { "id": "2029-04-16", "start": "2029-04-16", "end": "2029-04-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-16E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W16" }, { "id": "2029-04-23", "start": "2029-04-23", "end": "2029-04-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-23E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W17" }, { "id": "2029-04-30", "start": "2029-04-30", "end": "2029-05-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-30E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W18" }, { "id": "2029-05-01", "start": "2029-05-01", "end": "2029-05-07", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W18" }, { "id": "2029-05-07", "start": "2029-05-07", "end": "2029-05-14", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-07E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W19" }, { "id": "2029-05-14", "start": "2029-05-14", "end": "2029-05-21", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-14E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W20" }, { "id": "2029-05-21", "start": "2029-05-21", "end": "2029-05-28", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-21E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W21" }, { "id": "2029-05-28", "start": "2029-05-28", "end": "2029-06-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-28E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W22" }, { "id": "2029-06-01", "start": "2029-06-01", "end": "2029-06-04", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W22" }, { "id": "2029-06-04", "start": "2029-06-04", "end": "2029-06-11", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-04E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W23" }, { "id": "2029-06-11", "start": "2029-06-11", "end": "2029-06-18", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-11E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W24" }, { "id": "2029-06-18", "start": "2029-06-18", "end": "2029-06-25", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-18E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W25" }, { "id": "2029-06-25", "start": "2029-06-25", "end": "2029-07-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-25E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W26" }, { "id": "2029-07-01", "start": "2029-07-01", "end": "2029-07-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W26" }, { "id": "2029-07-02", "start": "2029-07-02", "end": "2029-07-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-02E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W27" }, { "id": "2029-07-09", "start": "2029-07-09", "end": "2029-07-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-09E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W28" }, { "id": "2029-07-16", "start": "2029-07-16", "end": "2029-07-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-16E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W29" }, { "id": "2029-07-23", "start": "2029-07-23", "end": "2029-07-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-23E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W30" }, { "id": "2029-07-30", "start": "2029-07-30", "end": "2029-08-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-30E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W31" }, { "id": "2029-08-01", "start": "2029-08-01", "end": "2029-08-06", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W31" }, { "id": "2029-08-06", "start": "2029-08-06", "end": "2029-08-13", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-06E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W32" }, { "id": "2029-08-13", "start": "2029-08-13", "end": "2029-08-20", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-13E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W33" }, { "id": "2029-08-20", "start": "2029-08-20", "end": "2029-08-27", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-20E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W34" }, { "id": "2029-08-27", "start": "2029-08-27", "end": "2029-09-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-27E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W35" }, { "id": "2029-09-01", "start": "2029-09-01", "end": "2029-09-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W35" }, { "id": "2029-09-03", "start": "2029-09-03", "end": "2029-09-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-03E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W36" }, { "id": "2029-09-10", "start": "2029-09-10", "end": "2029-09-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-10E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W37" }, { "id": "2029-09-17", "start": "2029-09-17", "end": "2029-09-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-17E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W38" }, { "id": "2029-09-24", "start": "2029-09-24", "end": "2029-10-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-24E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W39" }, { "id": "2029-10-01", "start": "2029-10-01", "end": "2029-10-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W40" }, { "id": "2029-10-08", "start": "2029-10-08", "end": "2029-10-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-08E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W41" }, { "id": "2029-10-15", "start": "2029-10-15", "end": "2029-10-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-15E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W42" }, { "id": "2029-10-22", "start": "2029-10-22", "end": "2029-10-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-22E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W43" }, { "id": "2029-10-29", "start": "2029-10-29", "end": "2029-11-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-29E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W44" }, { "id": "2029-11-01", "start": "2029-11-01", "end": "2029-11-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W44" }, { "id": "2029-11-05", "start": "2029-11-05", "end": "2029-11-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-05E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W45" }, { "id": "2029-11-12", "start": "2029-11-12", "end": "2029-11-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-12E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W46" }, { "id": "2029-11-19", "start": "2029-11-19", "end": "2029-11-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-19E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W47" }, { "id": "2029-11-26", "start": "2029-11-26", "end": "2029-12-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-26E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W48" }, { "id": "2029-12-01", "start": "2029-12-01", "end": "2029-12-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W48" }, { "id": "2029-12-03", "start": "2029-12-03", "end": "2029-12-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-03E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W49" }, { "id": "2029-12-10", "start": "2029-12-10", "end": "2029-12-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-10E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W50" }, { "id": "2029-12-17", "start": "2029-12-17", "end": "2029-12-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-17E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W51" }, { "id": "2029-12-24", "start": "2029-12-24", "end": "2029-12-31", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-24E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W52" }, { "id": "2029-12-31", "start": "2029-12-31", "end": "2030-01-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-31E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2030-W01" } ], "fineStatements": { "2026-01-01": { "revenue": 1.2903225806451613, "growth": -98.92473118279568, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 50.516129032258064, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 50.516129032258064, "assets": 50.516129032258064, "equity": 50.516129032258064, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 50.516129032258064, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0269576379974326, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -50.516129032258064, "leverage": -1.0726027397260274, "workingCapital": 50.516129032258064, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6451612903225806 }, "2026-01-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 51.41935483870968, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 51.41935483870968, "assets": 51.41935483870968, "equity": 51.41935483870968, "shareCapital": 0, "retainedEarnings": 50.516129032258064, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 51.41935483870968, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7721518987341773, "roa": 1.7721518987341773, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -51.41935483870968, "leverage": -1.0917808219178082, "workingCapital": 51.41935483870968, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50.516129032258064, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 52.32258064516129, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 52.32258064516129, "assets": 52.32258064516129, "equity": 52.32258064516129, "shareCapital": 0, "retainedEarnings": 51.41935483870967, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 52.32258064516129, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.741293532338308, "roa": 1.741293532338308, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -52.32258064516129, "leverage": -1.110958904109589, "workingCapital": 52.32258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 51.41935483870968, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 53.225806451612904, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 53.225806451612904, "assets": 53.225806451612904, "equity": 53.225806451612904, "shareCapital": 0, "retainedEarnings": 52.32258064516129, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 53.225806451612904, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7114914425427872, "roa": 1.7114914425427872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -53.225806451612904, "leverage": -1.13013698630137, "workingCapital": 53.225806451612904, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 52.32258064516129, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.19354838709677413, "ebitda": 0.7741935483870965, "ebit": 0.7741935483870965, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870965, "tax": 0, "netIncome": 0.7741935483870965, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870965, "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": 0.7741935483870965, "cash": 54, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 54, "assets": 54, "equity": 54, "shareCapital": 0, "retainedEarnings": 53.225806451612904, "currentYearNetIncome": 0.7741935483870965, "dividends": 0, "liabilitiesEquity": 54, "fcf": 0.7741935483870965, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.19354838709677413, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4440433212996386, "roa": 1.4440433212996386, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -54, "leverage": -1.1465753424657537, "workingCapital": 54, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 53.225806451612904, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-02-01": { "revenue": 0.35714285714285715, "growth": -81.54761904761905, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.17857142857142858, "grossProfit": 0.17857142857142858, "otherOperatingIncome": 0, "sgaExpense": -0.03571428571428571, "ebitda": 0.14285714285714285, "ebit": 0.14285714285714285, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.14285714285714285, "tax": 0, "netIncome": 0.14285714285714285, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.14285714285714285, "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": 0.14285714285714285, "cash": 54.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 54.14285714285714, "assets": 54.14285714285714, "equity": 54.14285714285714, "shareCapital": 0, "retainedEarnings": 53.99999999999999, "currentYearNetIncome": 0.14285714285714285, "dividends": 0, "liabilitiesEquity": 54.14285714285714, "fcf": 0.14285714285714285, "totalCapex": 0, "collections": 0.35714285714285715, "suppliers": -0.17857142857142858, "operatingPayments": -0.03571428571428571, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.26420079260237783, "roa": 0.26420079260237783, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -54.14285714285714, "leverage": -1.0383561643835617, "workingCapital": 54.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 54, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.17857142857142858 }, "2026-02-02": { "revenue": 2.5, "growth": 600, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 55.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 55.14285714285714, "assets": 55.14285714285714, "equity": 55.14285714285714, "shareCapital": 0, "retainedEarnings": 54.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 55.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.8300653594771243, "roa": 1.8300653594771243, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -55.14285714285714, "leverage": -1.0575342465753426, "workingCapital": 55.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 54.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-09": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 56.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 56.14285714285714, "assets": 56.14285714285714, "equity": 56.14285714285714, "shareCapital": 0, "retainedEarnings": 55.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 56.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.797175866495507, "roa": 1.797175866495507, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -56.14285714285714, "leverage": -1.0767123287671232, "workingCapital": 56.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 55.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-16": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 57.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 57.14285714285714, "assets": 57.14285714285714, "equity": 57.14285714285714, "shareCapital": 0, "retainedEarnings": 56.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 57.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7654476670870116, "roa": 1.7654476670870116, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -57.14285714285714, "leverage": -1.095890410958904, "workingCapital": 57.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 56.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-23": { "revenue": 2.1428571428571423, "growth": -14.285714285714308, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.0714285714285712, "grossProfit": 1.0714285714285712, "otherOperatingIncome": 0, "sgaExpense": -0.2142857142857143, "ebitda": 0.8571428571428572, "ebit": 0.8571428571428572, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8571428571428572, "tax": 0, "netIncome": 0.8571428571428572, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8571428571428572, "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": 0.8571428571428572, "cash": 58, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 58, "assets": 58, "equity": 58, "shareCapital": 0, "retainedEarnings": 57.142857142857146, "currentYearNetIncome": 0.8571428571428572, "dividends": 0, "liabilitiesEquity": 58, "fcf": 0.8571428571428572, "totalCapex": 0, "collections": 2.1428571428571423, "suppliers": -1.0714285714285712, "operatingPayments": -0.2142857142857143, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4888337468982633, "roa": 1.4888337468982633, "ebitMargin": 40.000000000000014, "ebitdaMargin": 40.000000000000014, "fcfMargin": 40.000000000000014, "netDebt": -58, "leverage": -1.1123287671232875, "workingCapital": 58, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 57.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.0714285714285712 }, "2026-03-01": { "revenue": 0.3225806451612903, "growth": -84.94623655913979, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": 58.12903225806451, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 58.12903225806451, "assets": 58.12903225806451, "equity": 58.12903225806451, "shareCapital": 0, "retainedEarnings": 57.99999999999999, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 58.12903225806451, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.2222222222222222, "roa": 0.2222222222222222, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -58.12903225806451, "leverage": -1.2342465753424658, "workingCapital": 58.12903225806451, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 58, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16129032258064516 }, "2026-03-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 59.03225806451613, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 59.03225806451613, "assets": 59.03225806451613, "equity": 59.03225806451613, "shareCapital": 0, "retainedEarnings": 58.12903225806451, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 59.03225806451613, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.5418502202643172, "roa": 1.5418502202643172, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -59.03225806451613, "leverage": -1.2534246575342467, "workingCapital": 59.03225806451613, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 58.12903225806451, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 59.935483870967744, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 59.935483870967744, "assets": 59.935483870967744, "equity": 59.935483870967744, "shareCapital": 0, "retainedEarnings": 59.03225806451613, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 59.935483870967744, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.5184381778741864, "roa": 1.5184381778741864, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -59.935483870967744, "leverage": -1.2726027397260276, "workingCapital": 59.935483870967744, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 59.03225806451613, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 60.83870967741936, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 60.83870967741936, "assets": 60.83870967741936, "equity": 60.83870967741936, "shareCapital": 0, "retainedEarnings": 59.935483870967744, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 60.83870967741936, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4957264957264955, "roa": 1.4957264957264955, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -60.83870967741936, "leverage": -1.2917808219178084, "workingCapital": 60.83870967741936, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 59.935483870967744, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 61.741935483870975, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 61.741935483870975, "assets": 61.741935483870975, "equity": 61.741935483870975, "shareCapital": 0, "retainedEarnings": 60.83870967741936, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 61.741935483870975, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4736842105263155, "roa": 1.4736842105263155, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -61.741935483870975, "leverage": -1.3109589041095893, "workingCapital": 61.741935483870975, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 60.83870967741936, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": 62, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62, "assets": 62, "equity": 62, "shareCapital": 0, "retainedEarnings": 61.74193548387097, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 62, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.41710114702815393, "roa": 0.41710114702815393, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -62, "leverage": -1.3164383561643849, "workingCapital": 62, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 61.741935483870975, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.32258064516129004 }, "2026-04-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666666, "ebitda": 0.6666666666666666, "ebit": 0.6666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666666, "tax": 0, "netIncome": 0.6666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666666, "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": 0.6666666666666666, "cash": 62.66666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62.66666666666667, "assets": 62.66666666666667, "equity": 62.66666666666667, "shareCapital": 0, "retainedEarnings": 62.00000000000001, "currentYearNetIncome": 0.6666666666666666, "dividends": 0, "liabilitiesEquity": 62.66666666666667, "fcf": 0.6666666666666666, "totalCapex": 0, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.06951871657754, "roa": 1.06951871657754, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -62.66666666666667, "leverage": -1.2876712328767126, "workingCapital": 62.66666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.8333333333333334 }, "2026-04-06": { "revenue": 2.3333333333333335, "growth": 40, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 63.6, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 63.6, "assets": 63.6, "equity": 63.6, "shareCapital": 0, "retainedEarnings": 62.66666666666667, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 63.6, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.478352692713833, "roa": 1.478352692713833, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -63.6, "leverage": -1.3068493150684932, "workingCapital": 63.6, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62.66666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 64.53333333333333, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 64.53333333333333, "assets": 64.53333333333333, "equity": 64.53333333333333, "shareCapital": 0, "retainedEarnings": 63.6, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 64.53333333333333, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.45681581685744, "roa": 1.45681581685744, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -64.53333333333333, "leverage": -1.326027397260274, "workingCapital": 64.53333333333333, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 63.6, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 65.46666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 65.46666666666667, "assets": 65.46666666666667, "equity": 65.46666666666667, "shareCapital": 0, "retainedEarnings": 64.53333333333333, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 65.46666666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.435897435897436, "roa": 1.435897435897436, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -65.46666666666667, "leverage": -1.345205479452055, "workingCapital": 65.46666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 64.53333333333333, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714291, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.1333333333333333, "ebitda": 0.5333333333333332, "ebit": 0.5333333333333332, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333332, "tax": 0, "netIncome": 0.5333333333333332, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333332, "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": 0.5333333333333332, "cash": 66, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 66, "assets": 66, "equity": 66, "shareCapital": 0, "retainedEarnings": 65.46666666666667, "currentYearNetIncome": 0.5333333333333332, "dividends": 0, "liabilitiesEquity": 66, "fcf": 0.5333333333333332, "totalCapex": 0, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.1333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8113590263691681, "roa": 0.8113590263691681, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -66, "leverage": -1.3561643835616441, "workingCapital": 66, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 65.46666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6666666666666661 }, "2026-05-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "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": 0.3870967741935484, "cash": 66.38709677419355, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 66.38709677419355, "assets": 66.38709677419355, "equity": 66.38709677419355, "shareCapital": 0, "retainedEarnings": 66, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 66.38709677419355, "fcf": 0.3870967741935484, "totalCapex": 0, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.584795321637427, "roa": 0.584795321637427, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -66.38709677419355, "leverage": -1.4095890410958904, "workingCapital": 66.38709677419355, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 66, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.4838709677419355 }, "2026-05-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 67.29032258064515, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 67.29032258064515, "assets": 67.29032258064515, "equity": 67.29032258064515, "shareCapital": 0, "retainedEarnings": 66.38709677419354, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 67.29032258064515, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3513513513513513, "roa": 1.3513513513513513, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -67.29032258064515, "leverage": -1.428767123287671, "workingCapital": 67.29032258064515, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 66.38709677419355, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 68.19354838709677, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 68.19354838709677, "assets": 68.19354838709677, "equity": 68.19354838709677, "shareCapital": 0, "retainedEarnings": 67.29032258064515, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 68.19354838709677, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3333333333333335, "roa": 1.3333333333333335, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -68.19354838709677, "leverage": -1.447945205479452, "workingCapital": 68.19354838709677, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 67.29032258064515, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 69.09677419354838, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 69.09677419354838, "assets": 69.09677419354838, "equity": 69.09677419354838, "shareCapital": 0, "retainedEarnings": 68.19354838709677, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 69.09677419354838, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3157894736842106, "roa": 1.3157894736842106, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -69.09677419354838, "leverage": -1.467123287671233, "workingCapital": 69.09677419354838, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 68.19354838709677, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-25": { "revenue": 2.258064516129032, "growth": -1.9666807864788487e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 70, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 70, "assets": 70, "equity": 70, "shareCapital": 0, "retainedEarnings": 69.09677419354838, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 70, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2987012987012987, "roa": 1.2987012987012987, "ebitMargin": 40.00000000000001, "ebitdaMargin": 40.00000000000001, "fcfMargin": 40.00000000000001, "netDebt": -70, "leverage": -1.4863013698630136, "workingCapital": 70, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 69.09677419354838, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.129032258064516 }, "2026-06-01": { "revenue": 2.3333333333333335, "growth": 3.333333333333351, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 70.93333333333334, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 70.93333333333334, "assets": 70.93333333333334, "equity": 70.93333333333334, "shareCapital": 0, "retainedEarnings": 70, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 70.93333333333334, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3245033112582782, "roa": 1.3245033112582782, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -70.93333333333334, "leverage": -1.4575342465753427, "workingCapital": 70.93333333333334, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 70, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-08": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 71.86666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 71.86666666666666, "assets": 71.86666666666666, "equity": 71.86666666666666, "shareCapital": 0, "retainedEarnings": 70.93333333333332, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 71.86666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.30718954248366, "roa": 1.30718954248366, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -71.86666666666666, "leverage": -1.4767123287671233, "workingCapital": 71.86666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 70.93333333333334, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-15": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 72.8, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 72.8, "assets": 72.8, "equity": 72.8, "shareCapital": 0, "retainedEarnings": 71.86666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 72.8, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2903225806451615, "roa": 1.2903225806451615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -72.8, "leverage": -1.4958904109589042, "workingCapital": 72.8, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 71.86666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-22": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 73.73333333333332, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 73.73333333333332, "assets": 73.73333333333332, "equity": 73.73333333333332, "shareCapital": 0, "retainedEarnings": 72.79999999999998, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 73.73333333333332, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2738853503184715, "roa": 1.2738853503184715, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -73.73333333333332, "leverage": -1.5150684931506848, "workingCapital": 73.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 72.8, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-29": { "revenue": 0.6666666666666661, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.33333333333333304, "grossProfit": 0.33333333333333304, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666665, "ebitda": 0.2666666666666666, "ebit": 0.2666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.2666666666666666, "tax": 0, "netIncome": 0.2666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.2666666666666666, "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": 0.2666666666666666, "cash": 74, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74, "assets": 74, "equity": 74, "shareCapital": 0, "retainedEarnings": 73.73333333333333, "currentYearNetIncome": 0.2666666666666666, "dividends": 0, "liabilitiesEquity": 74, "fcf": 0.2666666666666666, "totalCapex": 0, "collections": 0.6666666666666661, "suppliers": -0.33333333333333304, "operatingPayments": -0.06666666666666665, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.3610108303249097, "roa": 0.3610108303249097, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -74, "leverage": -1.5205479452054798, "workingCapital": 74, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 73.73333333333332, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.33333333333333304 }, "2026-07-01": { "revenue": 1.6129032258064515, "growth": 141.93548387096794, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": 74.64516129032258, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74.64516129032258, "assets": 74.64516129032258, "equity": 74.64516129032258, "shareCapital": 0, "retainedEarnings": 74, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 74.64516129032258, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8680555555555556, "roa": 0.8680555555555556, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -74.64516129032258, "leverage": -1.5849315068493148, "workingCapital": 74.64516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.8064516129032258 }, "2026-07-06": { "revenue": 2.2580645161290325, "growth": 40.00000000000002, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 75.54838709677418, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 75.54838709677418, "assets": 75.54838709677418, "equity": 75.54838709677418, "shareCapital": 0, "retainedEarnings": 74.64516129032256, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 75.54838709677418, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.202749140893471, "roa": 1.202749140893471, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -75.54838709677418, "leverage": -1.6041095890410957, "workingCapital": 75.54838709677418, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74.64516129032258, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 76.4516129032258, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 76.4516129032258, "assets": 76.4516129032258, "equity": 76.4516129032258, "shareCapital": 0, "retainedEarnings": 75.54838709677418, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 76.4516129032258, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1884550084889645, "roa": 1.1884550084889645, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -76.4516129032258, "leverage": -1.6232876712328765, "workingCapital": 76.4516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 75.54838709677418, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 77.35483870967741, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 77.35483870967741, "assets": 77.35483870967741, "equity": 77.35483870967741, "shareCapital": 0, "retainedEarnings": 76.4516129032258, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 77.35483870967741, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1744966442953022, "roa": 1.1744966442953022, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -77.35483870967741, "leverage": -1.6424657534246574, "workingCapital": 77.35483870967741, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 76.4516129032258, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-27": { "revenue": 1.612903225806452, "growth": -28.571428571428566, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064513, "ebitda": 0.6451612903225805, "ebit": 0.6451612903225805, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225805, "tax": 0, "netIncome": 0.6451612903225805, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225805, "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": 0.6451612903225805, "cash": 78, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 78, "assets": 78, "equity": 78, "shareCapital": 0, "retainedEarnings": 77.35483870967742, "currentYearNetIncome": 0.6451612903225805, "dividends": 0, "liabilitiesEquity": 78, "fcf": 0.6451612903225805, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064513, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.830564784053156, "roa": 0.830564784053156, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -78, "leverage": -1.6561643835616442, "workingCapital": 78, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 77.35483870967741, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.806451612903226 }, "2026-08-01": { "revenue": 0.6451612903225806, "growth": -60.00000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": 78.25806451612902, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 78.25806451612902, "assets": 78.25806451612902, "equity": 78.25806451612902, "shareCapital": 0, "retainedEarnings": 77.99999999999999, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 78.25806451612902, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.33030553261767137, "roa": 0.33030553261767137, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -78.25806451612902, "leverage": -1.6616438356164382, "workingCapital": 78.25806451612902, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 78, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.3225806451612903 }, "2026-08-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 79.16129032258064, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 79.16129032258064, "assets": 79.16129032258064, "equity": 79.16129032258064, "shareCapital": 0, "retainedEarnings": 78.25806451612902, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 79.16129032258064, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1475409836065575, "roa": 1.1475409836065575, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -79.16129032258064, "leverage": -1.680821917808219, "workingCapital": 79.16129032258064, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 78.25806451612902, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 80.06451612903226, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 80.06451612903226, "assets": 80.06451612903226, "equity": 80.06451612903226, "shareCapital": 0, "retainedEarnings": 79.16129032258064, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 80.06451612903226, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1345218800648298, "roa": 1.1345218800648298, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -80.06451612903226, "leverage": -1.7, "workingCapital": 80.06451612903226, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 79.16129032258064, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 80.96774193548386, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 80.96774193548386, "assets": 80.96774193548386, "equity": 80.96774193548386, "shareCapital": 0, "retainedEarnings": 80.06451612903224, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 80.96774193548386, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.121794871794872, "roa": 1.121794871794872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -80.96774193548386, "leverage": -1.7191780821917806, "workingCapital": 80.96774193548386, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 80.06451612903226, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 81.87096774193547, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 81.87096774193547, "assets": 81.87096774193547, "equity": 81.87096774193547, "shareCapital": 0, "retainedEarnings": 80.96774193548386, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 81.87096774193547, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1093502377179083, "roa": 1.1093502377179083, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -81.87096774193547, "leverage": -1.7383561643835614, "workingCapital": 81.87096774193547, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 80.96774193548386, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": 81.99999999999999, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 81.99999999999999, "assets": 81.99999999999999, "equity": 81.99999999999999, "shareCapital": 0, "retainedEarnings": 81.87096774193547, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 81.99999999999999, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.1574803149606298, "roa": 0.1574803149606298, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -81.99999999999999, "leverage": -1.7410958904109604, "workingCapital": 81.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 81.87096774193547, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16129032258064502 }, "2026-09-01": { "revenue": 2, "growth": 520.0000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": 82.79999999999998, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 82.79999999999998, "assets": 82.79999999999998, "equity": 82.79999999999998, "shareCapital": 0, "retainedEarnings": 81.99999999999999, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 82.79999999999998, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9708737864077672, "roa": 0.9708737864077672, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -82.79999999999998, "leverage": -1.7013698630136982, "workingCapital": 82.79999999999998, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 81.99999999999999, "balanceCheck": 0, "investedCapital": 0, "purchases": 1 }, "2026-09-07": { "revenue": 2.3333333333333335, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 83.73333333333332, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 83.73333333333332, "assets": 83.73333333333332, "equity": 83.73333333333332, "shareCapital": 0, "retainedEarnings": 82.79999999999998, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 83.73333333333332, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1208967173738993, "roa": 1.1208967173738993, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -83.73333333333332, "leverage": -1.7205479452054793, "workingCapital": 83.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 82.79999999999998, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-14": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 84.66666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 84.66666666666666, "assets": 84.66666666666666, "equity": 84.66666666666666, "shareCapital": 0, "retainedEarnings": 83.73333333333332, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 84.66666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1084718923198735, "roa": 1.1084718923198735, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -84.66666666666666, "leverage": -1.7397260273972601, "workingCapital": 84.66666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 83.73333333333332, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-21": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 85.6, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 85.6, "assets": 85.6, "equity": 85.6, "shareCapital": 0, "retainedEarnings": 84.66666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 85.6, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0963194988253722, "roa": 1.0963194988253722, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -85.6, "leverage": -1.758904109589041, "workingCapital": 85.6, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 84.66666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-28": { "revenue": 0.9999999999999982, "growth": -57.14285714285722, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4999999999999991, "grossProfit": 0.4999999999999991, "otherOperatingIncome": 0, "sgaExpense": -0.09999999999999987, "ebitda": 0.39999999999999947, "ebit": 0.39999999999999947, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.39999999999999947, "tax": 0, "netIncome": 0.39999999999999947, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.39999999999999947, "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": 0.39999999999999947, "cash": 86, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 86, "assets": 86, "equity": 86, "shareCapital": 0, "retainedEarnings": 85.6, "currentYearNetIncome": 0.39999999999999947, "dividends": 0, "liabilitiesEquity": 86, "fcf": 0.39999999999999947, "totalCapex": 0, "collections": 0.9999999999999982, "suppliers": -0.4999999999999991, "operatingPayments": -0.09999999999999987, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.46620046620046557, "roa": 0.46620046620046557, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -86, "leverage": -1.767123287671235, "workingCapital": 86, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 85.6, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.4999999999999991 }, "2026-10-01": { "revenue": 1.2903225806451613, "growth": 29.032258064516352, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 86.51612903225805, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 86.51612903225805, "assets": 86.51612903225805, "equity": 86.51612903225805, "shareCapital": 0, "retainedEarnings": 85.99999999999999, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 86.51612903225805, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.5983545250560958, "roa": 0.5983545250560958, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -86.51612903225805, "leverage": -1.8369863013698629, "workingCapital": 86.51612903225805, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 86, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6451612903225806 }, "2026-10-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 87.41935483870967, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 87.41935483870967, "assets": 87.41935483870967, "equity": 87.41935483870967, "shareCapital": 0, "retainedEarnings": 86.51612903225805, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 87.41935483870967, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0385756676557865, "roa": 1.0385756676557865, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -87.41935483870967, "leverage": -1.8561643835616437, "workingCapital": 87.41935483870967, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 86.51612903225805, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 88.32258064516128, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 88.32258064516128, "assets": 88.32258064516128, "equity": 88.32258064516128, "shareCapital": 0, "retainedEarnings": 87.41935483870967, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 88.32258064516128, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0279001468428781, "roa": 1.0279001468428781, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -88.32258064516128, "leverage": -1.8753424657534246, "workingCapital": 88.32258064516128, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 87.41935483870967, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 89.2258064516129, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 89.2258064516129, "assets": 89.2258064516129, "equity": 89.2258064516129, "shareCapital": 0, "retainedEarnings": 88.32258064516128, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 89.2258064516129, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0174418604651163, "roa": 1.0174418604651163, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -89.2258064516129, "leverage": -1.8945205479452054, "workingCapital": 89.2258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 88.32258064516128, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.19354838709677413, "ebitda": 0.7741935483870965, "ebit": 0.7741935483870965, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870965, "tax": 0, "netIncome": 0.7741935483870965, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870965, "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": 0.7741935483870965, "cash": 90, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90, "assets": 90, "equity": 90, "shareCapital": 0, "retainedEarnings": 89.2258064516129, "currentYearNetIncome": 0.7741935483870965, "dividends": 0, "liabilitiesEquity": 90, "fcf": 0.7741935483870965, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.19354838709677413, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8639308855291574, "roa": 0.8639308855291574, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -90, "leverage": -1.9109589041095894, "workingCapital": 90, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 89.2258064516129, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-11-01": { "revenue": 0.3333333333333333, "growth": -82.77777777777779, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666666, "grossProfit": 0.16666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.03333333333333333, "ebitda": 0.13333333333333333, "ebit": 0.13333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333333, "tax": 0, "netIncome": 0.13333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333333, "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": 0.13333333333333333, "cash": 90.13333333333333, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90.13333333333333, "assets": 90.13333333333333, "equity": 90.13333333333333, "shareCapital": 0, "retainedEarnings": 89.99999999999999, "currentYearNetIncome": 0.13333333333333333, "dividends": 0, "liabilitiesEquity": 90.13333333333333, "fcf": 0.13333333333333333, "totalCapex": 0, "collections": 0.3333333333333333, "suppliers": -0.16666666666666666, "operatingPayments": -0.03333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.14803849000740193, "roa": 0.14803849000740193, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -90.13333333333333, "leverage": -1.8520547945205479, "workingCapital": 90.13333333333333, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16666666666666666 }, "2026-11-02": { "revenue": 2.3333333333333335, "growth": 600, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 91.06666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 91.06666666666666, "assets": 91.06666666666666, "equity": 91.06666666666666, "shareCapital": 0, "retainedEarnings": 90.13333333333333, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 91.06666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.030169242089772, "roa": 1.030169242089772, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -91.06666666666666, "leverage": -1.8712328767123287, "workingCapital": 91.06666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90.13333333333333, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-09": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 92, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 92, "assets": 92, "equity": 92, "shareCapital": 0, "retainedEarnings": 91.06666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 92, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0196649672250546, "roa": 1.0196649672250546, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -92, "leverage": -1.8904109589041096, "workingCapital": 92, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 91.06666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-16": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 92.93333333333334, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 92.93333333333334, "assets": 92.93333333333334, "equity": 92.93333333333334, "shareCapital": 0, "retainedEarnings": 92, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 92.93333333333334, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0093727469358327, "roa": 1.0093727469358327, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -92.93333333333334, "leverage": -1.9095890410958907, "workingCapital": 92.93333333333334, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 92, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-23": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 93.86666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 93.86666666666667, "assets": 93.86666666666667, "equity": 93.86666666666667, "shareCapital": 0, "retainedEarnings": 92.93333333333334, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 93.86666666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9992862241256246, "roa": 0.9992862241256246, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -93.86666666666667, "leverage": -1.9287671232876715, "workingCapital": 93.86666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 92.93333333333334, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-30": { "revenue": 0.33333333333333215, "growth": -85.71428571428577, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666607, "grossProfit": 0.16666666666666607, "otherOperatingIncome": 0, "sgaExpense": -0.033333333333333215, "ebitda": 0.13333333333333286, "ebit": 0.13333333333333286, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333286, "tax": 0, "netIncome": 0.13333333333333286, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333286, "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": 0.13333333333333286, "cash": 94, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 94, "assets": 94, "equity": 94, "shareCapital": 0, "retainedEarnings": 93.86666666666667, "currentYearNetIncome": 0.13333333333333286, "dividends": 0, "liabilitiesEquity": 94, "fcf": 0.13333333333333286, "totalCapex": 0, "collections": 0.33333333333333215, "suppliers": -0.16666666666666607, "operatingPayments": -0.033333333333333215, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.14194464158977946, "roa": 0.14194464158977946, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -94, "leverage": -1.9315068493150753, "workingCapital": 94, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 93.86666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16666666666666607 }, "2026-12-01": { "revenue": 1.935483870967742, "growth": 480.64516129032467, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": 94.7741935483871, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 94.7741935483871, "assets": 94.7741935483871, "equity": 94.7741935483871, "shareCapital": 0, "retainedEarnings": 94, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 94.7741935483871, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8202323991797676, "roa": 0.8202323991797676, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -94.7741935483871, "leverage": -2.0123287671232877, "workingCapital": 94.7741935483871, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 94, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-12-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 95.6774193548387, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 95.6774193548387, "assets": 95.6774193548387, "equity": 95.6774193548387, "shareCapital": 0, "retainedEarnings": 94.77419354838709, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 95.6774193548387, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9485094850948509, "roa": 0.9485094850948509, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -95.6774193548387, "leverage": -2.0315068493150683, "workingCapital": 95.6774193548387, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 94.7741935483871, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 96.58064516129032, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 96.58064516129032, "assets": 96.58064516129032, "equity": 96.58064516129032, "shareCapital": 0, "retainedEarnings": 95.6774193548387, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 96.58064516129032, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9395973154362416, "roa": 0.9395973154362416, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -96.58064516129032, "leverage": -2.0506849315068494, "workingCapital": 96.58064516129032, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 95.6774193548387, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 97.48387096774192, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 97.48387096774192, "assets": 97.48387096774192, "equity": 97.48387096774192, "shareCapital": 0, "retainedEarnings": 96.5806451612903, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 97.48387096774192, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9308510638297872, "roa": 0.9308510638297872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -97.48387096774192, "leverage": -2.06986301369863, "workingCapital": 97.48387096774192, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 96.58064516129032, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-28": { "revenue": 1.290322580645162, "growth": -42.85714285714283, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 97.48387096774194, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 98, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.528052805280528, "roa": 0.528052805280528, "ebitMargin": 39.99999999999998, "ebitdaMargin": 39.99999999999998, "fcfMargin": 39.99999999999998, "netDebt": -98, "leverage": -2.0808219178082195, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 97.48387096774192, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.645161290322581 }, "2027-01-01": { "revenue": 0.967741935483871, "growth": -99.19354838709677, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580645, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "capexOut": -2.661290322580645, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580645, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.2741935483870965, "cash": 95.7258064516129, "ppe": 2.661290322580645, "otherNCA": 0, "otherNCL": 0, "currentAssets": 95.7258064516129, "assets": 98.38709677419354, "equity": 98.38709677419355, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 98.38709677419355, "fcf": -2.2741935483870965, "totalCapex": 2.661290322580645, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 0.3942181340341656, "roa": 0.3942181340341656, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -95.7258064516129, "leverage": -247.29166666666666, "workingCapital": 95.7258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -1.4210854715202004e-14, "investedCapital": 2.661290322580645, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 90.41935483870967, "ppe": 8.870967741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90.41935483870967, "assets": 99.29032258064515, "equity": 99.29032258064517, "shareCapital": 0, "retainedEarnings": 98.38709677419355, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 99.29032258064517, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 15.664335664335665, "roe": 0.9138381201044387, "roa": 0.9138381201044389, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -90.41935483870967, "leverage": -100.10714285714283, "workingCapital": 90.41935483870967, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 95.7258064516129, "balanceCheck": -1.4210854715202004e-14, "investedCapital": 8.870967741935484, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 85.11290322580643, "ppe": 15.080645161290324, "otherNCA": 0, "otherNCL": 0, "currentAssets": 85.11290322580643, "assets": 100.19354838709675, "equity": 100.19354838709678, "shareCapital": 0, "retainedEarnings": 99.29032258064517, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 100.19354838709678, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 7.542087542087543, "roe": 0.905562742561449, "roa": 0.9055627425614492, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -85.11290322580643, "leverage": -94.23214285714283, "workingCapital": 85.11290322580643, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90.41935483870967, "balanceCheck": -2.842170943040401e-14, "investedCapital": 15.080645161290324, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 79.8064516129032, "ppe": 21.290322580645164, "otherNCA": 0, "otherNCL": 0, "currentAssets": 79.8064516129032, "assets": 101.09677419354837, "equity": 101.0967741935484, "shareCapital": 0, "retainedEarnings": 100.19354838709678, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 101.0967741935484, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.966740576496674, "roe": 0.8974358974358974, "roa": 0.8974358974358977, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -79.8064516129032, "leverage": -88.35714285714282, "workingCapital": 79.8064516129032, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 85.11290322580643, "balanceCheck": -2.842170943040401e-14, "investedCapital": 21.290322580645164, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354836, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "capexOut": -6.209677419354836, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354836, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903223, "cash": 74.49999999999999, "ppe": 27.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74.49999999999999, "assets": 101.99999999999999, "equity": 102.00000000000001, "shareCapital": 0, "retainedEarnings": 101.0967741935484, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 102.00000000000001, "fcf": -5.306451612903223, "totalCapex": 6.209677419354836, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.702479338842974, "roe": 0.8894536213468868, "roa": 0.8894536213468869, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999991, "netDebt": -74.49999999999999, "leverage": -82.48214285714285, "workingCapital": 74.49999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 79.8064516129032, "balanceCheck": -2.842170943040401e-14, "investedCapital": 27.5, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 2.5, "growth": 10.71428571428572, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 68.62499999999999, "ppe": 34.375, "otherNCA": 0, "otherNCL": 0, "currentAssets": 68.62499999999999, "assets": 102.99999999999999, "equity": 103.00000000000001, "shareCapital": 0, "retainedEarnings": 102.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 103.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.2323232323232323, "roe": 0.9756097560975608, "roa": 0.9756097560975612, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -68.62499999999999, "leverage": -68.62499999999999, "workingCapital": 68.62499999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74.49999999999999, "balanceCheck": -2.842170943040401e-14, "investedCapital": 34.375, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 62.749999999999986, "ppe": 41.25, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62.749999999999986, "assets": 103.99999999999999, "equity": 104.00000000000001, "shareCapital": 0, "retainedEarnings": 103.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 104.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.644628099173554, "roe": 0.966183574879227, "roa": 0.9661835748792271, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -62.749999999999986, "leverage": -62.749999999999986, "workingCapital": 62.749999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 68.62499999999999, "balanceCheck": -2.842170943040401e-14, "investedCapital": 41.25, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 56.874999999999986, "ppe": 48.125, "otherNCA": 0, "otherNCL": 0, "currentAssets": 56.874999999999986, "assets": 104.99999999999999, "equity": 105.00000000000001, "shareCapital": 0, "retainedEarnings": 104.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 105.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.237762237762238, "roe": 0.956937799043062, "roa": 0.9569377990430623, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -56.874999999999986, "leverage": -56.874999999999986, "workingCapital": 56.874999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62.749999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 48.125, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 50.999999999999986, "ppe": 55, "otherNCA": 0, "otherNCL": 0, "currentAssets": 50.999999999999986, "assets": 105.99999999999999, "equity": 106.00000000000001, "shareCapital": 0, "retainedEarnings": 105.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 106.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9393939393939394, "roe": 0.947867298578199, "roa": 0.9478672985781991, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -50.999999999999986, "leverage": -50.999999999999986, "workingCapital": 50.999999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 56.874999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 55, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 2.2580645161290325, "growth": -9.677419354838701, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 45.69354838709676, "ppe": 61.20967741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": 45.69354838709676, "assets": 106.9032258064516, "equity": 106.90322580645163, "shareCapital": 0, "retainedEarnings": 106.00000000000001, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 106.90322580645163, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5544760582928523, "roe": 0.8484848484848484, "roa": 0.8484848484848487, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -45.69354838709676, "leverage": -50.589285714285694, "workingCapital": 45.69354838709676, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50.999999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 61.20967741935484, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 40.38709677419354, "ppe": 67.41935483870968, "otherNCA": 0, "otherNCL": 0, "currentAssets": 40.38709677419354, "assets": 107.80645161290322, "equity": 107.80645161290325, "shareCapital": 0, "retainedEarnings": 106.90322580645163, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 107.80645161290325, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4043887147335425, "roe": 0.8413461538461539, "roa": 0.841346153846154, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -40.38709677419354, "leverage": -44.7142857142857, "workingCapital": 40.38709677419354, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 45.69354838709676, "balanceCheck": -2.842170943040401e-14, "investedCapital": 67.41935483870968, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 35.08064516129031, "ppe": 73.62903225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": 35.08064516129031, "assets": 108.70967741935482, "equity": 108.70967741935486, "shareCapital": 0, "retainedEarnings": 107.80645161290325, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 108.70967741935486, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2807318467695827, "roe": 0.8343265792610249, "roa": 0.8343265792610253, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -35.08064516129031, "leverage": -38.8392857142857, "workingCapital": 35.08064516129031, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 40.38709677419354, "balanceCheck": -4.263256414560601e-14, "investedCapital": 73.62903225806451, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 29.77419354838709, "ppe": 79.83870967741935, "otherNCA": 0, "otherNCL": 0, "currentAssets": 29.77419354838709, "assets": 109.61290322580643, "equity": 109.61290322580648, "shareCapital": 0, "retainedEarnings": 108.70967741935486, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 109.61290322580648, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.177088807146611, "roe": 0.8274231678486997, "roa": 0.8274231678487, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -29.77419354838709, "leverage": -32.9642857142857, "workingCapital": 29.77419354838709, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 35.08064516129031, "balanceCheck": -4.263256414560601e-14, "investedCapital": 79.83870967741935, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580644, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "capexOut": -2.661290322580644, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580644, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.274193548387096, "cash": 27.499999999999993, "ppe": 82.49999999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 27.499999999999993, "assets": 109.99999999999997, "equity": 110.00000000000003, "shareCapital": 0, "retainedEarnings": 109.61290322580648, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 110.00000000000003, "fcf": -2.274193548387096, "totalCapex": 2.661290322580644, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47690014903129624, "roe": 0.3525264394829608, "roa": 0.352526439482961, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000014, "netDebt": -27.499999999999993, "leverage": -71.04166666666671, "workingCapital": 27.499999999999993, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 29.77419354838709, "balanceCheck": -5.684341886080802e-14, "investedCapital": 82.49999999999999, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.6666666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "capexOut": -3.6666666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.6666666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.1333333333333333, "cash": 24.36666666666666, "ppe": 86.16666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 24.36666666666666, "assets": 110.53333333333332, "equity": 110.53333333333336, "shareCapital": 0, "retainedEarnings": 110.00000000000003, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 110.53333333333336, "fcf": -3.1333333333333333, "totalCapex": 3.6666666666666665, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.632411067193676, "roe": 0.4836759371221281, "roa": 0.48367593712212825, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -24.36666666666666, "leverage": -45.687499999999986, "workingCapital": 24.36666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 27.499999999999993, "balanceCheck": -4.263256414560601e-14, "investedCapital": 86.16666666666666, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 18.883333333333326, "ppe": 92.58333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 18.883333333333326, "assets": 111.46666666666665, "equity": 111.4666666666667, "shareCapital": 0, "retainedEarnings": 110.53333333333336, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 111.4666666666667, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0442890442890442, "roe": 0.8408408408408407, "roa": 0.840840840840841, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -18.883333333333326, "leverage": -20.232142857142847, "workingCapital": 18.883333333333326, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 24.36666666666666, "balanceCheck": -4.263256414560601e-14, "investedCapital": 92.58333333333333, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 13.399999999999991, "ppe": 99, "otherNCA": 0, "otherNCL": 0, "currentAssets": 13.399999999999991, "assets": 112.39999999999999, "equity": 112.40000000000003, "shareCapital": 0, "retainedEarnings": 111.4666666666667, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 112.40000000000003, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9743366681165726, "roe": 0.8338296605122095, "roa": 0.8338296605122096, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -13.399999999999991, "leverage": -14.357142857142847, "workingCapital": 13.399999999999991, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 18.883333333333326, "balanceCheck": -4.263256414560601e-14, "investedCapital": 99, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 7.916666666666658, "ppe": 105.41666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7.916666666666658, "assets": 113.33333333333333, "equity": 113.33333333333337, "shareCapital": 0, "retainedEarnings": 112.40000000000003, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 113.33333333333337, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9131675499388503, "roe": 0.826934435912581, "roa": 0.8269344359125812, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -7.916666666666658, "leverage": -8.482142857142847, "workingCapital": 7.916666666666658, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 13.399999999999991, "balanceCheck": -4.263256414560601e-14, "investedCapital": 105.41666666666667, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.583333333333332, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "capexOut": -4.583333333333332, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.583333333333332, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.9166666666666656, "cash": 3.9999999999999925, "ppe": 110, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3.9999999999999925, "assets": 113.99999999999999, "equity": 114.00000000000004, "shareCapital": 0, "retainedEarnings": 113.33333333333337, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 114.00000000000004, "fcf": -3.9166666666666656, "totalCapex": 4.583333333333332, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6189555125725336, "roe": 0.5865102639296184, "roa": 0.5865102639296186, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -3.9999999999999925, "leverage": -5.999999999999991, "workingCapital": 3.9999999999999925, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 7.916666666666658, "balanceCheck": -5.684341886080802e-14, "investedCapital": 110, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.7741935483870968, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "capexOut": -1.7741935483870968, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.7741935483870968, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5161290322580645, "cash": 2.483870967741928, "ppe": 111.7741935483871, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2.483870967741928, "assets": 114.25806451612902, "equity": 114.25806451612908, "shareCapital": 0, "retainedEarnings": 114.00000000000004, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 114.25806451612908, "fcf": -1.5161290322580645, "totalCapex": 1.7741935483870968, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23272727272727273, "roe": 0.22611644997173533, "roa": 0.22611644997173544, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -2.483870967741928, "leverage": -9.624999999999972, "workingCapital": 2.483870967741928, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 3.9999999999999925, "balanceCheck": -5.684341886080802e-14, "investedCapital": 111.7741935483871, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 2.822580645161298, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 2.822580645161298, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 2.822580645161298, "cashChange": -2.483870967741928, "cash": 0, "ppe": 117.98387096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 117.98387096774194, "equity": 115.1612903225807, "shareCapital": 0, "retainedEarnings": 114.25806451612908, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 117.98387096774199, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7862407862407864, "roe": 0.7874015748031492, "roa": 0.7778317938745747, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 2.822580645161298, "leverage": 3.1250000000000084, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 2.483870967741928, "balanceCheck": -5.684341886080802e-14, "investedCapital": 117.98387096774194, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 8.129032258064523, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 124.19354838709677, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 124.19354838709677, "equity": 116.06451612903231, "shareCapital": 0, "retainedEarnings": 115.1612903225807, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 124.19354838709684, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.745920745920746, "roe": 0.7812499999999998, "roa": 0.745920745920746, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 8.129032258064523, "leverage": 9.000000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -7.105427357601002e-14, "investedCapital": 124.19354838709677, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 13.435483870967749, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 130.40322580645162, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 130.40322580645162, "equity": 116.96774193548393, "shareCapital": 0, "retainedEarnings": 116.06451612903231, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 130.40322580645167, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7095343680709535, "roe": 0.7751937984496121, "roa": 0.7095343680709535, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 13.435483870967749, "leverage": 14.875000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 130.40322580645162, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 18.741935483870975, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 136.61290322580646, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 136.61290322580646, "equity": 117.87096774193554, "shareCapital": 0, "retainedEarnings": 116.96774193548393, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 136.61290322580652, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6765327695560255, "roe": 0.7692307692307689, "roa": 0.6765327695560255, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 18.741935483870975, "leverage": 20.750000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 136.61290322580646, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0.8870967741935445, "dso": 0, "dio": 0, "dpo": 0, "debt": 19.500000000000004, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "capexOut": -0.8870967741935445, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -0.8870967741935445, "debtIssued": 0.7580645161290285, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.7580645161290285, "cashChange": 0, "cash": 0, "ppe": 137.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 137.5, "equity": 118.00000000000006, "shareCapital": 0, "retainedEarnings": 117.87096774193554, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 137.50000000000006, "fcf": -0.7580645161290285, "totalCapex": 0.8870967741935445, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.09414533686378337, "roe": 0.1094091903719911, "roa": 0.09414533686378337, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999903, "netDebt": 19.500000000000004, "leverage": 151.12500000000017, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 137.5, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 2, "growth": 520.0000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 5.5, "dso": 0, "dio": 0, "dpo": 0, "debt": 24.200000000000003, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "capexOut": -5.5, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -5.5, "debtIssued": 4.7, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 4.7, "cashChange": 0, "cash": 0, "ppe": 143, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 143, "equity": 118.80000000000005, "shareCapital": 0, "retainedEarnings": 118.00000000000006, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 143.00000000000006, "fcf": -4.7, "totalCapex": 5.5, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5704099821746881, "roe": 0.6756756756756753, "roa": 0.5704099821746881, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 24.200000000000003, "leverage": 30.250000000000004, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 143, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 2.3333333333333335, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 29.683333333333337, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 149.41666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 149.41666666666666, "equity": 119.73333333333339, "shareCapital": 0, "retainedEarnings": 118.80000000000005, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 149.41666666666674, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6383585066970647, "roe": 0.7825600894354384, "roa": 0.6383585066970647, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 29.683333333333337, "leverage": 31.80357142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 149.41666666666666, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 35.16666666666667, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 155.83333333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 155.83333333333331, "equity": 120.66666666666673, "shareCapital": 0, "retainedEarnings": 119.73333333333339, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 155.8333333333334, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6115206115206115, "roe": 0.7764836383804766, "roa": 0.6115206115206115, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 35.16666666666667, "leverage": 37.67857142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 155.83333333333331, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 40.650000000000006, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 162.24999999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 162.24999999999997, "equity": 121.60000000000007, "shareCapital": 0, "retainedEarnings": 120.66666666666673, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 162.25000000000006, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5868483101912498, "roe": 0.7705008255365984, "roa": 0.5868483101912498, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 40.650000000000006, "leverage": 43.55357142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 162.24999999999997, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0.9999999999999982, "growth": -57.14285714285723, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.7499999999999964, "dso": 0, "dio": 0, "dpo": 0, "debt": 43, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4999999999999991, "grossProfit": 0.4999999999999991, "otherOperatingIncome": 0, "sgaExpense": -0.09999999999999983, "ebitda": 0.3999999999999993, "ebit": 0.3999999999999993, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3999999999999993, "tax": 0, "netIncome": 0.3999999999999993, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3999999999999993, "capexOut": -2.7499999999999964, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.7499999999999964, "debtIssued": 2.349999999999997, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 2.349999999999997, "cashChange": 0, "cash": 0, "ppe": 164.99999999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 164.99999999999997, "equity": 122.00000000000007, "shareCapital": 0, "retainedEarnings": 121.60000000000007, "currentYearNetIncome": 0.3999999999999993, "dividends": 0, "liabilitiesEquity": 165.00000000000006, "fcf": -2.349999999999997, "totalCapex": 2.7499999999999964, "collections": 0.9999999999999982, "suppliers": -0.4999999999999991, "operatingPayments": -0.09999999999999983, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24446142093200876, "roe": 0.32840722495894836, "roa": 0.24446142093200876, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000009, "netDebt": 43, "leverage": 107.50000000000018, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 164.99999999999997, "purchases": 0.4999999999999991, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 1.2903225806451613, "growth": 29.03225806451635, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.5483870967741935, "dso": 0, "dio": 0, "dpo": 0, "debt": 46.03225806451613, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "capexOut": -3.5483870967741935, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.5483870967741935, "debtIssued": 3.032258064516129, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 3.032258064516129, "cashChange": 0, "cash": 0, "ppe": 168.54838709677418, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 168.54838709677418, "equity": 122.51612903225814, "shareCapital": 0, "retainedEarnings": 122.00000000000007, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 168.54838709677426, "fcf": -3.032258064516129, "totalCapex": 3.5483870967741935, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.30947775628626695, "roe": 0.42216358839050105, "roa": 0.30947775628626695, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 46.03225806451613, "leverage": 89.1875, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 168.54838709677418, "purchases": 0.6451612903225806, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 51.33870967741935, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 174.75806451612902, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 174.75806451612902, "equity": 123.41935483870975, "shareCapital": 0, "retainedEarnings": 122.51612903225814, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 174.7580645161291, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.526192154099131, "roe": 0.7345225603357813, "roa": 0.526192154099131, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 51.33870967741935, "leverage": 56.83928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 174.75806451612902, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 56.64516129032258, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 180.96774193548387, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 180.96774193548387, "equity": 124.32258064516137, "shareCapital": 0, "retainedEarnings": 123.41935483870975, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 180.96774193548396, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.507821355701655, "roe": 0.7291666666666663, "roa": 0.507821355701655, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 56.64516129032258, "leverage": 62.7142857142857, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 180.96774193548387, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 61.9516129032258, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 187.17741935483872, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 187.17741935483872, "equity": 125.22580645161298, "shareCapital": 0, "retainedEarnings": 124.32258064516137, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 187.17741935483878, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49069003285870766, "roe": 0.7238883143743533, "roa": 0.49069003285870766, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 61.9516129032258, "leverage": 68.58928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 187.17741935483872, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 5.322580645161288, "dso": 0, "dio": 0, "dpo": 0, "debt": 66.49999999999999, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "capexOut": -5.322580645161288, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -5.322580645161288, "debtIssued": 4.548387096774191, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 4.548387096774191, "cashChange": 0, "cash": 0, "ppe": 192.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 192.5, "equity": 126.00000000000009, "shareCapital": 0, "retainedEarnings": 125.22580645161298, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 192.50000000000006, "fcf": -4.548387096774191, "totalCapex": 5.322580645161288, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40781648258283765, "roe": 0.6163328197226499, "roa": 0.40781648258283765, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.9999999999999, "netDebt": 66.49999999999999, "leverage": 85.89583333333331, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 192.5, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0.3225806451612903, "growth": -83.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0.8870967741935484, "dso": 0, "dio": 0, "dpo": 0, "debt": 67.25806451612902, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "capexOut": -0.8870967741935484, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -0.8870967741935484, "debtIssued": 0.7580645161290323, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.7580645161290323, "cashChange": 0, "cash": 0, "ppe": 193.38709677419354, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 193.38709677419354, "equity": 126.1290322580646, "shareCapital": 0, "retainedEarnings": 126.00000000000009, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 193.38709677419362, "fcf": -0.7580645161290323, "totalCapex": 0.8870967741935484, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.06687565308254964, "roe": 0.10235414534288632, "roa": 0.06687565308254964, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 67.25806451612902, "leverage": 521.25, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 193.38709677419354, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 72.56451612903226, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 199.59677419354838, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 199.59677419354838, "equity": 127.03225806451621, "shareCapital": 0, "retainedEarnings": 126.1290322580646, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 199.59677419354847, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45967576441617075, "roe": 0.7135575942915388, "roa": 0.45967576441617075, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 72.56451612903226, "leverage": 80.33928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 199.59677419354838, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 77.87096774193549, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 205.80645161290323, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 205.80645161290323, "equity": 127.93548387096783, "shareCapital": 0, "retainedEarnings": 127.03225806451621, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 205.80645161290332, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.445593793515019, "roe": 0.7085020242914976, "roa": 0.445593793515019, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 77.87096774193549, "leverage": 86.21428571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 205.80645161290323, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 83.17741935483872, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 212.01612903225808, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 212.01612903225808, "equity": 128.83870967741944, "shareCapital": 0, "retainedEarnings": 127.93548387096783, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 212.01612903225816, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4323489673808145, "roe": 0.703517587939698, "roa": 0.4323489673808145, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 83.17741935483872, "leverage": 92.08928571428572, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 212.01612903225808, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 88.48387096774195, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 218.22580645161293, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 218.22580645161293, "equity": 129.74193548387106, "shareCapital": 0, "retainedEarnings": 128.83870967741944, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 218.225806451613, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.41986879100281166, "roe": 0.6986027944111772, "roa": 0.41986879100281166, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 88.48387096774195, "leverage": 97.96428571428572, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 218.22580645161293, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.774193548387096, "dso": 0, "dio": 0, "dpo": 0, "debt": 90.00000000000001, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "capexOut": -1.774193548387096, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.774193548387096, "debtIssued": 1.516129032258064, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 1.516129032258064, "cashChange": 0, "cash": 0, "ppe": 220.00000000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 220.00000000000003, "equity": 130.00000000000009, "shareCapital": 0, "retainedEarnings": 129.74193548387106, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 220.0000000000001, "fcf": -1.516129032258064, "totalCapex": 1.774193548387096, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11777695988222293, "roe": 0.1987083954297066, "roa": 0.11777695988222293, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000014, "netDebt": 90.00000000000001, "leverage": 348.75000000000034, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 220.00000000000003, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.583333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 93.91666666666669, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666669, "ebitda": 0.6666666666666667, "ebit": 0.6666666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666667, "tax": 0, "netIncome": 0.6666666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666667, "capexOut": -4.583333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.583333333333333, "debtIssued": 3.916666666666666, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 3.916666666666666, "cashChange": 0, "cash": 0, "ppe": 224.58333333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 224.58333333333337, "equity": 130.66666666666674, "shareCapital": 0, "retainedEarnings": 130.00000000000009, "currentYearNetIncome": 0.6666666666666667, "dividends": 0, "liabilitiesEquity": 224.58333333333343, "fcf": -3.916666666666666, "totalCapex": 4.583333333333333, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666669, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2999062792877226, "roe": 0.5115089514066493, "roa": 0.2999062792877226, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 93.91666666666669, "leverage": 140.875, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 224.58333333333337, "purchases": 0.8333333333333334, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 2.3333333333333335, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 99.40000000000002, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 231.00000000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 231.00000000000003, "equity": 131.60000000000008, "shareCapital": 0, "retainedEarnings": 130.66666666666674, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 231.0000000000001, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40973111395646605, "roe": 0.7117437722419925, "roa": 0.40973111395646605, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 99.40000000000002, "leverage": 106.50000000000001, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 231.00000000000003, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0.5999999999999801, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.5999999999999801, "cashChange": -4.883333333333353, "cash": -4.883333333333353, "ppe": 237.41666666666669, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4.883333333333353, "assets": 232.53333333333333, "equity": 132.53333333333342, "shareCapital": 0, "retainedEarnings": 131.60000000000008, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 232.53333333333342, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.398505603985056, "roe": 0.7067137809187275, "roa": 0.402703868833597, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 104.88333333333335, "leverage": 112.37500000000001, "workingCapital": -4.883333333333353, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 237.41666666666669, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -10.366666666666687, "ppe": 243.83333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.366666666666687, "assets": 233.46666666666667, "equity": 133.46666666666675, "shareCapital": 0, "retainedEarnings": 132.53333333333342, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 233.46666666666675, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3878787878787879, "roe": 0.7017543859649119, "roa": 0.40057224606580827, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 110.36666666666669, "leverage": 118.25000000000003, "workingCapital": -10.366666666666687, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -4.883333333333353, "balanceCheck": -8.526512829121202e-14, "investedCapital": 243.83333333333334, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714292, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.6666666666666643, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333322, "ebitda": 0.5333333333333329, "ebit": 0.5333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333329, "tax": 0, "netIncome": 0.5333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333329, "capexOut": -3.6666666666666643, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.6666666666666643, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.1333333333333315, "cash": -13.500000000000018, "ppe": 247.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13.500000000000018, "assets": 233.99999999999997, "equity": 134.00000000000009, "shareCapital": 0, "retainedEarnings": 133.46666666666675, "currentYearNetIncome": 0.5333333333333329, "dividends": 0, "liabilitiesEquity": 234.00000000000009, "fcf": -3.1333333333333315, "totalCapex": 3.6666666666666643, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.13333333333333322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.21709633649932136, "roe": 0.3988035892323025, "roa": 0.22818026240730158, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000006, "netDebt": 113.50000000000001, "leverage": 212.8125000000002, "workingCapital": -13.500000000000018, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.366666666666687, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 247.5, "purchases": 0.6666666666666661, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580645, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "capexOut": -2.661290322580645, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580645, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.2741935483870965, "cash": -15.774193548387114, "ppe": 250.16129032258064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.774193548387114, "assets": 234.38709677419354, "equity": 134.38709677419362, "shareCapital": 0, "retainedEarnings": 134.00000000000009, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 234.38709677419362, "fcf": -2.2741935483870965, "totalCapex": 2.661290322580645, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15556635877491493, "roe": 0.28846153846153827, "roa": 0.1652892561983471, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 115.77419354838712, "leverage": 299.08333333333337, "workingCapital": -15.774193548387114, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -13.500000000000018, "balanceCheck": -8.526512829121202e-14, "investedCapital": 250.16129032258064, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -21.08064516129034, "ppe": 256.3709677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.08064516129034, "assets": 235.29032258064515, "equity": 135.29032258064524, "shareCapital": 0, "retainedEarnings": 134.38709677419362, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 235.29032258064524, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35663110969590833, "roe": 0.6698564593301432, "roa": 0.3846153846153847, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 121.08064516129033, "leverage": 134.05357142857142, "workingCapital": -21.08064516129034, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.774193548387114, "balanceCheck": -8.526512829121202e-14, "investedCapital": 256.3709677419355, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -26.387096774193566, "ppe": 262.5806451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26.387096774193566, "assets": 236.19354838709674, "equity": 136.19354838709685, "shareCapital": 0, "retainedEarnings": 135.29032258064524, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 236.19354838709685, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3480963480963481, "roe": 0.665399239543726, "roa": 0.38314176245210735, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 126.38709677419357, "leverage": 139.92857142857144, "workingCapital": -26.387096774193566, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.08064516129034, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 262.5806451612903, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -31.69354838709679, "ppe": 268.7903225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.69354838709679, "assets": 237.09677419354833, "equity": 137.09677419354847, "shareCapital": 0, "retainedEarnings": 136.19354838709685, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 237.09677419354847, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3399605402944302, "roe": 0.6610009442870629, "roa": 0.38167938931297724, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 131.6935483870968, "leverage": 145.80357142857144, "workingCapital": -31.69354838709679, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -26.387096774193566, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 268.7903225806451, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354836, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "capexOut": -6.209677419354836, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354836, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903223, "cash": -37.000000000000014, "ppe": 274.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37.000000000000014, "assets": 237.99999999999994, "equity": 138.00000000000009, "shareCapital": 0, "retainedEarnings": 137.09677419354847, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 238.00000000000009, "fcf": -5.306451612903223, "totalCapex": 6.209677419354836, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3321963517722082, "roe": 0.6566604127579734, "roa": 0.38022813688212925, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999991, "netDebt": 137, "leverage": 151.67857142857144, "workingCapital": -37.000000000000014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.69354838709679, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 274.99999999999994, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 2.3333333333333335, "growth": 3.3333333333333437, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -42.48333333333335, "ppe": 281.41666666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42.48333333333335, "assets": 238.93333333333328, "equity": 138.93333333333342, "shareCapital": 0, "retainedEarnings": 138.00000000000009, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 238.93333333333342, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3354800059907145, "roe": 0.674049109292248, "roa": 0.391389432485323, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 142.48333333333335, "leverage": 152.6607142857143, "workingCapital": -42.48333333333335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -37.000000000000014, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 281.41666666666663, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -47.96666666666668, "ppe": 287.8333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.96666666666668, "assets": 239.86666666666662, "equity": 139.86666666666676, "shareCapital": 0, "retainedEarnings": 138.93333333333342, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 239.86666666666676, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3279168496559801, "roe": 0.6695361071257767, "roa": 0.3898635477582847, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 147.9666666666667, "leverage": 158.5357142857143, "workingCapital": -47.96666666666668, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -42.48333333333335, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 287.8333333333333, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -53.45000000000002, "ppe": 294.25, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53.45000000000002, "assets": 240.79999999999998, "equity": 140.8000000000001, "shareCapital": 0, "retainedEarnings": 139.86666666666676, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 240.8000000000001, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.32068718682891917, "roe": 0.6650831353919235, "roa": 0.38834951456310685, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 153.45000000000002, "leverage": 164.4107142857143, "workingCapital": -53.45000000000002, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.96666666666668, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 294.25, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -58.93333333333335, "ppe": 300.6666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58.93333333333335, "assets": 241.73333333333335, "equity": 141.73333333333343, "shareCapital": 0, "retainedEarnings": 140.8000000000001, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 241.73333333333343, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.31376943549516734, "roe": 0.660689004247286, "roa": 0.3868471953578337, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 158.93333333333334, "leverage": 170.28571428571428, "workingCapital": -58.93333333333335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -53.45000000000002, "balanceCheck": -8.526512829121202e-14, "investedCapital": 300.6666666666667, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0.6666666666666661, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.8333333333333321, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.33333333333333304, "grossProfit": 0.33333333333333304, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666661, "ebitda": 0.26666666666666644, "ebit": 0.26666666666666644, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666644, "tax": 0, "netIncome": 0.26666666666666644, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666644, "capexOut": -1.8333333333333321, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.8333333333333321, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5666666666666658, "cash": -60.500000000000014, "ppe": 302.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60.500000000000014, "assets": 242, "equity": 142.0000000000001, "shareCapital": 0, "retainedEarnings": 141.73333333333343, "currentYearNetIncome": 0.26666666666666644, "dividends": 0, "liabilitiesEquity": 242.0000000000001, "fcf": -1.5666666666666658, "totalCapex": 1.8333333333333321, "collections": 0.6666666666666661, "suppliers": -0.33333333333333304, "operatingPayments": -0.06666666666666661, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08842221608179046, "roe": 0.18796992481202976, "roa": 0.11025358324145525, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000006, "netDebt": 160.5, "leverage": 601.8750000000005, "workingCapital": -60.500000000000014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -58.93333333333335, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 302.5, "purchases": 0.33333333333333304, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1.6129032258064515, "growth": 141.93548387096791, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.435483870967742, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "capexOut": -4.435483870967742, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.435483870967742, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.7903225806451615, "cash": -64.29032258064518, "ppe": 306.93548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64.29032258064518, "assets": 242.64516129032256, "equity": 142.6451612903227, "shareCapital": 0, "retainedEarnings": 142.0000000000001, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 242.6451612903227, "fcf": -3.7903225806451615, "totalCapex": 4.435483870967742, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.21172422919147807, "roe": 0.4533091568449679, "roa": 0.26624068157614483, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 164.29032258064518, "leverage": 254.65000000000003, "workingCapital": -64.29032258064518, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -60.500000000000014, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 306.93548387096774, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -69.59677419354841, "ppe": 313.14516129032256, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69.59677419354841, "assets": 243.54838709677415, "equity": 143.54838709677432, "shareCapital": 0, "retainedEarnings": 142.6451612903227, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 243.54838709677432, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29132526986604246, "roe": 0.6311992786293953, "roa": 0.37154989384288756, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 169.5967741935484, "leverage": 187.76785714285717, "workingCapital": -69.59677419354841, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -64.29032258064518, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 313.14516129032256, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -74.90322580645164, "ppe": 319.3548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74.90322580645164, "assets": 244.45161290322574, "equity": 144.45161290322594, "shareCapital": 0, "retainedEarnings": 143.54838709677432, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 244.45161290322594, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28560499808746653, "roe": 0.6272401433691752, "roa": 0.3701745108408251, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 174.90322580645164, "leverage": 193.64285714285717, "workingCapital": -74.90322580645164, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -69.59677419354841, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 319.3548387096774, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -80.20967741935488, "ppe": 325.5645161290322, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.20967741935488, "assets": 245.35483870967732, "equity": 145.35483870967755, "shareCapital": 0, "retainedEarnings": 144.45161290322594, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 245.35483870967755, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28010503938977127, "roe": 0.623330365093499, "roa": 0.3688092729188621, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 180.20967741935488, "leverage": 199.51785714285717, "workingCapital": -80.20967741935488, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -74.90322580645164, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 325.5645161290322, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.43548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "capexOut": -4.43548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.43548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.7903225806451593, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 145.35483870967755, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -3.7903225806451593, "totalCapex": 4.43548387096774, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.1968261778816583, "roe": 0.4428697962798934, "roa": 0.2626050420168069, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999983, "netDebt": 184.00000000000003, "leverage": 285.2, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.20967741935488, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 0.6451612903225806, "growth": -60.00000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": -83.74193548387099, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83.74193548387099, "assets": 246.25806451612897, "equity": 146.25806451612917, "shareCapital": 0, "retainedEarnings": 146.00000000000014, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 246.25806451612917, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.17660044150110357, "roa": 0.10484927916120579, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 183.74193548387098, "leverage": 712, "workingCapital": -83.74193548387099, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -82.83870967741937, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -82.83870967741937, "assets": 247.16129032258056, "equity": 147.16129032258078, "shareCapital": 0, "retainedEarnings": 146.25806451612917, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 247.16129032258078, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6156552330694804, "roa": 0.3661087866108788, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 182.8387096774194, "leverage": 202.42857142857144, "workingCapital": -82.83870967741937, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -83.74193548387099, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -81.93548387096776, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81.93548387096776, "assets": 248.0645161290322, "equity": 148.0645161290324, "shareCapital": 0, "retainedEarnings": 147.16129032258078, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 248.0645161290324, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6118881118881114, "roa": 0.36477331943720703, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 181.93548387096774, "leverage": 201.42857142857142, "workingCapital": -81.93548387096776, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -82.83870967741937, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -81.03225806451614, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81.03225806451614, "assets": 248.9677419354838, "equity": 148.967741935484, "shareCapital": 0, "retainedEarnings": 148.0645161290324, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 248.967741935484, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6081668114682879, "roa": 0.3634475597092421, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 181.03225806451616, "leverage": 200.42857142857144, "workingCapital": -81.03225806451614, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -81.93548387096776, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -80.12903225806453, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.12903225806453, "assets": 249.87096774193543, "equity": 149.87096774193563, "shareCapital": 0, "retainedEarnings": 148.967741935484, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 249.87096774193563, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6044905008635574, "roa": 0.3621314019658563, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 180.1290322580645, "leverage": 199.42857142857142, "workingCapital": -80.12903225806453, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -81.03225806451614, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": -80.00000000000001, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.00000000000001, "assets": 249.99999999999994, "equity": 150.00000000000014, "shareCapital": 0, "retainedEarnings": 149.87096774193563, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 250.00000000000014, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.0860585197934594, "roa": 0.05162622612287038, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 180, "leverage": 1395.0000000000011, "workingCapital": -80.00000000000001, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.12903225806453, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 2.0689655172413794, "growth": 541.3793103448282, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.0344827586206897, "grossProfit": 1.0344827586206897, "otherOperatingIncome": 0, "sgaExpense": -0.20689655172413793, "ebitda": 0.8275862068965518, "ebit": 0.8275862068965518, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8275862068965518, "tax": 0, "netIncome": 0.8275862068965518, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8275862068965518, "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": 0.8275862068965518, "cash": -79.17241379310346, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79.17241379310346, "assets": 250.82758620689648, "equity": 150.82758620689668, "shareCapital": 0, "retainedEarnings": 150.00000000000014, "currentYearNetIncome": 0.8275862068965518, "dividends": 0, "liabilitiesEquity": 250.82758620689668, "fcf": 0.8275862068965518, "totalCapex": 0, "collections": 2.0689655172413794, "suppliers": -1.0344827586206897, "operatingPayments": -0.20689655172413793, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2507836990595612, "roe": 0.5502063273727643, "roa": 0.33048746901679993, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 179.17241379310346, "leverage": 216.5, "workingCapital": -79.17241379310346, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.00000000000001, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.0344827586206897, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 2.413793103448276, "growth": 16.66666666666665, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -78.20689655172414, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -78.20689655172414, "assets": 251.79310344827582, "equity": 151.79310344827599, "shareCapital": 0, "retainedEarnings": 150.82758620689668, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 251.79310344827599, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6381039197812209, "roa": 0.3841931942919869, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 178.20689655172413, "leverage": 184.57142857142858, "workingCapital": -78.20689655172414, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -79.17241379310346, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 2.413793103448276, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -77.24137931034483, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77.24137931034483, "assets": 252.75862068965512, "equity": 152.7586206896553, "shareCapital": 0, "retainedEarnings": 151.79310344827599, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 252.7586206896553, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6340579710144922, "roa": 0.38272279934390385, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 177.24137931034483, "leverage": 183.57142857142858, "workingCapital": -77.24137931034483, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -78.20689655172414, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 2.413793103448276, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -76.27586206896551, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76.27586206896551, "assets": 253.72413793103442, "equity": 153.7241379310346, "shareCapital": 0, "retainedEarnings": 152.7586206896553, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 253.7241379310346, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6300630063006295, "roa": 0.3812636165577343, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 176.27586206896552, "leverage": 182.57142857142858, "workingCapital": -76.27586206896551, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -77.24137931034483, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 0.6896551724137936, "growth": -71.4285714285714, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3448275862068968, "grossProfit": 0.3448275862068968, "otherOperatingIncome": 0, "sgaExpense": -0.06896551724137936, "ebitda": 0.27586206896551746, "ebit": 0.27586206896551746, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.27586206896551746, "tax": 0, "netIncome": 0.27586206896551746, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.27586206896551746, "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": 0.27586206896551746, "cash": -75.99999999999999, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75.99999999999999, "assets": 253.99999999999994, "equity": 154.0000000000001, "shareCapital": 0, "retainedEarnings": 153.7241379310346, "currentYearNetIncome": 0.27586206896551746, "dividends": 0, "liabilitiesEquity": 254.0000000000001, "fcf": 0.27586206896551746, "totalCapex": 0, "collections": 0.6896551724137936, "suppliers": -0.3448275862068968, "operatingPayments": -0.06896551724137936, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08359456635318713, "roe": 0.17929179740026896, "roa": 0.1086661233360501, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 176, "leverage": 637.9999999999995, "workingCapital": -75.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -76.27586206896551, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3448275862068968, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 1.6129032258064515, "growth": 133.87096774193532, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": -75.35483870967741, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75.35483870967741, "assets": 254.64516129032253, "equity": 154.6451612903227, "shareCapital": 0, "retainedEarnings": 154.0000000000001, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 254.6451612903227, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.41806020066889604, "roa": 0.2536783358701168, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 175.3548387096774, "leverage": 271.8, "workingCapital": -75.35483870967741, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -75.99999999999999, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -74.4516129032258, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74.4516129032258, "assets": 255.54838709677415, "equity": 155.54838709677432, "shareCapital": 0, "retainedEarnings": 154.6451612903227, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 255.54838709677432, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5823627287853573, "roa": 0.35407182599898845, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 174.4516129032258, "leverage": 193.1428571428571, "workingCapital": -74.4516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -75.35483870967741, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -73.54838709677418, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -73.54838709677418, "assets": 256.45161290322574, "equity": 156.45161290322594, "shareCapital": 0, "retainedEarnings": 155.54838709677432, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 256.45161290322596, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5789909015715464, "roa": 0.3528225806451614, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 173.54838709677418, "leverage": 192.1428571428571, "workingCapital": -73.54838709677418, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -74.4516129032258, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -72.64516129032256, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72.64516129032256, "assets": 257.3548387096774, "equity": 157.35483870967755, "shareCapital": 0, "retainedEarnings": 156.45161290322594, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 257.35483870967755, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5756578947368416, "roa": 0.35158211953792073, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 172.64516129032256, "leverage": 191.1428571428571, "workingCapital": -72.64516129032256, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -73.54838709677418, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "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": 0.6451612903225807, "cash": -71.99999999999999, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71.99999999999999, "assets": 257.99999999999994, "equity": 158.00000000000014, "shareCapital": 0, "retainedEarnings": 157.35483870967755, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 258.0000000000001, "fcf": 0.6451612903225807, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.4091653027823238, "roa": 0.25037556334501765, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 172, "leverage": 266.59999999999997, "workingCapital": -71.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -72.64516129032256, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 0.6666666666666666, "growth": -58.66666666666668, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3333333333333333, "grossProfit": 0.3333333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666667, "ebitda": 0.26666666666666666, "ebit": 0.26666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666666, "tax": 0, "netIncome": 0.26666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666666, "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": 0.26666666666666666, "cash": -71.73333333333332, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71.73333333333332, "assets": 258.26666666666665, "equity": 158.26666666666682, "shareCapital": 0, "retainedEarnings": 158.00000000000014, "currentYearNetIncome": 0.26666666666666666, "dividends": 0, "liabilitiesEquity": 258.2666666666668, "fcf": 0.26666666666666666, "totalCapex": 0, "collections": 0.6666666666666666, "suppliers": -0.3333333333333333, "operatingPayments": -0.06666666666666667, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08080808080808081, "roe": 0.16863406408094417, "roa": 0.10330578512396695, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 171.73333333333332, "leverage": 644, "workingCapital": -71.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -71.99999999999999, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3333333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 2.3333333333333335, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -70.79999999999998, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70.79999999999998, "assets": 259.19999999999993, "equity": 159.20000000000016, "shareCapital": 0, "retainedEarnings": 158.26666666666682, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 259.20000000000016, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5879882402351947, "roa": 0.3607317701623293, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 170.79999999999998, "leverage": 182.99999999999997, "workingCapital": -70.79999999999998, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -71.73333333333332, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -69.86666666666665, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69.86666666666665, "assets": 260.1333333333333, "equity": 160.1333333333335, "shareCapital": 0, "retainedEarnings": 159.20000000000016, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 260.1333333333335, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5845511482254692, "roa": 0.35943517329910146, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 169.86666666666665, "leverage": 181.99999999999997, "workingCapital": -69.86666666666665, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -70.79999999999998, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -68.93333333333331, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -68.93333333333331, "assets": 261.0666666666666, "equity": 161.06666666666683, "shareCapital": 0, "retainedEarnings": 160.1333333333335, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 261.06666666666683, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5811540058115395, "roa": 0.35814786390381176, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 168.9333333333333, "leverage": 180.99999999999997, "workingCapital": -68.93333333333331, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -69.86666666666665, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 2.333333333333332, "growth": -5.551115123125783e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.166666666666666, "grossProfit": 1.166666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333323, "ebitda": 0.9333333333333329, "ebit": 0.9333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333329, "tax": 0, "netIncome": 0.9333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333329, "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": 0.9333333333333329, "cash": -67.99999999999997, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67.99999999999997, "assets": 262, "equity": 162.00000000000017, "shareCapital": 0, "retainedEarnings": 161.06666666666683, "currentYearNetIncome": 0.9333333333333329, "dividends": 0, "liabilitiesEquity": 262.00000000000017, "fcf": 0.9333333333333329, "totalCapex": 0, "collections": 2.333333333333332, "suppliers": -1.166666666666666, "operatingPayments": -0.23333333333333323, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28282828282828276, "roe": 0.5777961205117613, "roa": 0.35686974254397136, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 167.99999999999997, "leverage": 180.00000000000006, "workingCapital": -67.99999999999997, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -68.93333333333331, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.166666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 2.2580645161290325, "growth": -3.225806451612845, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -67.09677419354836, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67.09677419354836, "assets": 262.9032258064516, "equity": 162.9032258064518, "shareCapital": 0, "retainedEarnings": 162.00000000000017, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 262.9032258064518, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5559968228752974, "roa": 0.34414945919370704, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 167.09677419354836, "leverage": 184.99999999999994, "workingCapital": -67.09677419354836, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -67.99999999999997, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -66.19354838709674, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -66.19354838709674, "assets": 263.8064516129032, "equity": 163.8064516129034, "shareCapital": 0, "retainedEarnings": 162.9032258064518, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 263.8064516129034, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5529225908372822, "roa": 0.3429691327780501, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 166.19354838709674, "leverage": 183.99999999999994, "workingCapital": -66.19354838709674, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -67.09677419354836, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -65.29032258064512, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65.29032258064512, "assets": 264.7096774193548, "equity": 164.70967741935502, "shareCapital": 0, "retainedEarnings": 163.8064516129034, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 264.709677419355, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5498821681068338, "roa": 0.34179687500000006, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 165.29032258064512, "leverage": 182.99999999999994, "workingCapital": -65.29032258064512, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -66.19354838709674, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -64.38709677419351, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64.38709677419351, "assets": 265.61290322580646, "equity": 165.61290322580663, "shareCapital": 0, "retainedEarnings": 164.70967741935502, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 265.61290322580663, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5468749999999994, "roa": 0.3406326034063261, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 164.3870967741935, "leverage": 181.99999999999994, "workingCapital": -64.38709677419351, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -65.29032258064512, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": -63.99999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63.99999999999996, "assets": 266, "equity": 166.00000000000017, "shareCapital": 0, "retainedEarnings": 165.61290322580663, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 266.00000000000017, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.2334630350194548, "roa": 0.14563106796116493, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 163.99999999999994, "leverage": 423.6666666666669, "workingCapital": -63.99999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -64.38709677419351, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "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": 0.5333333333333333, "cash": -63.466666666666626, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63.466666666666626, "assets": 266.5333333333333, "equity": 166.5333333333335, "shareCapital": 0, "retainedEarnings": 166.00000000000017, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 266.53333333333353, "fcf": 0.5333333333333333, "totalCapex": 0, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616163, "roe": 0.3207698476343221, "roa": 0.20030045067601404, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 163.46666666666664, "leverage": 306.49999999999994, "workingCapital": -63.466666666666626, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -63.99999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -62.533333333333296, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -62.533333333333296, "assets": 267.46666666666664, "equity": 167.46666666666684, "shareCapital": 0, "retainedEarnings": 166.5333333333335, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 267.4666666666668, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5588822355289416, "roa": 0.3495630461922597, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 162.5333333333333, "leverage": 174.1428571428571, "workingCapital": -62.533333333333296, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -63.466666666666626, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -61.599999999999966, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -61.599999999999966, "assets": 268.4, "equity": 168.40000000000018, "shareCapital": 0, "retainedEarnings": 167.46666666666684, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 268.4000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5557761016276295, "roa": 0.34834535954217477, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 161.59999999999997, "leverage": 173.1428571428571, "workingCapital": -61.599999999999966, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -62.533333333333296, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -60.666666666666636, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60.666666666666636, "assets": 269.3333333333333, "equity": 169.3333333333335, "shareCapital": 0, "retainedEarnings": 168.40000000000018, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 269.3333333333335, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5527043031977886, "roa": 0.3471361269526407, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 160.66666666666663, "leverage": 172.1428571428571, "workingCapital": -60.666666666666636, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -61.599999999999966, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "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": 0.6666666666666664, "cash": -59.99999999999997, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59.99999999999997, "assets": 270, "equity": 170.00000000000017, "shareCapital": 0, "retainedEarnings": 169.3333333333335, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 270.00000000000017, "fcf": 0.6666666666666664, "totalCapex": 0, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.202020202020202, "roe": 0.3929273084479366, "roa": 0.24721878862793567, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 159.99999999999997, "leverage": 240.00000000000006, "workingCapital": -59.99999999999997, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -60.666666666666636, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": -59.74193548387094, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59.74193548387094, "assets": 270.258064516129, "equity": 170.2580645161292, "shareCapital": 0, "retainedEarnings": 170.00000000000017, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 270.2580645161292, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.15168752370117541, "roa": 0.09553379508000956, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 159.74193548387095, "leverage": 618.9999999999999, "workingCapital": -59.74193548387094, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -59.99999999999997, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -58.838709677419324, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58.838709677419324, "assets": 271.1612903225806, "equity": 171.1612903225808, "shareCapital": 0, "retainedEarnings": 170.2580645161292, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 271.16129032258084, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5291005291005287, "roa": 0.33365109628217354, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 158.83870967741933, "leverage": 175.8571428571428, "workingCapital": -58.838709677419324, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -59.74193548387094, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -57.93548387096771, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57.93548387096771, "assets": 272.06451612903226, "equity": 172.06451612903243, "shareCapital": 0, "retainedEarnings": 171.1612903225808, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 272.0645161290324, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5263157894736836, "roa": 0.33254156769596205, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 157.93548387096772, "leverage": 174.8571428571428, "workingCapital": -57.93548387096771, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -58.838709677419324, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -57.03225806451609, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57.03225806451609, "assets": 272.96774193548384, "equity": 172.96774193548404, "shareCapital": 0, "retainedEarnings": 172.06451612903243, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 272.967741935484, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5235602094240833, "roa": 0.331439393939394, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 157.0322580645161, "leverage": 173.8571428571428, "workingCapital": -57.03225806451609, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -57.93548387096771, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -56.12903225806448, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56.12903225806448, "assets": 273.8709677419355, "equity": 173.87096774193566, "shareCapital": 0, "retainedEarnings": 172.96774193548404, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 273.87096774193566, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5208333333333328, "roa": 0.3303445021236433, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 156.12903225806448, "leverage": 172.8571428571428, "workingCapital": -56.12903225806448, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -57.03225806451609, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": -55.99999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55.99999999999996, "assets": 274, "equity": 174.00000000000017, "shareCapital": 0, "retainedEarnings": 173.87096774193566, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 274.00000000000017, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.07418397626112745, "roa": 0.047103155911446024, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 155.99999999999994, "leverage": 1209.0000000000007, "workingCapital": -55.99999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -56.12903225806448, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 1.935483870967742, "growth": 500.0000000000005, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -55.22580645161286, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55.22580645161286, "assets": 274.7741935483871, "equity": 174.77419354838727, "shareCapital": 0, "retainedEarnings": 174.00000000000017, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 274.7741935483873, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.4439511653718087, "roa": 0.28215377380672463, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 155.22580645161287, "leverage": 200.49999999999997, "workingCapital": -55.22580645161286, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -55.99999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -54.322580645161246, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54.322580645161246, "assets": 275.6774193548387, "equity": 175.6774193548389, "shareCapital": 0, "retainedEarnings": 174.77419354838727, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 275.6774193548389, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5154639175257727, "roa": 0.32817627754336615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 154.32258064516125, "leverage": 170.8571428571428, "workingCapital": -54.322580645161246, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -55.22580645161286, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -53.41935483870963, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53.41935483870963, "assets": 276.5806451612903, "equity": 176.5806451612905, "shareCapital": 0, "retainedEarnings": 175.6774193548389, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 276.5806451612905, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5128205128205123, "roa": 0.3271028037383178, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 153.41935483870964, "leverage": 169.8571428571428, "workingCapital": -53.41935483870963, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -54.322580645161246, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -52.516129032258014, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52.516129032258014, "assets": 277.48387096774195, "equity": 177.48387096774212, "shareCapital": 0, "retainedEarnings": 176.5806451612905, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 277.4838709677421, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5102040816326525, "roa": 0.3260363297624593, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 152.51612903225802, "leverage": 168.8571428571428, "workingCapital": -52.516129032258014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -53.41935483870963, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 1.290322580645162, "growth": -42.85714285714284, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451618, "ebitda": 0.5161290322580647, "ebit": 0.5161290322580647, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580647, "tax": 0, "netIncome": 0.5161290322580647, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580647, "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": 0.5161290322580647, "cash": -51.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51.99999999999995, "assets": 278, "equity": 178.0000000000002, "shareCapital": 0, "retainedEarnings": 177.48387096774212, "currentYearNetIncome": 0.5161290322580647, "dividends": 0, "liabilitiesEquity": 278.0000000000002, "fcf": 0.5161290322580647, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451618, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789842, "roe": 0.29038112522686005, "roa": 0.1858304297328688, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 151.99999999999994, "leverage": 294.4999999999998, "workingCapital": -51.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -52.516129032258014, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.645161290322581, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 1, "growth": -22.500000000000043, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5, "grossProfit": 0.5, "otherOperatingIncome": 0, "sgaExpense": -0.1, "ebitda": 0.4, "ebit": 0.4, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4, "tax": 0, "netIncome": 0.4, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4, "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": 0.4, "cash": -51.59999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51.59999999999995, "assets": 278.4, "equity": 178.4000000000002, "shareCapital": 0, "retainedEarnings": 178.0000000000002, "currentYearNetIncome": 0.4, "dividends": 0, "liabilitiesEquity": 278.4000000000002, "fcf": 0.4, "totalCapex": 0, "collections": 1, "suppliers": -0.5, "operatingPayments": -0.1, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12121212121212123, "roe": 0.22446689113355756, "roa": 0.14378145219266716, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 151.59999999999997, "leverage": 378.9999999999999, "workingCapital": -51.59999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -51.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.5, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 2.3333333333333335, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -50.66666666666662, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -50.66666666666662, "assets": 279.3333333333333, "equity": 179.33333333333354, "shareCapital": 0, "retainedEarnings": 178.4000000000002, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 279.33333333333354, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5218039508013411, "roa": 0.33468802295003586, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 150.66666666666663, "leverage": 161.4285714285714, "workingCapital": -50.66666666666662, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -51.59999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -49.73333333333329, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49.73333333333329, "assets": 280.26666666666665, "equity": 180.26666666666688, "shareCapital": 0, "retainedEarnings": 179.33333333333354, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 280.2666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5190952910641448, "roa": 0.3335715987610198, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 149.7333333333333, "leverage": 160.4285714285714, "workingCapital": -49.73333333333329, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -50.66666666666662, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -48.79999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48.79999999999996, "assets": 281.2, "equity": 181.20000000000022, "shareCapital": 0, "retainedEarnings": 180.26666666666688, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 281.2000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5164146071560304, "roa": 0.33246259795772976, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 148.79999999999995, "leverage": 159.4285714285714, "workingCapital": -48.79999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -49.73333333333329, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 2, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": -47.999999999999964, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.999999999999964, "assets": 282, "equity": 182.00000000000023, "shareCapital": 0, "retainedEarnings": 181.20000000000022, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 282.0000000000002, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24242424242424246, "roe": 0.440528634361233, "roa": 0.2840909090909091, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 147.99999999999997, "leverage": 184.99999999999994, "workingCapital": -47.999999999999964, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -48.79999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 0.3225806451612903, "growth": -83.87096774193549, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": -47.870967741935445, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.870967741935445, "assets": 282.1290322580645, "equity": 182.12903225806474, "shareCapital": 0, "retainedEarnings": 182.00000000000023, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 282.12903225806474, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197459, "roe": 0.07087172218284894, "roa": 0.045745654162854525, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 147.87096774193543, "leverage": 1145.9999999999995, "workingCapital": -47.870967741935445, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.999999999999964, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -46.96774193548383, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46.96774193548383, "assets": 283.0322580645161, "equity": 183.03225806451636, "shareCapital": 0, "retainedEarnings": 182.12903225806474, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 283.0322580645163, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.49469964664310906, "roa": 0.31963470319634707, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 146.96774193548384, "leverage": 162.71428571428567, "workingCapital": -46.96774193548383, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.870967741935445, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -46.064516129032214, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46.064516129032214, "assets": 283.93548387096774, "equity": 183.93548387096797, "shareCapital": 0, "retainedEarnings": 183.03225806451636, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 283.93548387096797, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.49226441631504864, "roa": 0.3186162949476559, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 146.0645161290322, "leverage": 161.71428571428564, "workingCapital": -46.064516129032214, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -46.96774193548383, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -45.1612903225806, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45.1612903225806, "assets": 284.83870967741933, "equity": 184.8387096774196, "shareCapital": 0, "retainedEarnings": 183.93548387096797, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 284.8387096774196, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.48985304408677344, "roa": 0.31760435571687845, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 145.1612903225806, "leverage": 160.71428571428567, "workingCapital": -45.1612903225806, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -46.064516129032214, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -44.25806451612898, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44.25806451612898, "assets": 285.741935483871, "equity": 185.7419354838712, "shareCapital": 0, "retainedEarnings": 184.8387096774196, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 285.7419354838712, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.48746518105849523, "roa": 0.3165988240615107, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 144.25806451612897, "leverage": 159.71428571428564, "workingCapital": -44.25806451612898, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -45.1612903225806, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": -43.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43.99999999999995, "assets": 286, "equity": 186.00000000000023, "shareCapital": 0, "retainedEarnings": 185.7419354838712, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 286.0000000000002, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394911, "roe": 0.13884068031933325, "roa": 0.09027307605506649, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 143.99999999999994, "leverage": 558.0000000000002, "workingCapital": -43.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -44.25806451612898, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666669, "ebitda": 0.6666666666666667, "ebit": 0.6666666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666667, "tax": 0, "netIncome": 0.6666666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666667, "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": 0.6666666666666667, "cash": -43.333333333333286, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43.333333333333286, "assets": 286.66666666666663, "equity": 186.66666666666688, "shareCapital": 0, "retainedEarnings": 186.00000000000023, "currentYearNetIncome": 0.6666666666666667, "dividends": 0, "liabilitiesEquity": 286.66666666666686, "fcf": 0.6666666666666667, "totalCapex": 0, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666669, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.20202020202020207, "roe": 0.35778175313059, "roa": 0.23282887077997674, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 143.3333333333333, "leverage": 214.99999999999991, "workingCapital": -43.333333333333286, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -43.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.8333333333333334, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 2.3333333333333335, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -42.399999999999956, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42.399999999999956, "assets": 287.59999999999997, "equity": 187.60000000000022, "shareCapital": 0, "retainedEarnings": 186.66666666666688, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 287.60000000000025, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4987531172069819, "roa": 0.325052240538658, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 142.39999999999995, "leverage": 152.57142857142853, "workingCapital": -42.399999999999956, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -43.333333333333286, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -41.466666666666626, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41.466666666666626, "assets": 288.5333333333333, "equity": 188.53333333333356, "shareCapital": 0, "retainedEarnings": 187.60000000000022, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 288.53333333333353, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.49627791563275375, "roa": 0.3239990742883593, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 141.46666666666664, "leverage": 151.57142857142853, "workingCapital": -41.466666666666626, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -42.399999999999956, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -40.533333333333296, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40.533333333333296, "assets": 289.46666666666664, "equity": 189.4666666666669, "shareCapital": 0, "retainedEarnings": 188.53333333333356, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 289.4666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4938271604938265, "roa": 0.32295271049596314, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 140.5333333333333, "leverage": 150.57142857142853, "workingCapital": -40.533333333333296, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -41.466666666666626, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714292, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333322, "ebitda": 0.5333333333333329, "ebit": 0.5333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333329, "tax": 0, "netIncome": 0.5333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333329, "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": 0.5333333333333329, "cash": -39.999999999999964, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39.999999999999964, "assets": 290, "equity": 190.00000000000023, "shareCapital": 0, "retainedEarnings": 189.4666666666669, "currentYearNetIncome": 0.5333333333333329, "dividends": 0, "liabilitiesEquity": 290.0000000000002, "fcf": 0.5333333333333329, "totalCapex": 0, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.13333333333333322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616152, "roe": 0.28109627547434934, "roa": 0.18407731247123776, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 139.99999999999997, "leverage": 262.50000000000017, "workingCapital": -39.999999999999964, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -40.533333333333296, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666661, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "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": 0.3870967741935484, "cash": -39.61290322580641, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39.61290322580641, "assets": 290.38709677419354, "equity": 190.38709677419376, "shareCapital": 0, "retainedEarnings": 190.00000000000023, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 290.38709677419376, "fcf": 0.3870967741935484, "totalCapex": 0, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592377, "roe": 0.20352781546811374, "roa": 0.1333926189417519, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 139.6129032258064, "leverage": 360.6666666666666, "workingCapital": -39.61290322580641, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -39.999999999999964, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -38.7096774193548, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38.7096774193548, "assets": 291.2903225806451, "equity": 191.29032258064538, "shareCapital": 0, "retainedEarnings": 190.38709677419376, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 291.29032258064535, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4732927653820144, "roa": 0.3105590062111802, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 138.7096774193548, "leverage": 153.5714285714285, "workingCapital": -38.7096774193548, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -39.61290322580641, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -37.80645161290318, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37.80645161290318, "assets": 292.19354838709677, "equity": 192.193548387097, "shareCapital": 0, "retainedEarnings": 191.29032258064538, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 292.193548387097, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4710632570659483, "roa": 0.30959752321981426, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 137.80645161290317, "leverage": 152.5714285714285, "workingCapital": -37.80645161290318, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -38.7096774193548, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -36.903225806451566, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36.903225806451566, "assets": 293.09677419354836, "equity": 193.0967741935486, "shareCapital": 0, "retainedEarnings": 192.193548387097, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 293.09677419354864, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.46885465505693186, "roa": 0.30864197530864207, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 136.90322580645156, "leverage": 151.5714285714285, "workingCapital": -36.903225806451566, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -37.80645161290318, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "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": 0.9032258064516128, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 193.0967741935486, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 0.9032258064516128, "totalCapex": 0, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.27370478983382207, "roe": 0.466666666666666, "roa": 0.3076923076923077, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 135.99999999999994, "leverage": 150.57142857142853, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -36.903225806451566, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 2.2580645161290325, "growth": 2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -35.096774193548335, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.096774193548335, "assets": 294.9032258064516, "equity": 194.90322580645184, "shareCapital": 0, "retainedEarnings": 194.00000000000023, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 294.9032258064518, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4644990046449896, "roa": 0.3067484662576688, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 135.09677419354833, "leverage": 149.5714285714285, "workingCapital": -35.096774193548335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -34.19354838709672, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34.19354838709672, "assets": 295.80645161290323, "equity": 195.80645161290346, "shareCapital": 0, "retainedEarnings": 194.90322580645184, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 295.80645161290346, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.46235138705416057, "roa": 0.3058103975535168, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 134.1935483870967, "leverage": 148.5714285714285, "workingCapital": -34.19354838709672, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.096774193548335, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -33.2903225806451, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33.2903225806451, "assets": 296.7096774193548, "equity": 196.70967741935507, "shareCapital": 0, "retainedEarnings": 195.80645161290346, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 296.7096774193551, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4602235371466136, "roa": 0.30487804878048785, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 133.2903225806451, "leverage": 147.5714285714285, "workingCapital": -33.2903225806451, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -34.19354838709672, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -32.38709677419349, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32.38709677419349, "assets": 297.61290322580646, "equity": 197.6129032258067, "shareCapital": 0, "retainedEarnings": 196.70967741935507, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 297.6129032258067, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.45811518324607275, "roa": 0.30395136778115506, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 132.38709677419348, "leverage": 146.57142857142847, "workingCapital": -32.38709677419349, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -33.2903225806451, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": -31.99999999999994, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.99999999999994, "assets": 298, "equity": 198.00000000000023, "shareCapital": 0, "retainedEarnings": 197.6129032258067, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 298.0000000000002, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.19569471624266105, "roa": 0.12998266897746955, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 131.99999999999994, "leverage": 341.00000000000017, "workingCapital": -31.99999999999994, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -32.38709677419349, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-01": { "revenue": 1.4285714285714286, "growth": 47.61904761904776, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.7142857142857143, "grossProfit": 0.7142857142857143, "otherOperatingIncome": 0, "sgaExpense": -0.14285714285714288, "ebitda": 0.5714285714285714, "ebit": 0.5714285714285714, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5714285714285714, "tax": 0, "netIncome": 0.5714285714285714, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5714285714285714, "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": 0.5714285714285714, "cash": -31.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.428571428571367, "assets": 298.57142857142856, "equity": 198.5714285714288, "shareCapital": 0, "retainedEarnings": 198.00000000000023, "currentYearNetIncome": 0.5714285714285714, "dividends": 0, "liabilitiesEquity": 298.5714285714288, "fcf": 0.5714285714285714, "totalCapex": 0, "collections": 1.4285714285714286, "suppliers": -0.7142857142857143, "operatingPayments": -0.14285714285714288, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.17316017316017318, "roe": 0.2881844380403455, "roa": 0.19157088122605362, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 131.42857142857136, "leverage": 229.9999999999999, "workingCapital": -31.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.99999999999994, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.7142857142857143, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-05": { "revenue": 2.5, "growth": 75, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -30.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30.428571428571367, "assets": 299.57142857142856, "equity": 199.5714285714288, "shareCapital": 0, "retainedEarnings": 198.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 299.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.502332256907068, "roa": 0.33436828278003344, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 130.42857142857136, "leverage": 130.42857142857136, "workingCapital": -30.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-12": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -29.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29.428571428571367, "assets": 300.57142857142856, "equity": 200.5714285714288, "shareCapital": 0, "retainedEarnings": 199.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 300.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.49982149232416934, "roa": 0.3332539871459177, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 129.42857142857136, "leverage": 129.42857142857136, "workingCapital": -29.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -30.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-19": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -28.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28.428571428571367, "assets": 301.57142857142856, "equity": 201.5714285714288, "shareCapital": 0, "retainedEarnings": 200.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 301.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.49733570159857843, "roa": 0.33214709371293005, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 128.42857142857136, "leverage": 128.42857142857136, "workingCapital": -28.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -29.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-26": { "revenue": 1.0714285714285712, "growth": -57.14285714285715, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5357142857142856, "grossProfit": 0.5357142857142856, "otherOperatingIncome": 0, "sgaExpense": -0.10714285714285712, "ebitda": 0.4285714285714285, "ebit": 0.4285714285714285, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4285714285714285, "tax": 0, "netIncome": 0.4285714285714285, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4285714285714285, "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": 0.4285714285714285, "cash": -27.99999999999994, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27.99999999999994, "assets": 302, "equity": 202.00000000000023, "shareCapital": 0, "retainedEarnings": 201.5714285714288, "currentYearNetIncome": 0.4285714285714285, "dividends": 0, "liabilitiesEquity": 302.0000000000002, "fcf": 0.4285714285714285, "totalCapex": 0, "collections": 1.0714285714285712, "suppliers": -0.5357142857142856, "operatingPayments": -0.10714285714285712, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12987012987012986, "roe": 0.21238938053097317, "roa": 0.1420118343195266, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 127.99999999999994, "leverage": 298.6666666666666, "workingCapital": -27.99999999999994, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -28.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.5357142857142856, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-01": { "revenue": 1.2903225806451613, "growth": 20.43010752688175, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": -27.483870967741876, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27.483870967741876, "assets": 302.51612903225805, "equity": 202.5161290322583, "shareCapital": 0, "retainedEarnings": 202.00000000000023, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 302.5161290322583, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789837, "roe": 0.2551834130781497, "roa": 0.17075773745997866, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 127.48387096774188, "leverage": 246.9999999999999, "workingCapital": -27.483870967741876, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -27.99999999999994, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6451612903225806, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -26.580645161290263, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26.580645161290263, "assets": 303.4193548387097, "equity": 203.41935483870992, "shareCapital": 0, "retainedEarnings": 202.5161290322583, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 303.4193548387099, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.44500953591862635, "roa": 0.2981260647359455, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 126.58064516129026, "leverage": 140.14285714285705, "workingCapital": -26.580645161290263, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -27.483870967741876, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -25.67741935483865, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25.67741935483865, "assets": 304.3225806451613, "equity": 204.32258064516154, "shareCapital": 0, "retainedEarnings": 203.41935483870992, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 304.32258064516157, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4430379746835438, "roa": 0.29723991507431, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 125.67741935483865, "leverage": 139.14285714285705, "workingCapital": -25.67741935483865, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -26.580645161290263, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -24.77419354838704, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24.77419354838704, "assets": 305.2258064516129, "equity": 205.22580645161315, "shareCapital": 0, "retainedEarnings": 204.32258064516154, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 305.22580645161315, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.44108380592312485, "roa": 0.2963590177815411, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 124.77419354838705, "leverage": 138.14285714285708, "workingCapital": -24.77419354838704, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -25.67741935483865, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -23.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23.999999999999943, "assets": 306, "equity": 206.00000000000026, "shareCapital": 0, "retainedEarnings": 205.22580645161315, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 306.0000000000002, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.37652965171007174, "roa": 0.253324889170361, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 123.99999999999994, "leverage": 160.1666666666666, "workingCapital": -23.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -24.77419354838704, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-01": { "revenue": 0.3333333333333333, "growth": -82.77777777777777, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666666, "grossProfit": 0.16666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.03333333333333333, "ebitda": 0.13333333333333333, "ebit": 0.13333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333333, "tax": 0, "netIncome": 0.13333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333333, "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": 0.13333333333333333, "cash": -23.86666666666661, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23.86666666666661, "assets": 306.1333333333333, "equity": 206.13333333333358, "shareCapital": 0, "retainedEarnings": 206.00000000000026, "currentYearNetIncome": 0.13333333333333333, "dividends": 0, "liabilitiesEquity": 306.13333333333355, "fcf": 0.13333333333333333, "totalCapex": 0, "collections": 0.3333333333333333, "suppliers": -0.16666666666666666, "operatingPayments": -0.03333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.04040404040404041, "roe": 0.06470397929472654, "roa": 0.04356349379220214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 123.86666666666662, "leverage": 928.9999999999997, "workingCapital": -23.86666666666661, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -23.999999999999943, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-02": { "revenue": 2.3333333333333335, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -22.933333333333277, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22.933333333333277, "assets": 307.06666666666666, "equity": 207.06666666666692, "shareCapital": 0, "retainedEarnings": 206.13333333333358, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 307.06666666666695, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4517586318167145, "roa": 0.30441400304414, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 122.93333333333328, "leverage": 131.71428571428567, "workingCapital": -22.933333333333277, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -23.86666666666661, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-09": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -21.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.999999999999943, "assets": 308, "equity": 208.00000000000026, "shareCapital": 0, "retainedEarnings": 207.06666666666692, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 308.0000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.44972695149373537, "roa": 0.3034901365705615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 121.99999999999994, "leverage": 130.71428571428564, "workingCapital": -21.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -22.933333333333277, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-16": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -21.06666666666661, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.06666666666661, "assets": 308.93333333333334, "equity": 208.9333333333336, "shareCapital": 0, "retainedEarnings": 208.00000000000026, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 308.9333333333336, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4477134633834341, "roa": 0.302571860816944, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 121.0666666666666, "leverage": 129.71428571428564, "workingCapital": -21.06666666666661, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.999999999999943, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-23": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -20.133333333333276, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20.133333333333276, "assets": 309.8666666666667, "equity": 209.86666666666693, "shareCapital": 0, "retainedEarnings": 208.9333333333336, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 309.8666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4457179242279523, "roa": 0.301659125188537, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 120.13333333333327, "leverage": 128.71428571428564, "workingCapital": -20.133333333333276, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.06666666666661, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-30": { "revenue": 0.33333333333333215, "growth": -85.71428571428577, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666607, "grossProfit": 0.16666666666666607, "otherOperatingIncome": 0, "sgaExpense": -0.033333333333333215, "ebitda": 0.13333333333333286, "ebit": 0.13333333333333286, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333286, "tax": 0, "netIncome": 0.13333333333333286, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333286, "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": 0.13333333333333286, "cash": -19.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19.999999999999943, "assets": 310, "equity": 210.00000000000026, "shareCapital": 0, "retainedEarnings": 209.86666666666693, "currentYearNetIncome": 0.13333333333333286, "dividends": 0, "liabilitiesEquity": 310.0000000000002, "fcf": 0.13333333333333286, "totalCapex": 0, "collections": 0.33333333333333215, "suppliers": -0.16666666666666607, "operatingPayments": -0.033333333333333215, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.04040404040404027, "roe": 0.06351222610352462, "roa": 0.04302000430200027, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 119.99999999999994, "leverage": 900.0000000000027, "workingCapital": -19.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -20.133333333333276, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16666666666666607, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-01": { "revenue": 1.935483870967742, "growth": 480.64516129032467, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -19.225806451612847, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19.225806451612847, "assets": 310.7741935483871, "equity": 210.77419354838736, "shareCapital": 0, "retainedEarnings": 210.00000000000026, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 310.77419354838736, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.36798528058877594, "roa": 0.2494283932654334, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 119.22580645161284, "leverage": 153.99999999999991, "workingCapital": -19.225806451612847, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -19.999999999999943, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -18.322580645161235, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18.322580645161235, "assets": 311.6774193548387, "equity": 211.67741935483897, "shareCapital": 0, "retainedEarnings": 210.77419354838736, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 311.677419354839, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.427611484422724, "roa": 0.2902155887230514, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 118.32258064516124, "leverage": 130.99999999999994, "workingCapital": -18.322580645161235, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -19.225806451612847, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -17.419354838709623, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17.419354838709623, "assets": 312.5806451612903, "equity": 212.5806451612906, "shareCapital": 0, "retainedEarnings": 211.67741935483897, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 312.5806451612906, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.425790754257907, "roa": 0.28937577511368334, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 117.41935483870962, "leverage": 129.99999999999991, "workingCapital": -17.419354838709623, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -18.322580645161235, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -16.51612903225801, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16.51612903225801, "assets": 313.48387096774195, "equity": 213.4838709677422, "shareCapital": 0, "retainedEarnings": 212.5806451612906, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 313.4838709677422, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4239854633555416, "roa": 0.2885408079142622, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 116.51612903225801, "leverage": 128.99999999999991, "workingCapital": -16.51612903225801, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -17.419354838709623, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-28": { "revenue": 1.290322580645162, "growth": -42.85714285714284, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451618, "ebitda": 0.5161290322580647, "ebit": 0.5161290322580647, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580647, "tax": 0, "netIncome": 0.5161290322580647, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580647, "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": 0.5161290322580647, "cash": -15.999999999999947, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.999999999999947, "assets": 314, "equity": 214.00000000000028, "shareCapital": 0, "retainedEarnings": 213.4838709677422, "currentYearNetIncome": 0.5161290322580647, "dividends": 0, "liabilitiesEquity": 314.0000000000003, "fcf": 0.5161290322580647, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451618, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789842, "roe": 0.24147298520977942, "roa": 0.16450750565494557, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 115.99999999999994, "leverage": 224.7499999999998, "workingCapital": -15.999999999999947, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -16.51612903225801, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 0.645161290322581, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-01": { "revenue": 1, "growth": -22.500000000000043, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5, "grossProfit": 0.5, "otherOperatingIncome": 0, "sgaExpense": -0.1, "ebitda": 0.4, "ebit": 0.4, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4, "tax": 0, "netIncome": 0.4, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4, "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": 0.4, "cash": -15.599999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.599999999999946, "assets": 314.4, "equity": 214.4000000000003, "shareCapital": 0, "retainedEarnings": 214.00000000000028, "currentYearNetIncome": 0.4, "dividends": 0, "liabilitiesEquity": 314.4000000000003, "fcf": 0.4, "totalCapex": 0, "collections": 1, "suppliers": -0.5, "operatingPayments": -0.1, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12121212121212123, "roe": 0.18674136321195123, "roa": 0.12730744748567793, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 115.59999999999995, "leverage": 288.9999999999999, "workingCapital": -15.599999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.999999999999947, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.5, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-04": { "revenue": 2.3333333333333335, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -14.666666666666613, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14.666666666666613, "assets": 315.3333333333333, "equity": 215.33333333333363, "shareCapital": 0, "retainedEarnings": 214.4000000000003, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 315.3333333333336, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.43437790878063864, "roa": 0.29642176582680496, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 114.66666666666661, "leverage": 122.8571428571428, "workingCapital": -14.666666666666613, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.599999999999946, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-11": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -13.73333333333328, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13.73333333333328, "assets": 316.26666666666665, "equity": 216.26666666666696, "shareCapital": 0, "retainedEarnings": 215.33333333333363, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 316.266666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.43249922767994997, "roa": 0.29554570403208785, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 113.73333333333328, "leverage": 121.85714285714279, "workingCapital": -13.73333333333328, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -14.666666666666613, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-18": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -12.799999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12.799999999999946, "assets": 317.2, "equity": 217.2000000000003, "shareCapital": 0, "retainedEarnings": 216.26666666666696, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 317.2000000000003, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.430636727160873, "roa": 0.29467480530414647, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 112.79999999999994, "leverage": 120.85714285714279, "workingCapital": -12.799999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -13.73333333333328, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-25": { "revenue": 2, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": -11.999999999999945, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11.999999999999945, "assets": 318, "equity": 218.0000000000003, "shareCapital": 0, "retainedEarnings": 217.2000000000003, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 318.00000000000034, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24242424242424246, "roe": 0.36764705882352894, "roa": 0.2518891687657431, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 111.99999999999994, "leverage": 139.99999999999991, "workingCapital": -11.999999999999945, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -12.799999999999946, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-01": { "revenue": 0.3225806451612903, "growth": -83.87096774193549, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": -11.870967741935429, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11.870967741935429, "assets": 318.1290322580645, "equity": 218.12903225806483, "shareCapital": 0, "retainedEarnings": 218.0000000000003, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 318.12903225806485, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197459, "roe": 0.05917159763313601, "roa": 0.04056795131845842, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 111.87096774193543, "leverage": 866.9999999999997, "workingCapital": -11.870967741935429, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -11.999999999999945, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -10.967741935483815, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.967741935483815, "assets": 319.0322580645161, "equity": 219.03225806451644, "shareCapital": 0, "retainedEarnings": 218.12903225806483, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 319.03225806451644, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.41322314049586717, "roa": 0.2835155933576347, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 110.96774193548382, "leverage": 122.85714285714279, "workingCapital": -10.967741935483815, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -11.870967741935429, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -10.064516129032203, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.064516129032203, "assets": 319.93548387096774, "equity": 219.93548387096806, "shareCapital": 0, "retainedEarnings": 219.03225806451644, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 319.935483870968, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4115226337448555, "roa": 0.2827140549273021, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 110.0645161290322, "leverage": 121.85714285714278, "workingCapital": -10.064516129032203, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.967741935483815, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -9.16129032258059, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9.16129032258059, "assets": 320.83870967741933, "equity": 220.83870967741967, "shareCapital": 0, "retainedEarnings": 219.93548387096806, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 320.8387096774197, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4098360655737699, "roa": 0.28191703584373745, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 109.16129032258058, "leverage": 120.85714285714278, "workingCapital": -9.16129032258059, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.064516129032203, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -8.258064516128979, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8.258064516128979, "assets": 321.741935483871, "equity": 221.7419354838713, "shareCapital": 0, "retainedEarnings": 220.83870967741967, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 321.7419354838713, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.40816326530612196, "roa": 0.2811244979919679, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 108.25806451612898, "leverage": 119.85714285714279, "workingCapital": -8.258064516128979, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -9.16129032258059, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": -7.999999999999947, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7.999999999999947, "assets": 322, "equity": 222.0000000000003, "shareCapital": 0, "retainedEarnings": 221.7419354838713, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 322.00000000000034, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394911, "roe": 0.11631288165164265, "roa": 0.08017638805371811, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 107.99999999999994, "leverage": 418.50000000000017, "workingCapital": -7.999999999999947, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -8.258064516128979, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-01": { "revenue": 1.6129032258064515, "growth": 150.00000000000023, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": -7.354838709677366, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7.354838709677366, "assets": 322.64516129032256, "equity": 222.6451612903229, "shareCapital": 0, "retainedEarnings": 222.0000000000003, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 322.6451612903229, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.29019152640742846, "roa": 0.20016012810248196, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 107.35483870967737, "leverage": 166.39999999999992, "workingCapital": -7.354838709677366, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -7.999999999999947, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -6.451612903225753, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6.451612903225753, "assets": 323.5483870967742, "equity": 223.54838709677452, "shareCapital": 0, "retainedEarnings": 222.6451612903229, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 323.5483870967745, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4048582995951412, "roa": 0.27955271565495204, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 106.45161290322575, "leverage": 117.85714285714279, "workingCapital": -6.451612903225753, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -7.354838709677366, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -5.54838709677414, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5.54838709677414, "assets": 324.4516129032258, "equity": 224.45161290322613, "shareCapital": 0, "retainedEarnings": 223.54838709677452, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 324.45161290322613, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.40322580645161227, "roa": 0.278773397052967, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 105.54838709677414, "leverage": 116.85714285714278, "workingCapital": -5.54838709677414, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -6.451612903225753, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -4.645161290322527, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4.645161290322527, "assets": 325.35483870967744, "equity": 225.35483870967775, "shareCapital": 0, "retainedEarnings": 224.45161290322613, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 325.3548387096778, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4016064257028107, "roa": 0.277998411437649, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 104.64516129032253, "leverage": 115.85714285714279, "workingCapital": -4.645161290322527, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -5.54838709677414, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "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": 0.6451612903225807, "cash": -3.999999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3.999999999999946, "assets": 326, "equity": 226.00000000000034, "shareCapital": 0, "retainedEarnings": 225.35483870967775, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 326.00000000000034, "fcf": 0.6451612903225807, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.28587764436821, "roa": 0.19809825673534073, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 103.99999999999994, "leverage": 161.19999999999987, "workingCapital": -3.999999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -4.645161290322527, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-01": { "revenue": 0.6666666666666666, "growth": -58.66666666666668, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3333333333333333, "grossProfit": 0.3333333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666667, "ebitda": 0.26666666666666666, "ebit": 0.26666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666666, "tax": 0, "netIncome": 0.26666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666666, "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": 0.26666666666666666, "cash": -3.733333333333279, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3.733333333333279, "assets": 326.26666666666665, "equity": 226.26666666666702, "shareCapital": 0, "retainedEarnings": 226.00000000000034, "currentYearNetIncome": 0.26666666666666666, "dividends": 0, "liabilitiesEquity": 326.266666666667, "fcf": 0.26666666666666666, "totalCapex": 0, "collections": 0.6666666666666666, "suppliers": -0.3333333333333333, "operatingPayments": -0.06666666666666667, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08080808080808081, "roe": 0.11792452830188661, "roa": 0.08176614881439084, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 103.73333333333328, "leverage": 388.9999999999998, "workingCapital": -3.733333333333279, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -3.999999999999946, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.3333333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-03": { "revenue": 2.3333333333333335, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -2.7999999999999456, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2.7999999999999456, "assets": 327.2, "equity": 227.20000000000036, "shareCapital": 0, "retainedEarnings": 226.26666666666702, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 327.2000000000004, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.41164363422522726, "roa": 0.28565598857376046, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 102.79999999999994, "leverage": 110.14285714285708, "workingCapital": -2.7999999999999456, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -3.733333333333279, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-10": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -1.8666666666666123, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1.8666666666666123, "assets": 328.1333333333333, "equity": 228.1333333333337, "shareCapital": 0, "retainedEarnings": 227.20000000000036, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 328.13333333333367, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4099560761346992, "roa": 0.2848423194303154, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 101.86666666666662, "leverage": 109.14285714285708, "workingCapital": -1.8666666666666123, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -2.7999999999999456, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-17": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -0.933333333333279, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -0.933333333333279, "assets": 329.06666666666666, "equity": 229.06666666666703, "shareCapital": 0, "retainedEarnings": 228.1333333333337, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 329.06666666666706, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.40828229804607696, "roa": 0.2840332724690607, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 100.93333333333328, "leverage": 108.14285714285708, "workingCapital": -0.933333333333279, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -1.8666666666666123, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-24": { "revenue": 2.333333333333332, "growth": -5.551115123125783e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.166666666666666, "grossProfit": 1.166666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333323, "ebitda": 0.9333333333333329, "ebit": 0.9333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333329, "tax": 0, "netIncome": 0.9333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333329, "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": 0.9333333333333329, "cash": 5.395683899678261e-14, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5.395683899678261e-14, "assets": 330, "equity": 230.00000000000037, "shareCapital": 0, "retainedEarnings": 229.06666666666703, "currentYearNetIncome": 0.9333333333333329, "dividends": 0, "liabilitiesEquity": 330.00000000000034, "fcf": 0.9333333333333329, "totalCapex": 0, "collections": 2.333333333333332, "suppliers": -1.166666666666666, "operatingPayments": -0.23333333333333323, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28282828282828276, "roe": 0.4066221318617476, "roa": 0.28322880841594167, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 99.99999999999994, "leverage": 107.14285714285712, "workingCapital": 5.395683899678261e-14, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -0.933333333333279, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.166666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-01": { "revenue": 2.2580645161290325, "growth": -3.225806451612845, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 0.903225806451667, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0.903225806451667, "assets": 330.9032258064516, "equity": 230.90322580645199, "shareCapital": 0, "retainedEarnings": 230.00000000000037, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 330.903225806452, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.391937290033594, "roa": 0.27333073018352205, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 99.09677419354833, "leverage": 109.71428571428564, "workingCapital": 0.903225806451667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 5.395683899678261e-14, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 1.80645161290328, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1.80645161290328, "assets": 331.80645161290323, "equity": 231.8064516129036, "shareCapital": 0, "retainedEarnings": 230.90322580645199, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 331.80645161290363, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.39040713887339595, "roa": 0.2725856697819315, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 98.19354838709673, "leverage": 108.71428571428565, "workingCapital": 1.80645161290328, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0.903225806451667, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 2.709677419354893, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2.709677419354893, "assets": 332.7096774193548, "equity": 232.70967741935522, "shareCapital": 0, "retainedEarnings": 231.8064516129036, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 332.7096774193552, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3888888888888883, "roa": 0.2718446601941748, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 97.29032258064511, "leverage": 107.71428571428565, "workingCapital": 2.709677419354893, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 1.80645161290328, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 3.612903225806506, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3.612903225806506, "assets": 333.61290322580646, "equity": 233.61290322580683, "shareCapital": 0, "retainedEarnings": 232.70967741935522, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 333.6129032258068, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3873824017708904, "roa": 0.2711076684740512, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 96.3870967741935, "leverage": 106.71428571428565, "workingCapital": 3.612903225806506, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 2.709677419354893, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": 4.000000000000054, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4.000000000000054, "assets": 334, "equity": 234.00000000000037, "shareCapital": 0, "retainedEarnings": 233.61290322580683, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 334.00000000000034, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.16556291390728436, "roa": 0.11596443757247767, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 95.99999999999994, "leverage": 248.00000000000009, "workingCapital": 4.000000000000054, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 3.612903225806506, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "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": 0.5333333333333333, "cash": 4.533333333333387, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4.533333333333387, "assets": 334.5333333333333, "equity": 234.5333333333337, "shareCapital": 0, "retainedEarnings": 234.00000000000037, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 334.5333333333337, "fcf": 0.5333333333333333, "totalCapex": 0, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616163, "roe": 0.22766078542970936, "roa": 0.15955325089748704, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 95.46666666666661, "leverage": 178.9999999999999, "workingCapital": 4.533333333333387, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 4.000000000000054, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 5.466666666666721, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5.466666666666721, "assets": 335.46666666666664, "equity": 235.46666666666704, "shareCapital": 0, "retainedEarnings": 234.5333333333337, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 335.46666666666704, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.3971631205673753, "roa": 0.27860696517412936, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 94.53333333333327, "leverage": 101.28571428571422, "workingCapital": 5.466666666666721, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 4.533333333333387, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 6.4000000000000545, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 6.4000000000000545, "assets": 336.4, "equity": 236.40000000000038, "shareCapital": 0, "retainedEarnings": 235.46666666666704, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 336.4000000000004, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.39559197513421807, "roa": 0.2778329033538401, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 93.59999999999995, "leverage": 100.28571428571423, "workingCapital": 6.4000000000000545, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 5.466666666666721, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 7.333333333333388, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7.333333333333388, "assets": 337.3333333333333, "equity": 237.3333333333337, "shareCapital": 0, "retainedEarnings": 236.40000000000038, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 337.3333333333337, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.39403321137067204, "roa": 0.2770631308133782, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 92.66666666666661, "leverage": 99.28571428571423, "workingCapital": 7.333333333333388, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 6.4000000000000545, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "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": 0.6666666666666664, "cash": 8.000000000000055, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8.000000000000055, "assets": 338, "equity": 238.00000000000037, "shareCapital": 0, "retainedEarnings": 237.3333333333337, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 338.00000000000034, "fcf": 0.6666666666666664, "totalCapex": 0, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.202020202020202, "roe": 0.2805049088359041, "roa": 0.19743336623889432, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 91.99999999999994, "leverage": 137.99999999999997, "workingCapital": 8.000000000000055, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 7.333333333333388, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": 8.258064516129087, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8.258064516129087, "assets": 338.258064516129, "equity": 238.2580645161294, "shareCapital": 0, "retainedEarnings": 238.00000000000037, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 338.25806451612937, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.10837171498238943, "roa": 0.0763213127265789, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 91.74193548387092, "leverage": 355.49999999999983, "workingCapital": 8.258064516129087, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 8.000000000000055, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 9.161290322580701, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 9.161290322580701, "assets": 339.16129032258067, "equity": 239.161290322581, "shareCapital": 0, "retainedEarnings": 238.2580645161294, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 339.161290322581, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3783783783783778, "roa": 0.26666666666666666, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 90.8387096774193, "leverage": 100.5714285714285, "workingCapital": 9.161290322580701, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 8.258064516129087, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 10.064516129032313, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10.064516129032313, "assets": 340.06451612903226, "equity": 240.06451612903263, "shareCapital": 0, "retainedEarnings": 239.161290322581, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 340.06451612903265, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3769520732364023, "roa": 0.2659574468085107, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 89.93548387096769, "leverage": 99.5714285714285, "workingCapital": 10.064516129032313, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 9.161290322580701, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 10.967741935483925, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10.967741935483925, "assets": 340.96774193548384, "equity": 240.96774193548424, "shareCapital": 0, "retainedEarnings": 240.06451612903263, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 340.96774193548424, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3755364806866947, "roa": 0.26525198938992045, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 89.03225806451607, "leverage": 98.5714285714285, "workingCapital": 10.967741935483925, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 10.064516129032313, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 11.870967741935537, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 11.870967741935537, "assets": 341.8709677419355, "equity": 241.87096774193586, "shareCapital": 0, "retainedEarnings": 240.96774193548424, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 341.87096774193583, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.37413148049171513, "roa": 0.26455026455026465, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 88.12903225806446, "leverage": 97.5714285714285, "workingCapital": 11.870967741935537, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 10.967741935483925, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 241.87096774193586, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.053333333333333205, "roa": 0.03773584905660374, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 87.99999999999994, "leverage": 682.0000000000001, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 11.870967741935537, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null }, { "id": "downside", "name": "Downside", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2027-01-01", "kind": "actual", "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": "2026A" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2028-01-01", "kind": "forecast", "frequency": "annual", "year": 2027, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027E" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2029-01-01", "kind": "forecast", "frequency": "annual", "year": 2028, "months": 12, "days": 366, "durationDays": 366, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028E" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2030-01-01", "kind": "forecast", "frequency": "annual", "year": 2029, "months": 12, "days": 365, "durationDays": 365, "yearFraction": 1, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029E" } ], "opening": { "cash": 50, "debt": 0, "revolver": 0, "revenue": 120, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": 50 }, "breakdown": {}, "statements": { "2026-01-01": { "revenue": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "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": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120.00000000000006, "growth": 0, "grossMargin": 50, "sga": 9.999999999999995, "da": 0, "capex": 329.99999999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "capexOut": -329.99999999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -329.99999999999994, "debtIssued": 100, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 100, "cashChange": -181.99999999999997, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 98.00000000000016, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -282, "totalCapex": 329.99999999999994, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 39.34426229508193, "roa": 27.906976744186046, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": -234.9999999999999, "netDebt": 184.00000000000003, "leverage": 3.8333333333333353, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 120.00000000000009, "growth": 2.3684757858669995e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000004, "grossProfit": 60.00000000000004, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999998, "ebitda": 47.99999999999999, "ebit": 47.99999999999999, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.99999999999999, "tax": 0, "netIncome": 47.99999999999999, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.99999999999999, "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": 47.99999999999999, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 146.00000000000023, "currentYearNetIncome": 47.99999999999999, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 47.99999999999999, "totalCapex": 0, "collections": 120.00000000000009, "suppliers": -60.00000000000004, "operatingPayments": -11.999999999999998, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 28.235294117647026, "roa": 17.77777777777778, "ebitMargin": 39.999999999999964, "ebitdaMargin": 39.999999999999964, "fcfMargin": 39.999999999999964, "netDebt": 135.99999999999994, "leverage": 2.8333333333333326, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000004, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 120.00000000000006, "growth": -2.368475785866999e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "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": 47.999999999999986, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 194.0000000000004, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 47.999999999999986, "totalCapex": 0, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 22.018348623853175, "roa": 15.094339622641506, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": 39.99999999999997, "netDebt": 87.99999999999994, "leverage": 1.8333333333333326, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "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": 120, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60, "grossProfit": 60, "otherOperatingIncome": 0, "sgaExpense": -12, "ebitda": 48, "ebit": 48, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 48, "tax": 0, "netIncome": 48, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 48, "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": 48, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 48, "dividends": 0, "liabilitiesEquity": 98, "fcf": 48, "totalCapex": 0, "collections": 120, "suppliers": -60, "operatingPayments": -12, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 64.86486486486487, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -98, "leverage": -2.0416666666666665, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 60 }, "2027-01-01": { "revenue": 120.00000000000006, "growth": 0, "grossMargin": 50, "sga": 9.999999999999995, "da": 0, "capex": 329.99999999999994, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "capexOut": -329.99999999999994, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -329.99999999999994, "debtIssued": 100, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 100, "cashChange": -181.99999999999997, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 98.00000000000016, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -282, "totalCapex": 329.99999999999994, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 39.34426229508193, "roa": 27.906976744186046, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": -234.9999999999999, "netDebt": 184.00000000000003, "leverage": 3.8333333333333353, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 120.00000000000009, "growth": 2.3684757858669995e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000004, "grossProfit": 60.00000000000004, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999998, "ebitda": 47.99999999999999, "ebit": 47.99999999999999, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.99999999999999, "tax": 0, "netIncome": 47.99999999999999, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.99999999999999, "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": 47.99999999999999, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 146.00000000000023, "currentYearNetIncome": 47.99999999999999, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 47.99999999999999, "totalCapex": 0, "collections": 120.00000000000009, "suppliers": -60.00000000000004, "operatingPayments": -11.999999999999998, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 28.235294117647026, "roa": 17.77777777777778, "ebitMargin": 39.999999999999964, "ebitdaMargin": 39.999999999999964, "fcfMargin": 39.999999999999964, "netDebt": 135.99999999999994, "leverage": 2.8333333333333326, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000004, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 120.00000000000006, "growth": -2.368475785866999e-14, "grossMargin": 50, "sga": 9.999999999999993, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -60.00000000000003, "grossProfit": 60.00000000000003, "otherOperatingIncome": 0, "sgaExpense": -11.999999999999996, "ebitda": 47.999999999999986, "ebit": 47.999999999999986, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 47.999999999999986, "tax": 0, "netIncome": 47.999999999999986, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 47.999999999999986, "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": 47.999999999999986, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 194.0000000000004, "currentYearNetIncome": 47.999999999999986, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 47.999999999999986, "totalCapex": 0, "collections": 120.00000000000006, "suppliers": -60.00000000000003, "operatingPayments": -11.999999999999996, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 14.545454545454545, "roe": 22.018348623853175, "roa": 15.094339622641506, "ebitMargin": 39.99999999999997, "ebitdaMargin": 39.99999999999997, "fcfMargin": 39.99999999999997, "netDebt": 87.99999999999994, "leverage": 1.8333333333333326, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 60.00000000000003, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.dcf.pg.ev": { "value": 279.173553719008, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.equity": { "value": 377.173553719008, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.pg.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.ev": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.equity": { "value": null, "unit": "currency", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.dcf.exit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.ev": { "value": 192.0000000000001, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.equity": { "value": 290.0000000000001, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.ev": { "value": 383.9999999999999, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.equity": { "value": 481.9999999999999, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.ev": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.equity": { "value": null, "unit": "currency", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.comps.netIncome.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.ev": { "value": 216.0000000000001, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.equity": { "value": 314.0000000000001, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.revenue.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.ev": { "value": 431.9999999999999, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.equity": { "value": 529.9999999999999, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebitda.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.ev": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.equity": { "value": null, "unit": "currency", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.precedents.ebit.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.ev": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.equity": { "value": 482, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entry.perShare": { "value": null, "unit": "currency/share", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "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": 482, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": 343.99999999999994, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": 384, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": 431.9999999999999, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": { "dcf": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": { "ev": 134.34601113172528, "equity": 232.34601113172528, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 279.173553719008, "equity": 377.173553719008, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 603.086419753086, "equity": 701.086419753086, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "dependencies": [ "dcf.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "ebit": 47.999999999999986, "taxes": 0, "nopat": 47.999999999999986, "da": 0, "capex": 329.99999999999994, "changeNWC": 0, "other": 0, "fcff": -281.99999999999994, "stub": 1, "time": 1, "discountFactor": 0.9090909090909091, "cashFlow": -281.99999999999994, "pv": -256.3636363636363 }, { "year": 2028, "ebit": 47.99999999999999, "taxes": 0, "nopat": 47.99999999999999, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 47.99999999999999, "stub": 1, "time": 2, "discountFactor": 0.8264462809917354, "cashFlow": 47.99999999999999, "pv": 39.669421487603294 }, { "year": 2029, "ebit": 47.999999999999986, "taxes": 0, "nopat": 47.999999999999986, "da": 0, "capex": 0, "changeNWC": 0, "other": 0, "fcff": 47.999999999999986, "stub": 1, "time": 3, "discountFactor": 0.7513148009015775, "cashFlow": 47.999999999999986, "pv": 36.06311044327571 } ], "values": { "terminalMetric": 47.999999999999986, "pvFCFF": -180.6311044327573, "pgTV": 611.9999999999998, "exitTV": null, "terminalTime": 3, "impliedMultiple": 12.749999999999998, "impliedGrowth": null } }, "comps": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "comps.revenue", "label": "Trading comps – EV / Revenue", "low": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 192.0000000000001, "equity": 290.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.6, "targetMetric": 120.00000000000006, "stats": { "count": 1, "min": 1.6, "q25": 1.6, "median": 1.6, "mean": 1.6, "q75": 1.6, "max": 1.6 } }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 383.9999999999999, "equity": 481.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": 8, "targetMetric": 47.999999999999986, "stats": { "count": 1, "min": 8, "q25": 8, "median": 8, "mean": 8, "q75": 8, "max": 8 } }, { "id": "comps.ebit", "label": "Trading comps – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } }, { "id": "comps.netIncome", "label": "Trading comps – P / E", "low": null, "mid": null, "high": null, "dependencies": [ "comps.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 800, "equity": null } ], "values": {} }, "precedents": { "domain": "value", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "precedents.revenue", "label": "Precedents – EV / Revenue", "low": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 216.0000000000001, "equity": 314.0000000000001, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 1.8, "targetMetric": 120.00000000000006, "stats": { "count": 1, "min": 1.8, "q25": 1.8, "median": 1.8, "mean": 1.8, "q75": 1.8, "max": 1.8 } }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 431.9999999999999, "equity": 529.9999999999999, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": 9, "targetMetric": 47.999999999999986, "stats": { "count": 1, "min": 9, "q25": 9, "median": 9, "mean": 9, "q75": 9, "max": 9 } }, { "id": "precedents.ebit", "label": "Precedents – EV / EBIT", "low": null, "mid": null, "high": null, "dependencies": [ "precedents.assumptions", "model.periods", "adjustments.groups" ], "multiple": null, "targetMetric": 47.999999999999986, "stats": { "count": 0, "min": null, "q25": null, "median": null, "mean": null, "q75": null, "max": null } } ], "rows": [ { "ev": 900, "equity": null, "netDebt": null, "revenue": 500, "ebitda": 100, "ebit": null, "premium": null, "controlPremium": null, "synergies": null } ], "values": {} }, "lbo": { "domain": "deals", "basis": "reported", "groups": null, "error": null, "outputs": [ { "id": "lbo.entry", "label": "LBO – Entry valuation", "low": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "mid": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "high": { "ev": 384, "equity": 482, "perShare": null, "adjustment": 98, "items": { "cash": 98, "grossDebt": 0, "leases": 0, "minority": 0, "pension": 0, "nonOperatingAssets": 0, "investments": 0, "other": 0, "shares": null } }, "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } ], "rows": [ { "year": 2027, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.999999999999986, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": -281.99999999999994, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": -281.99999999999994, "mandatory": 0, "sweep": 0, "cash": -183.99999999999994, "shortfall": 183.99999999999994, "debt": 0, "distribution": 0 }, { "year": 2028, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.99999999999999, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 47.99999999999999, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": 47.99999999999999, "mandatory": 0, "sweep": 0, "cash": -135.99999999999994, "shortfall": 135.99999999999994, "debt": 0, "distribution": 0 }, { "year": 2029, "taxPaid": 0, "nolOpening": 0, "nolGenerated": 0, "nolUsed": 0, "nolClosing": 0, "taxableIncome": 47.999999999999986, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "unlevered": 47.999999999999986, "cashInterest": 0, "pik": 0, "taxShield": 0, "cashGeneration": 47.999999999999986, "mandatory": 0, "sweep": 0, "cash": -87.99999999999996, "shortfall": 87.99999999999996, "debt": 0, "distribution": 0 } ], "values": { "entryEV": 384, "purchaseEquity": 482, "ownership": 1, "retainedDebt": 0, "exitEV": 431.9999999999999, "sponsor": 482, "proceeds": 343.99999999999994, "distributions": 0, "moic": null, "irr": null, "shortfall": 183.99999999999994 } } }, "summary": { "basis": "ev", "rows": [ { "id": "dcf.pg", "label": "DCF – Perpetuity growth", "low": 134.34601113172528, "mid": 279.173553719008, "high": 603.086419753086, "available": true }, { "id": "dcf.exit", "label": "DCF – Exit multiple", "low": null, "mid": null, "high": null, "available": false }, { "id": "comps.ebitda", "label": "Trading comps – EV / EBITDA", "low": 383.9999999999999, "mid": 383.9999999999999, "high": 383.9999999999999, "available": true }, { "id": "precedents.ebitda", "label": "Precedents – EV / EBITDA", "low": 431.9999999999999, "mid": 431.9999999999999, "high": 431.9999999999999, "available": true } ] } }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": true, "value.comps": true, "value.precedents": true, "value.summary": true, "deals.lbo": true, "credit.financing": true, "credit.refinancing": true, "credit.capacity": true, "credit.cash13w": true } }, "resolution": { "version": 1, "branches": {} }, "finePeriods": [ { "id": "2026-01-01", "start": "2026-01-01", "end": "2026-01-05", "kind": "actual", "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": "2026-01-01A", "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": "actual", "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": "2026-01-05A", "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": "actual", "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": "2026-01-12A", "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": "actual", "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": "2026-01-19A", "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": "actual", "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": "2026-01-26A", "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": "actual", "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": "2026-02-01A", "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": "actual", "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": "2026-02-02A", "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": "actual", "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": "2026-02-09A", "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": "actual", "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": "2026-02-16A", "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": "actual", "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": "2026-02-23A", "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": "actual", "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": "2026-03-01A", "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": "actual", "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": "2026-03-02A", "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": "actual", "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": "2026-03-09A", "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": "actual", "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": "2026-03-16A", "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": "actual", "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": "2026-03-23A", "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": "actual", "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": "2026-03-30A", "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": "actual", "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": "2026-04-01A", "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": "actual", "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": "2026-04-06A", "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": "actual", "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": "2026-04-13A", "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": "actual", "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": "2026-04-20A", "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": "actual", "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": "2026-04-27A", "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": "actual", "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": "2026-05-01A", "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": "actual", "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": "2026-05-04A", "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": "actual", "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": "2026-05-11A", "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": "actual", "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": "2026-05-18A", "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": "actual", "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": "2026-05-25A", "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": "actual", "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": "2026-06-01A", "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": "actual", "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": "2026-06-08A", "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": "actual", "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": "2026-06-15A", "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": "actual", "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": "2026-06-22A", "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": "actual", "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": "2026-06-29A", "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": "actual", "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": "2026-07-01A", "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": "actual", "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": "2026-07-06A", "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": "actual", "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": "2026-07-13A", "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": "actual", "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": "2026-07-20A", "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": "actual", "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": "2026-07-27A", "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": "actual", "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": "2026-08-01A", "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": "actual", "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": "2026-08-03A", "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": "actual", "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": "2026-08-10A", "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": "actual", "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": "2026-08-17A", "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": "actual", "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": "2026-08-24A", "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": "actual", "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": "2026-08-31A", "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": "actual", "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": "2026-09-01A", "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": "actual", "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": "2026-09-07A", "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": "actual", "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": "2026-09-14A", "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": "actual", "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": "2026-09-21A", "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": "actual", "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": "2026-09-28A", "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": "actual", "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": "2026-10-01A", "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": "actual", "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": "2026-10-05A", "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": "actual", "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": "2026-10-12A", "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": "actual", "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": "2026-10-19A", "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": "actual", "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": "2026-10-26A", "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": "actual", "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": "2026-11-01A", "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": "actual", "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": "2026-11-02A", "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": "actual", "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": "2026-11-09A", "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": "actual", "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": "2026-11-16A", "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": "actual", "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": "2026-11-23A", "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": "actual", "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": "2026-11-30A", "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": "actual", "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": "2026-12-01A", "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": "actual", "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": "2026-12-07A", "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": "actual", "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": "2026-12-14A", "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": "actual", "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": "2026-12-21A", "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": "actual", "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": "2026-12-28A", "annualId": "2026-01-01", "quarterId": "2026-Q4", "monthId": "2026-12", "weekId": "2026-W53" }, { "id": "2027-01-01", "start": "2027-01-01", "end": "2027-01-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2026-W53" }, { "id": "2027-01-04", "start": "2027-01-04", "end": "2027-01-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-04E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W01" }, { "id": "2027-01-11", "start": "2027-01-11", "end": "2027-01-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-11E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W02" }, { "id": "2027-01-18", "start": "2027-01-18", "end": "2027-01-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-18E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W03" }, { "id": "2027-01-25", "start": "2027-01-25", "end": "2027-02-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-01-25E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-01", "weekId": "2027-W04" }, { "id": "2027-02-01", "start": "2027-02-01", "end": "2027-02-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W05" }, { "id": "2027-02-08", "start": "2027-02-08", "end": "2027-02-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W06" }, { "id": "2027-02-15", "start": "2027-02-15", "end": "2027-02-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W07" }, { "id": "2027-02-22", "start": "2027-02-22", "end": "2027-03-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-02-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-02", "weekId": "2027-W08" }, { "id": "2027-03-01", "start": "2027-03-01", "end": "2027-03-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-01E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W09" }, { "id": "2027-03-08", "start": "2027-03-08", "end": "2027-03-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-08E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W10" }, { "id": "2027-03-15", "start": "2027-03-15", "end": "2027-03-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-15E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W11" }, { "id": "2027-03-22", "start": "2027-03-22", "end": "2027-03-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-22E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W12" }, { "id": "2027-03-29", "start": "2027-03-29", "end": "2027-04-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 1, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-03-29E", "annualId": "2027-01-01", "quarterId": "2027-Q1", "monthId": "2027-03", "weekId": "2027-W13" }, { "id": "2027-04-01", "start": "2027-04-01", "end": "2027-04-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W13" }, { "id": "2027-04-05", "start": "2027-04-05", "end": "2027-04-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-05E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W14" }, { "id": "2027-04-12", "start": "2027-04-12", "end": "2027-04-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-12E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W15" }, { "id": "2027-04-19", "start": "2027-04-19", "end": "2027-04-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-19E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W16" }, { "id": "2027-04-26", "start": "2027-04-26", "end": "2027-05-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-04-26E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-04", "weekId": "2027-W17" }, { "id": "2027-05-01", "start": "2027-05-01", "end": "2027-05-03", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W17" }, { "id": "2027-05-03", "start": "2027-05-03", "end": "2027-05-10", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-03E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W18" }, { "id": "2027-05-10", "start": "2027-05-10", "end": "2027-05-17", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-10E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W19" }, { "id": "2027-05-17", "start": "2027-05-17", "end": "2027-05-24", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-17E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W20" }, { "id": "2027-05-24", "start": "2027-05-24", "end": "2027-05-31", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-24E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W21" }, { "id": "2027-05-31", "start": "2027-05-31", "end": "2027-06-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-05-31E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-05", "weekId": "2027-W22" }, { "id": "2027-06-01", "start": "2027-06-01", "end": "2027-06-07", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-01E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W22" }, { "id": "2027-06-07", "start": "2027-06-07", "end": "2027-06-14", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-07E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W23" }, { "id": "2027-06-14", "start": "2027-06-14", "end": "2027-06-21", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-14E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W24" }, { "id": "2027-06-21", "start": "2027-06-21", "end": "2027-06-28", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-21E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W25" }, { "id": "2027-06-28", "start": "2027-06-28", "end": "2027-07-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 2, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-06-28E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W26" }, { "id": "2027-07-01", "start": "2027-07-01", "end": "2027-07-05", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W26" }, { "id": "2027-07-05", "start": "2027-07-05", "end": "2027-07-12", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-05E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W27" }, { "id": "2027-07-12", "start": "2027-07-12", "end": "2027-07-19", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-12E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W28" }, { "id": "2027-07-19", "start": "2027-07-19", "end": "2027-07-26", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-19E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W29" }, { "id": "2027-07-26", "start": "2027-07-26", "end": "2027-08-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-07-26E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-07", "weekId": "2027-W30" }, { "id": "2027-08-01", "start": "2027-08-01", "end": "2027-08-02", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W30" }, { "id": "2027-08-02", "start": "2027-08-02", "end": "2027-08-09", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-02E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W31" }, { "id": "2027-08-09", "start": "2027-08-09", "end": "2027-08-16", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-09E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W32" }, { "id": "2027-08-16", "start": "2027-08-16", "end": "2027-08-23", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-16E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W33" }, { "id": "2027-08-23", "start": "2027-08-23", "end": "2027-08-30", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-23E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W34" }, { "id": "2027-08-30", "start": "2027-08-30", "end": "2027-09-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-08-30E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-08", "weekId": "2027-W35" }, { "id": "2027-09-01", "start": "2027-09-01", "end": "2027-09-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-01E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W35" }, { "id": "2027-09-06", "start": "2027-09-06", "end": "2027-09-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-06E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W36" }, { "id": "2027-09-13", "start": "2027-09-13", "end": "2027-09-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-13E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W37" }, { "id": "2027-09-20", "start": "2027-09-20", "end": "2027-09-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-20E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W38" }, { "id": "2027-09-27", "start": "2027-09-27", "end": "2027-10-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 3, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-09-27E", "annualId": "2027-01-01", "quarterId": "2027-Q3", "monthId": "2027-09", "weekId": "2027-W39" }, { "id": "2027-10-01", "start": "2027-10-01", "end": "2027-10-04", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W39" }, { "id": "2027-10-04", "start": "2027-10-04", "end": "2027-10-11", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-04E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W40" }, { "id": "2027-10-11", "start": "2027-10-11", "end": "2027-10-18", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-11E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W41" }, { "id": "2027-10-18", "start": "2027-10-18", "end": "2027-10-25", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-18E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W42" }, { "id": "2027-10-25", "start": "2027-10-25", "end": "2027-11-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-10-25E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-10", "weekId": "2027-W43" }, { "id": "2027-11-01", "start": "2027-11-01", "end": "2027-11-08", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W44" }, { "id": "2027-11-08", "start": "2027-11-08", "end": "2027-11-15", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-08E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W45" }, { "id": "2027-11-15", "start": "2027-11-15", "end": "2027-11-22", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-15E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W46" }, { "id": "2027-11-22", "start": "2027-11-22", "end": "2027-11-29", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-22E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W47" }, { "id": "2027-11-29", "start": "2027-11-29", "end": "2027-12-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-11-29E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-11", "weekId": "2027-W48" }, { "id": "2027-12-01", "start": "2027-12-01", "end": "2027-12-06", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-01E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W48" }, { "id": "2027-12-06", "start": "2027-12-06", "end": "2027-12-13", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-06E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W49" }, { "id": "2027-12-13", "start": "2027-12-13", "end": "2027-12-20", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-13E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W50" }, { "id": "2027-12-20", "start": "2027-12-20", "end": "2027-12-27", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-20E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W51" }, { "id": "2027-12-27", "start": "2027-12-27", "end": "2028-01-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2027, "fiscalQuarter": 4, "fiscalStart": "2027-01-01", "fiscalEnd": "2028-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2027-12-27E", "annualId": "2027-01-01", "quarterId": "2027-Q4", "monthId": "2027-12", "weekId": "2027-W52" }, { "id": "2028-01-01", "start": "2028-01-01", "end": "2028-01-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2027-W52" }, { "id": "2028-01-03", "start": "2028-01-03", "end": "2028-01-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-03E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W01" }, { "id": "2028-01-10", "start": "2028-01-10", "end": "2028-01-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-10E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W02" }, { "id": "2028-01-17", "start": "2028-01-17", "end": "2028-01-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-17E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W03" }, { "id": "2028-01-24", "start": "2028-01-24", "end": "2028-01-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-24E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W04" }, { "id": "2028-01-31", "start": "2028-01-31", "end": "2028-02-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-01-31E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-01", "weekId": "2028-W05" }, { "id": "2028-02-01", "start": "2028-02-01", "end": "2028-02-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W05" }, { "id": "2028-02-07", "start": "2028-02-07", "end": "2028-02-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-07E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W06" }, { "id": "2028-02-14", "start": "2028-02-14", "end": "2028-02-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-14E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W07" }, { "id": "2028-02-21", "start": "2028-02-21", "end": "2028-02-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-21E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W08" }, { "id": "2028-02-28", "start": "2028-02-28", "end": "2028-03-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-02-28E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-02", "weekId": "2028-W09" }, { "id": "2028-03-01", "start": "2028-03-01", "end": "2028-03-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-01E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W09" }, { "id": "2028-03-06", "start": "2028-03-06", "end": "2028-03-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-06E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W10" }, { "id": "2028-03-13", "start": "2028-03-13", "end": "2028-03-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-13E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W11" }, { "id": "2028-03-20", "start": "2028-03-20", "end": "2028-03-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-20E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W12" }, { "id": "2028-03-27", "start": "2028-03-27", "end": "2028-04-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 1, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-03-27E", "annualId": "2028-01-01", "quarterId": "2028-Q1", "monthId": "2028-03", "weekId": "2028-W13" }, { "id": "2028-04-01", "start": "2028-04-01", "end": "2028-04-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W13" }, { "id": "2028-04-03", "start": "2028-04-03", "end": "2028-04-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-03E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W14" }, { "id": "2028-04-10", "start": "2028-04-10", "end": "2028-04-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-10E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W15" }, { "id": "2028-04-17", "start": "2028-04-17", "end": "2028-04-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-17E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W16" }, { "id": "2028-04-24", "start": "2028-04-24", "end": "2028-05-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-04-24E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-04", "weekId": "2028-W17" }, { "id": "2028-05-01", "start": "2028-05-01", "end": "2028-05-08", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W18" }, { "id": "2028-05-08", "start": "2028-05-08", "end": "2028-05-15", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-08E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W19" }, { "id": "2028-05-15", "start": "2028-05-15", "end": "2028-05-22", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-15E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W20" }, { "id": "2028-05-22", "start": "2028-05-22", "end": "2028-05-29", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-22E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W21" }, { "id": "2028-05-29", "start": "2028-05-29", "end": "2028-06-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-05-29E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-05", "weekId": "2028-W22" }, { "id": "2028-06-01", "start": "2028-06-01", "end": "2028-06-05", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-01E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W22" }, { "id": "2028-06-05", "start": "2028-06-05", "end": "2028-06-12", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-05E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W23" }, { "id": "2028-06-12", "start": "2028-06-12", "end": "2028-06-19", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-12E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W24" }, { "id": "2028-06-19", "start": "2028-06-19", "end": "2028-06-26", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-19E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W25" }, { "id": "2028-06-26", "start": "2028-06-26", "end": "2028-07-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 2, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-06-26E", "annualId": "2028-01-01", "quarterId": "2028-Q2", "monthId": "2028-06", "weekId": "2028-W26" }, { "id": "2028-07-01", "start": "2028-07-01", "end": "2028-07-03", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W26" }, { "id": "2028-07-03", "start": "2028-07-03", "end": "2028-07-10", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-03E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W27" }, { "id": "2028-07-10", "start": "2028-07-10", "end": "2028-07-17", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-10E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W28" }, { "id": "2028-07-17", "start": "2028-07-17", "end": "2028-07-24", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-17E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W29" }, { "id": "2028-07-24", "start": "2028-07-24", "end": "2028-07-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-24E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W30" }, { "id": "2028-07-31", "start": "2028-07-31", "end": "2028-08-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-07-31E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-07", "weekId": "2028-W31" }, { "id": "2028-08-01", "start": "2028-08-01", "end": "2028-08-07", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W31" }, { "id": "2028-08-07", "start": "2028-08-07", "end": "2028-08-14", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-07E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W32" }, { "id": "2028-08-14", "start": "2028-08-14", "end": "2028-08-21", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-14E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W33" }, { "id": "2028-08-21", "start": "2028-08-21", "end": "2028-08-28", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-21E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W34" }, { "id": "2028-08-28", "start": "2028-08-28", "end": "2028-09-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-08-28E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-08", "weekId": "2028-W35" }, { "id": "2028-09-01", "start": "2028-09-01", "end": "2028-09-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-01E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W35" }, { "id": "2028-09-04", "start": "2028-09-04", "end": "2028-09-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-04E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W36" }, { "id": "2028-09-11", "start": "2028-09-11", "end": "2028-09-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-11E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W37" }, { "id": "2028-09-18", "start": "2028-09-18", "end": "2028-09-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-18E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W38" }, { "id": "2028-09-25", "start": "2028-09-25", "end": "2028-10-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 3, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-09-25E", "annualId": "2028-01-01", "quarterId": "2028-Q3", "monthId": "2028-09", "weekId": "2028-W39" }, { "id": "2028-10-01", "start": "2028-10-01", "end": "2028-10-02", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.00273224043715847, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W39" }, { "id": "2028-10-02", "start": "2028-10-02", "end": "2028-10-09", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-02E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W40" }, { "id": "2028-10-09", "start": "2028-10-09", "end": "2028-10-16", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-09E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W41" }, { "id": "2028-10-16", "start": "2028-10-16", "end": "2028-10-23", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-16E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W42" }, { "id": "2028-10-23", "start": "2028-10-23", "end": "2028-10-30", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-23E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W43" }, { "id": "2028-10-30", "start": "2028-10-30", "end": "2028-11-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.00546448087431694, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-10-30E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-10", "weekId": "2028-W44" }, { "id": "2028-11-01", "start": "2028-11-01", "end": "2028-11-06", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.01366120218579235, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W44" }, { "id": "2028-11-06", "start": "2028-11-06", "end": "2028-11-13", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-06E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W45" }, { "id": "2028-11-13", "start": "2028-11-13", "end": "2028-11-20", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-13E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W46" }, { "id": "2028-11-20", "start": "2028-11-20", "end": "2028-11-27", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-20E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W47" }, { "id": "2028-11-27", "start": "2028-11-27", "end": "2028-12-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.01092896174863388, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-11-27E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-11", "weekId": "2028-W48" }, { "id": "2028-12-01", "start": "2028-12-01", "end": "2028-12-04", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00819672131147541, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-01E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W48" }, { "id": "2028-12-04", "start": "2028-12-04", "end": "2028-12-11", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-04E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W49" }, { "id": "2028-12-11", "start": "2028-12-11", "end": "2028-12-18", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-11E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W50" }, { "id": "2028-12-18", "start": "2028-12-18", "end": "2028-12-25", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-18E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W51" }, { "id": "2028-12-25", "start": "2028-12-25", "end": "2029-01-01", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.01912568306010929, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2028, "fiscalQuarter": 4, "fiscalStart": "2028-01-01", "fiscalEnd": "2029-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2028-12-25E", "annualId": "2028-01-01", "quarterId": "2028-Q4", "monthId": "2028-12", "weekId": "2028-W52" }, { "id": "2029-01-01", "start": "2029-01-01", "end": "2029-01-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W01" }, { "id": "2029-01-08", "start": "2029-01-08", "end": "2029-01-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-08E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W02" }, { "id": "2029-01-15", "start": "2029-01-15", "end": "2029-01-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-15E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W03" }, { "id": "2029-01-22", "start": "2029-01-22", "end": "2029-01-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-22E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W04" }, { "id": "2029-01-29", "start": "2029-01-29", "end": "2029-02-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-01-29E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-01", "weekId": "2029-W05" }, { "id": "2029-02-01", "start": "2029-02-01", "end": "2029-02-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W05" }, { "id": "2029-02-05", "start": "2029-02-05", "end": "2029-02-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W06" }, { "id": "2029-02-12", "start": "2029-02-12", "end": "2029-02-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W07" }, { "id": "2029-02-19", "start": "2029-02-19", "end": "2029-02-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W08" }, { "id": "2029-02-26", "start": "2029-02-26", "end": "2029-03-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-02-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-02", "weekId": "2029-W09" }, { "id": "2029-03-01", "start": "2029-03-01", "end": "2029-03-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-01E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W09" }, { "id": "2029-03-05", "start": "2029-03-05", "end": "2029-03-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-05E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W10" }, { "id": "2029-03-12", "start": "2029-03-12", "end": "2029-03-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-12E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W11" }, { "id": "2029-03-19", "start": "2029-03-19", "end": "2029-03-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-19E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W12" }, { "id": "2029-03-26", "start": "2029-03-26", "end": "2029-04-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 1, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-03-26E", "annualId": "2029-01-01", "quarterId": "2029-Q1", "monthId": "2029-03", "weekId": "2029-W13" }, { "id": "2029-04-01", "start": "2029-04-01", "end": "2029-04-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W13" }, { "id": "2029-04-02", "start": "2029-04-02", "end": "2029-04-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-02E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W14" }, { "id": "2029-04-09", "start": "2029-04-09", "end": "2029-04-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-09E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W15" }, { "id": "2029-04-16", "start": "2029-04-16", "end": "2029-04-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-16E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W16" }, { "id": "2029-04-23", "start": "2029-04-23", "end": "2029-04-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-23E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W17" }, { "id": "2029-04-30", "start": "2029-04-30", "end": "2029-05-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-04-30E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-04", "weekId": "2029-W18" }, { "id": "2029-05-01", "start": "2029-05-01", "end": "2029-05-07", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W18" }, { "id": "2029-05-07", "start": "2029-05-07", "end": "2029-05-14", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-07E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W19" }, { "id": "2029-05-14", "start": "2029-05-14", "end": "2029-05-21", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-14E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W20" }, { "id": "2029-05-21", "start": "2029-05-21", "end": "2029-05-28", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-21E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W21" }, { "id": "2029-05-28", "start": "2029-05-28", "end": "2029-06-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-05-28E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-05", "weekId": "2029-W22" }, { "id": "2029-06-01", "start": "2029-06-01", "end": "2029-06-04", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-01E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W22" }, { "id": "2029-06-04", "start": "2029-06-04", "end": "2029-06-11", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-04E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W23" }, { "id": "2029-06-11", "start": "2029-06-11", "end": "2029-06-18", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-11E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W24" }, { "id": "2029-06-18", "start": "2029-06-18", "end": "2029-06-25", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-18E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W25" }, { "id": "2029-06-25", "start": "2029-06-25", "end": "2029-07-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01643835616438356, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 2, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-06-25E", "annualId": "2029-01-01", "quarterId": "2029-Q2", "monthId": "2029-06", "weekId": "2029-W26" }, { "id": "2029-07-01", "start": "2029-07-01", "end": "2029-07-02", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W26" }, { "id": "2029-07-02", "start": "2029-07-02", "end": "2029-07-09", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-02E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W27" }, { "id": "2029-07-09", "start": "2029-07-09", "end": "2029-07-16", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-09E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W28" }, { "id": "2029-07-16", "start": "2029-07-16", "end": "2029-07-23", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-16E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W29" }, { "id": "2029-07-23", "start": "2029-07-23", "end": "2029-07-30", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-23E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W30" }, { "id": "2029-07-30", "start": "2029-07-30", "end": "2029-08-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-07-30E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-07", "weekId": "2029-W31" }, { "id": "2029-08-01", "start": "2029-08-01", "end": "2029-08-06", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W31" }, { "id": "2029-08-06", "start": "2029-08-06", "end": "2029-08-13", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-06E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W32" }, { "id": "2029-08-13", "start": "2029-08-13", "end": "2029-08-20", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-13E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W33" }, { "id": "2029-08-20", "start": "2029-08-20", "end": "2029-08-27", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-20E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W34" }, { "id": "2029-08-27", "start": "2029-08-27", "end": "2029-09-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-08-27E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-08", "weekId": "2029-W35" }, { "id": "2029-09-01", "start": "2029-09-01", "end": "2029-09-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-01E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W35" }, { "id": "2029-09-03", "start": "2029-09-03", "end": "2029-09-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-03E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W36" }, { "id": "2029-09-10", "start": "2029-09-10", "end": "2029-09-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-10E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W37" }, { "id": "2029-09-17", "start": "2029-09-17", "end": "2029-09-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-17E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W38" }, { "id": "2029-09-24", "start": "2029-09-24", "end": "2029-10-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 3, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-09-24E", "annualId": "2029-01-01", "quarterId": "2029-Q3", "monthId": "2029-09", "weekId": "2029-W39" }, { "id": "2029-10-01", "start": "2029-10-01", "end": "2029-10-08", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W40" }, { "id": "2029-10-08", "start": "2029-10-08", "end": "2029-10-15", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-08E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W41" }, { "id": "2029-10-15", "start": "2029-10-15", "end": "2029-10-22", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-15E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W42" }, { "id": "2029-10-22", "start": "2029-10-22", "end": "2029-10-29", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-22E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W43" }, { "id": "2029-10-29", "start": "2029-10-29", "end": "2029-11-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 3, "durationDays": 3, "yearFraction": 0.00821917808219178, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-10-29E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-10", "weekId": "2029-W44" }, { "id": "2029-11-01", "start": "2029-11-01", "end": "2029-11-05", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W44" }, { "id": "2029-11-05", "start": "2029-11-05", "end": "2029-11-12", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-05E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W45" }, { "id": "2029-11-12", "start": "2029-11-12", "end": "2029-11-19", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-12E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W46" }, { "id": "2029-11-19", "start": "2029-11-19", "end": "2029-11-26", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-19E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W47" }, { "id": "2029-11-26", "start": "2029-11-26", "end": "2029-12-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 5, "durationDays": 5, "yearFraction": 0.0136986301369863, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-11-26E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-11", "weekId": "2029-W48" }, { "id": "2029-12-01", "start": "2029-12-01", "end": "2029-12-03", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 2, "durationDays": 2, "yearFraction": 0.005479452054794521, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-01E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W48" }, { "id": "2029-12-03", "start": "2029-12-03", "end": "2029-12-10", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-03E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W49" }, { "id": "2029-12-10", "start": "2029-12-10", "end": "2029-12-17", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-10E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W50" }, { "id": "2029-12-17", "start": "2029-12-17", "end": "2029-12-24", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-17E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W51" }, { "id": "2029-12-24", "start": "2029-12-24", "end": "2029-12-31", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 7, "durationDays": 7, "yearFraction": 0.019178082191780823, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-24E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2029-W52" }, { "id": "2029-12-31", "start": "2029-12-31", "end": "2030-01-01", "kind": "forecast", "frequency": "stub", "year": 2029, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "dayCountBasis": "ACT/ACT", "rateBasis": "annualized", "fiscalYear": 2029, "fiscalQuarter": 4, "fiscalStart": "2029-01-01", "fiscalEnd": "2030-01-01", "fiscalYearEnd": { "month": 12, "day": 31 }, "fiscalStartMonth": 1, "label": "2029-12-31E", "annualId": "2029-01-01", "quarterId": "2029-Q4", "monthId": "2029-12", "weekId": "2030-W01" } ], "fineStatements": { "2026-01-01": { "revenue": 1.2903225806451613, "growth": -98.92473118279568, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 50.516129032258064, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 50.516129032258064, "assets": 50.516129032258064, "equity": 50.516129032258064, "shareCapital": 0, "retainedEarnings": 50, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 50.516129032258064, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0269576379974326, "roa": null, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -50.516129032258064, "leverage": -1.0726027397260274, "workingCapital": 50.516129032258064, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6451612903225806 }, "2026-01-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 51.41935483870968, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 51.41935483870968, "assets": 51.41935483870968, "equity": 51.41935483870968, "shareCapital": 0, "retainedEarnings": 50.516129032258064, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 51.41935483870968, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7721518987341773, "roa": 1.7721518987341773, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -51.41935483870968, "leverage": -1.0917808219178082, "workingCapital": 51.41935483870968, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50.516129032258064, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 52.32258064516129, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 52.32258064516129, "assets": 52.32258064516129, "equity": 52.32258064516129, "shareCapital": 0, "retainedEarnings": 51.41935483870967, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 52.32258064516129, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.741293532338308, "roa": 1.741293532338308, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -52.32258064516129, "leverage": -1.110958904109589, "workingCapital": 52.32258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 51.41935483870968, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 53.225806451612904, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 53.225806451612904, "assets": 53.225806451612904, "equity": 53.225806451612904, "shareCapital": 0, "retainedEarnings": 52.32258064516129, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 53.225806451612904, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7114914425427872, "roa": 1.7114914425427872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -53.225806451612904, "leverage": -1.13013698630137, "workingCapital": 53.225806451612904, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 52.32258064516129, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-01-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.19354838709677413, "ebitda": 0.7741935483870965, "ebit": 0.7741935483870965, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870965, "tax": 0, "netIncome": 0.7741935483870965, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870965, "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": 0.7741935483870965, "cash": 54, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 54, "assets": 54, "equity": 54, "shareCapital": 0, "retainedEarnings": 53.225806451612904, "currentYearNetIncome": 0.7741935483870965, "dividends": 0, "liabilitiesEquity": 54, "fcf": 0.7741935483870965, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.19354838709677413, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4440433212996386, "roa": 1.4440433212996386, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -54, "leverage": -1.1465753424657537, "workingCapital": 54, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 53.225806451612904, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-02-01": { "revenue": 0.35714285714285715, "growth": -81.54761904761905, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.17857142857142858, "grossProfit": 0.17857142857142858, "otherOperatingIncome": 0, "sgaExpense": -0.03571428571428571, "ebitda": 0.14285714285714285, "ebit": 0.14285714285714285, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.14285714285714285, "tax": 0, "netIncome": 0.14285714285714285, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.14285714285714285, "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": 0.14285714285714285, "cash": 54.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 54.14285714285714, "assets": 54.14285714285714, "equity": 54.14285714285714, "shareCapital": 0, "retainedEarnings": 53.99999999999999, "currentYearNetIncome": 0.14285714285714285, "dividends": 0, "liabilitiesEquity": 54.14285714285714, "fcf": 0.14285714285714285, "totalCapex": 0, "collections": 0.35714285714285715, "suppliers": -0.17857142857142858, "operatingPayments": -0.03571428571428571, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.26420079260237783, "roa": 0.26420079260237783, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -54.14285714285714, "leverage": -1.0383561643835617, "workingCapital": 54.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 54, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.17857142857142858 }, "2026-02-02": { "revenue": 2.5, "growth": 600, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 55.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 55.14285714285714, "assets": 55.14285714285714, "equity": 55.14285714285714, "shareCapital": 0, "retainedEarnings": 54.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 55.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.8300653594771243, "roa": 1.8300653594771243, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -55.14285714285714, "leverage": -1.0575342465753426, "workingCapital": 55.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 54.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-09": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 56.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 56.14285714285714, "assets": 56.14285714285714, "equity": 56.14285714285714, "shareCapital": 0, "retainedEarnings": 55.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 56.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.797175866495507, "roa": 1.797175866495507, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -56.14285714285714, "leverage": -1.0767123287671232, "workingCapital": 56.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 55.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-16": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": 57.14285714285714, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 57.14285714285714, "assets": 57.14285714285714, "equity": 57.14285714285714, "shareCapital": 0, "retainedEarnings": 56.14285714285714, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 57.14285714285714, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.7654476670870116, "roa": 1.7654476670870116, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -57.14285714285714, "leverage": -1.095890410958904, "workingCapital": 57.14285714285714, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 56.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.25 }, "2026-02-23": { "revenue": 2.1428571428571423, "growth": -14.285714285714308, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.0714285714285712, "grossProfit": 1.0714285714285712, "otherOperatingIncome": 0, "sgaExpense": -0.2142857142857143, "ebitda": 0.8571428571428572, "ebit": 0.8571428571428572, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8571428571428572, "tax": 0, "netIncome": 0.8571428571428572, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8571428571428572, "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": 0.8571428571428572, "cash": 58, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 58, "assets": 58, "equity": 58, "shareCapital": 0, "retainedEarnings": 57.142857142857146, "currentYearNetIncome": 0.8571428571428572, "dividends": 0, "liabilitiesEquity": 58, "fcf": 0.8571428571428572, "totalCapex": 0, "collections": 2.1428571428571423, "suppliers": -1.0714285714285712, "operatingPayments": -0.2142857142857143, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4888337468982633, "roa": 1.4888337468982633, "ebitMargin": 40.000000000000014, "ebitdaMargin": 40.000000000000014, "fcfMargin": 40.000000000000014, "netDebt": -58, "leverage": -1.1123287671232875, "workingCapital": 58, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 57.14285714285714, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.0714285714285712 }, "2026-03-01": { "revenue": 0.3225806451612903, "growth": -84.94623655913979, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": 58.12903225806451, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 58.12903225806451, "assets": 58.12903225806451, "equity": 58.12903225806451, "shareCapital": 0, "retainedEarnings": 57.99999999999999, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 58.12903225806451, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.2222222222222222, "roa": 0.2222222222222222, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -58.12903225806451, "leverage": -1.2342465753424658, "workingCapital": 58.12903225806451, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 58, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16129032258064516 }, "2026-03-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 59.03225806451613, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 59.03225806451613, "assets": 59.03225806451613, "equity": 59.03225806451613, "shareCapital": 0, "retainedEarnings": 58.12903225806451, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 59.03225806451613, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.5418502202643172, "roa": 1.5418502202643172, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -59.03225806451613, "leverage": -1.2534246575342467, "workingCapital": 59.03225806451613, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 58.12903225806451, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 59.935483870967744, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 59.935483870967744, "assets": 59.935483870967744, "equity": 59.935483870967744, "shareCapital": 0, "retainedEarnings": 59.03225806451613, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 59.935483870967744, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.5184381778741864, "roa": 1.5184381778741864, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -59.935483870967744, "leverage": -1.2726027397260276, "workingCapital": 59.935483870967744, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 59.03225806451613, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 60.83870967741936, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 60.83870967741936, "assets": 60.83870967741936, "equity": 60.83870967741936, "shareCapital": 0, "retainedEarnings": 59.935483870967744, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 60.83870967741936, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4957264957264955, "roa": 1.4957264957264955, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -60.83870967741936, "leverage": -1.2917808219178084, "workingCapital": 60.83870967741936, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 59.935483870967744, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 61.741935483870975, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 61.741935483870975, "assets": 61.741935483870975, "equity": 61.741935483870975, "shareCapital": 0, "retainedEarnings": 60.83870967741936, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 61.741935483870975, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.4736842105263155, "roa": 1.4736842105263155, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -61.741935483870975, "leverage": -1.3109589041095893, "workingCapital": 61.741935483870975, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 60.83870967741936, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-03-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": 62, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62, "assets": 62, "equity": 62, "shareCapital": 0, "retainedEarnings": 61.74193548387097, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 62, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.41710114702815393, "roa": 0.41710114702815393, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -62, "leverage": -1.3164383561643849, "workingCapital": 62, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 61.741935483870975, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.32258064516129004 }, "2026-04-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666666, "ebitda": 0.6666666666666666, "ebit": 0.6666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666666, "tax": 0, "netIncome": 0.6666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666666, "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": 0.6666666666666666, "cash": 62.66666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62.66666666666667, "assets": 62.66666666666667, "equity": 62.66666666666667, "shareCapital": 0, "retainedEarnings": 62.00000000000001, "currentYearNetIncome": 0.6666666666666666, "dividends": 0, "liabilitiesEquity": 62.66666666666667, "fcf": 0.6666666666666666, "totalCapex": 0, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.06951871657754, "roa": 1.06951871657754, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -62.66666666666667, "leverage": -1.2876712328767126, "workingCapital": 62.66666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.8333333333333334 }, "2026-04-06": { "revenue": 2.3333333333333335, "growth": 40, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 63.6, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 63.6, "assets": 63.6, "equity": 63.6, "shareCapital": 0, "retainedEarnings": 62.66666666666667, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 63.6, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.478352692713833, "roa": 1.478352692713833, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -63.6, "leverage": -1.3068493150684932, "workingCapital": 63.6, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62.66666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 64.53333333333333, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 64.53333333333333, "assets": 64.53333333333333, "equity": 64.53333333333333, "shareCapital": 0, "retainedEarnings": 63.6, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 64.53333333333333, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.45681581685744, "roa": 1.45681581685744, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -64.53333333333333, "leverage": -1.326027397260274, "workingCapital": 64.53333333333333, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 63.6, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 65.46666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 65.46666666666667, "assets": 65.46666666666667, "equity": 65.46666666666667, "shareCapital": 0, "retainedEarnings": 64.53333333333333, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 65.46666666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.435897435897436, "roa": 1.435897435897436, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -65.46666666666667, "leverage": -1.345205479452055, "workingCapital": 65.46666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 64.53333333333333, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-04-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714291, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.1333333333333333, "ebitda": 0.5333333333333332, "ebit": 0.5333333333333332, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333332, "tax": 0, "netIncome": 0.5333333333333332, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333332, "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": 0.5333333333333332, "cash": 66, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 66, "assets": 66, "equity": 66, "shareCapital": 0, "retainedEarnings": 65.46666666666667, "currentYearNetIncome": 0.5333333333333332, "dividends": 0, "liabilitiesEquity": 66, "fcf": 0.5333333333333332, "totalCapex": 0, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.1333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8113590263691681, "roa": 0.8113590263691681, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -66, "leverage": -1.3561643835616441, "workingCapital": 66, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 65.46666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6666666666666661 }, "2026-05-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "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": 0.3870967741935484, "cash": 66.38709677419355, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 66.38709677419355, "assets": 66.38709677419355, "equity": 66.38709677419355, "shareCapital": 0, "retainedEarnings": 66, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 66.38709677419355, "fcf": 0.3870967741935484, "totalCapex": 0, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.584795321637427, "roa": 0.584795321637427, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -66.38709677419355, "leverage": -1.4095890410958904, "workingCapital": 66.38709677419355, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 66, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.4838709677419355 }, "2026-05-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 67.29032258064515, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 67.29032258064515, "assets": 67.29032258064515, "equity": 67.29032258064515, "shareCapital": 0, "retainedEarnings": 66.38709677419354, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 67.29032258064515, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3513513513513513, "roa": 1.3513513513513513, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -67.29032258064515, "leverage": -1.428767123287671, "workingCapital": 67.29032258064515, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 66.38709677419355, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 68.19354838709677, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 68.19354838709677, "assets": 68.19354838709677, "equity": 68.19354838709677, "shareCapital": 0, "retainedEarnings": 67.29032258064515, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 68.19354838709677, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3333333333333335, "roa": 1.3333333333333335, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -68.19354838709677, "leverage": -1.447945205479452, "workingCapital": 68.19354838709677, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 67.29032258064515, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 69.09677419354838, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 69.09677419354838, "assets": 69.09677419354838, "equity": 69.09677419354838, "shareCapital": 0, "retainedEarnings": 68.19354838709677, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 69.09677419354838, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3157894736842106, "roa": 1.3157894736842106, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -69.09677419354838, "leverage": -1.467123287671233, "workingCapital": 69.09677419354838, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 68.19354838709677, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-05-25": { "revenue": 2.258064516129032, "growth": -1.9666807864788487e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 70, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 70, "assets": 70, "equity": 70, "shareCapital": 0, "retainedEarnings": 69.09677419354838, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 70, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2987012987012987, "roa": 1.2987012987012987, "ebitMargin": 40.00000000000001, "ebitdaMargin": 40.00000000000001, "fcfMargin": 40.00000000000001, "netDebt": -70, "leverage": -1.4863013698630136, "workingCapital": 70, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 69.09677419354838, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.129032258064516 }, "2026-06-01": { "revenue": 2.3333333333333335, "growth": 3.333333333333351, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 70.93333333333334, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 70.93333333333334, "assets": 70.93333333333334, "equity": 70.93333333333334, "shareCapital": 0, "retainedEarnings": 70, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 70.93333333333334, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.3245033112582782, "roa": 1.3245033112582782, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -70.93333333333334, "leverage": -1.4575342465753427, "workingCapital": 70.93333333333334, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 70, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-08": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 71.86666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 71.86666666666666, "assets": 71.86666666666666, "equity": 71.86666666666666, "shareCapital": 0, "retainedEarnings": 70.93333333333332, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 71.86666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.30718954248366, "roa": 1.30718954248366, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -71.86666666666666, "leverage": -1.4767123287671233, "workingCapital": 71.86666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 70.93333333333334, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-15": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 72.8, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 72.8, "assets": 72.8, "equity": 72.8, "shareCapital": 0, "retainedEarnings": 71.86666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 72.8, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2903225806451615, "roa": 1.2903225806451615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -72.8, "leverage": -1.4958904109589042, "workingCapital": 72.8, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 71.86666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-22": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 73.73333333333332, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 73.73333333333332, "assets": 73.73333333333332, "equity": 73.73333333333332, "shareCapital": 0, "retainedEarnings": 72.79999999999998, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 73.73333333333332, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.2738853503184715, "roa": 1.2738853503184715, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -73.73333333333332, "leverage": -1.5150684931506848, "workingCapital": 73.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 72.8, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-06-29": { "revenue": 0.6666666666666661, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.33333333333333304, "grossProfit": 0.33333333333333304, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666665, "ebitda": 0.2666666666666666, "ebit": 0.2666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.2666666666666666, "tax": 0, "netIncome": 0.2666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.2666666666666666, "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": 0.2666666666666666, "cash": 74, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74, "assets": 74, "equity": 74, "shareCapital": 0, "retainedEarnings": 73.73333333333333, "currentYearNetIncome": 0.2666666666666666, "dividends": 0, "liabilitiesEquity": 74, "fcf": 0.2666666666666666, "totalCapex": 0, "collections": 0.6666666666666661, "suppliers": -0.33333333333333304, "operatingPayments": -0.06666666666666665, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.3610108303249097, "roa": 0.3610108303249097, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -74, "leverage": -1.5205479452054798, "workingCapital": 74, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 73.73333333333332, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.33333333333333304 }, "2026-07-01": { "revenue": 1.6129032258064515, "growth": 141.93548387096794, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": 74.64516129032258, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74.64516129032258, "assets": 74.64516129032258, "equity": 74.64516129032258, "shareCapital": 0, "retainedEarnings": 74, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 74.64516129032258, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8680555555555556, "roa": 0.8680555555555556, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -74.64516129032258, "leverage": -1.5849315068493148, "workingCapital": 74.64516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.8064516129032258 }, "2026-07-06": { "revenue": 2.2580645161290325, "growth": 40.00000000000002, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 75.54838709677418, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 75.54838709677418, "assets": 75.54838709677418, "equity": 75.54838709677418, "shareCapital": 0, "retainedEarnings": 74.64516129032256, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 75.54838709677418, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.202749140893471, "roa": 1.202749140893471, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -75.54838709677418, "leverage": -1.6041095890410957, "workingCapital": 75.54838709677418, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74.64516129032258, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 76.4516129032258, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 76.4516129032258, "assets": 76.4516129032258, "equity": 76.4516129032258, "shareCapital": 0, "retainedEarnings": 75.54838709677418, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 76.4516129032258, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1884550084889645, "roa": 1.1884550084889645, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -76.4516129032258, "leverage": -1.6232876712328765, "workingCapital": 76.4516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 75.54838709677418, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 77.35483870967741, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 77.35483870967741, "assets": 77.35483870967741, "equity": 77.35483870967741, "shareCapital": 0, "retainedEarnings": 76.4516129032258, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 77.35483870967741, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1744966442953022, "roa": 1.1744966442953022, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -77.35483870967741, "leverage": -1.6424657534246574, "workingCapital": 77.35483870967741, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 76.4516129032258, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-07-27": { "revenue": 1.612903225806452, "growth": -28.571428571428566, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064513, "ebitda": 0.6451612903225805, "ebit": 0.6451612903225805, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225805, "tax": 0, "netIncome": 0.6451612903225805, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225805, "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": 0.6451612903225805, "cash": 78, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 78, "assets": 78, "equity": 78, "shareCapital": 0, "retainedEarnings": 77.35483870967742, "currentYearNetIncome": 0.6451612903225805, "dividends": 0, "liabilitiesEquity": 78, "fcf": 0.6451612903225805, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064513, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.830564784053156, "roa": 0.830564784053156, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -78, "leverage": -1.6561643835616442, "workingCapital": 78, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 77.35483870967741, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.806451612903226 }, "2026-08-01": { "revenue": 0.6451612903225806, "growth": -60.00000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": 78.25806451612902, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 78.25806451612902, "assets": 78.25806451612902, "equity": 78.25806451612902, "shareCapital": 0, "retainedEarnings": 77.99999999999999, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 78.25806451612902, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.33030553261767137, "roa": 0.33030553261767137, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -78.25806451612902, "leverage": -1.6616438356164382, "workingCapital": 78.25806451612902, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 78, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.3225806451612903 }, "2026-08-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 79.16129032258064, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 79.16129032258064, "assets": 79.16129032258064, "equity": 79.16129032258064, "shareCapital": 0, "retainedEarnings": 78.25806451612902, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 79.16129032258064, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1475409836065575, "roa": 1.1475409836065575, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -79.16129032258064, "leverage": -1.680821917808219, "workingCapital": 79.16129032258064, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 78.25806451612902, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 80.06451612903226, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 80.06451612903226, "assets": 80.06451612903226, "equity": 80.06451612903226, "shareCapital": 0, "retainedEarnings": 79.16129032258064, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 80.06451612903226, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1345218800648298, "roa": 1.1345218800648298, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -80.06451612903226, "leverage": -1.7, "workingCapital": 80.06451612903226, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 79.16129032258064, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 80.96774193548386, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 80.96774193548386, "assets": 80.96774193548386, "equity": 80.96774193548386, "shareCapital": 0, "retainedEarnings": 80.06451612903224, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 80.96774193548386, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.121794871794872, "roa": 1.121794871794872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -80.96774193548386, "leverage": -1.7191780821917806, "workingCapital": 80.96774193548386, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 80.06451612903226, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 81.87096774193547, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 81.87096774193547, "assets": 81.87096774193547, "equity": 81.87096774193547, "shareCapital": 0, "retainedEarnings": 80.96774193548386, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 81.87096774193547, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1093502377179083, "roa": 1.1093502377179083, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -81.87096774193547, "leverage": -1.7383561643835614, "workingCapital": 81.87096774193547, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 80.96774193548386, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-08-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": 81.99999999999999, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 81.99999999999999, "assets": 81.99999999999999, "equity": 81.99999999999999, "shareCapital": 0, "retainedEarnings": 81.87096774193547, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 81.99999999999999, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.1574803149606298, "roa": 0.1574803149606298, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -81.99999999999999, "leverage": -1.7410958904109604, "workingCapital": 81.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 81.87096774193547, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16129032258064502 }, "2026-09-01": { "revenue": 2, "growth": 520.0000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": 82.79999999999998, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 82.79999999999998, "assets": 82.79999999999998, "equity": 82.79999999999998, "shareCapital": 0, "retainedEarnings": 81.99999999999999, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 82.79999999999998, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9708737864077672, "roa": 0.9708737864077672, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -82.79999999999998, "leverage": -1.7013698630136982, "workingCapital": 82.79999999999998, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 81.99999999999999, "balanceCheck": 0, "investedCapital": 0, "purchases": 1 }, "2026-09-07": { "revenue": 2.3333333333333335, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 83.73333333333332, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 83.73333333333332, "assets": 83.73333333333332, "equity": 83.73333333333332, "shareCapital": 0, "retainedEarnings": 82.79999999999998, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 83.73333333333332, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1208967173738993, "roa": 1.1208967173738993, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -83.73333333333332, "leverage": -1.7205479452054793, "workingCapital": 83.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 82.79999999999998, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-14": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 84.66666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 84.66666666666666, "assets": 84.66666666666666, "equity": 84.66666666666666, "shareCapital": 0, "retainedEarnings": 83.73333333333332, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 84.66666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.1084718923198735, "roa": 1.1084718923198735, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -84.66666666666666, "leverage": -1.7397260273972601, "workingCapital": 84.66666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 83.73333333333332, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-21": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 85.6, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 85.6, "assets": 85.6, "equity": 85.6, "shareCapital": 0, "retainedEarnings": 84.66666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 85.6, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0963194988253722, "roa": 1.0963194988253722, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -85.6, "leverage": -1.758904109589041, "workingCapital": 85.6, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 84.66666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-09-28": { "revenue": 0.9999999999999982, "growth": -57.14285714285722, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4999999999999991, "grossProfit": 0.4999999999999991, "otherOperatingIncome": 0, "sgaExpense": -0.09999999999999987, "ebitda": 0.39999999999999947, "ebit": 0.39999999999999947, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.39999999999999947, "tax": 0, "netIncome": 0.39999999999999947, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.39999999999999947, "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": 0.39999999999999947, "cash": 86, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 86, "assets": 86, "equity": 86, "shareCapital": 0, "retainedEarnings": 85.6, "currentYearNetIncome": 0.39999999999999947, "dividends": 0, "liabilitiesEquity": 86, "fcf": 0.39999999999999947, "totalCapex": 0, "collections": 0.9999999999999982, "suppliers": -0.4999999999999991, "operatingPayments": -0.09999999999999987, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.46620046620046557, "roa": 0.46620046620046557, "ebitMargin": 40.00000000000002, "ebitdaMargin": 40.00000000000002, "fcfMargin": 40.00000000000002, "netDebt": -86, "leverage": -1.767123287671235, "workingCapital": 86, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 85.6, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.4999999999999991 }, "2026-10-01": { "revenue": 1.2903225806451613, "growth": 29.032258064516352, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 86.51612903225805, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 86.51612903225805, "assets": 86.51612903225805, "equity": 86.51612903225805, "shareCapital": 0, "retainedEarnings": 85.99999999999999, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 86.51612903225805, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.5983545250560958, "roa": 0.5983545250560958, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -86.51612903225805, "leverage": -1.8369863013698629, "workingCapital": 86.51612903225805, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 86, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.6451612903225806 }, "2026-10-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 87.41935483870967, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 87.41935483870967, "assets": 87.41935483870967, "equity": 87.41935483870967, "shareCapital": 0, "retainedEarnings": 86.51612903225805, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 87.41935483870967, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0385756676557865, "roa": 1.0385756676557865, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -87.41935483870967, "leverage": -1.8561643835616437, "workingCapital": 87.41935483870967, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 86.51612903225805, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 88.32258064516128, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 88.32258064516128, "assets": 88.32258064516128, "equity": 88.32258064516128, "shareCapital": 0, "retainedEarnings": 87.41935483870967, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 88.32258064516128, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0279001468428781, "roa": 1.0279001468428781, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -88.32258064516128, "leverage": -1.8753424657534246, "workingCapital": 88.32258064516128, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 87.41935483870967, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 89.2258064516129, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 89.2258064516129, "assets": 89.2258064516129, "equity": 89.2258064516129, "shareCapital": 0, "retainedEarnings": 88.32258064516128, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 89.2258064516129, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0174418604651163, "roa": 1.0174418604651163, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -89.2258064516129, "leverage": -1.8945205479452054, "workingCapital": 89.2258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 88.32258064516128, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-10-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.19354838709677413, "ebitda": 0.7741935483870965, "ebit": 0.7741935483870965, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870965, "tax": 0, "netIncome": 0.7741935483870965, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870965, "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": 0.7741935483870965, "cash": 90, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90, "assets": 90, "equity": 90, "shareCapital": 0, "retainedEarnings": 89.2258064516129, "currentYearNetIncome": 0.7741935483870965, "dividends": 0, "liabilitiesEquity": 90, "fcf": 0.7741935483870965, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.19354838709677413, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8639308855291574, "roa": 0.8639308855291574, "ebitMargin": 39.999999999999986, "ebitdaMargin": 39.999999999999986, "fcfMargin": 39.999999999999986, "netDebt": -90, "leverage": -1.9109589041095894, "workingCapital": 90, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 89.2258064516129, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-11-01": { "revenue": 0.3333333333333333, "growth": -82.77777777777779, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666666, "grossProfit": 0.16666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.03333333333333333, "ebitda": 0.13333333333333333, "ebit": 0.13333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333333, "tax": 0, "netIncome": 0.13333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333333, "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": 0.13333333333333333, "cash": 90.13333333333333, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90.13333333333333, "assets": 90.13333333333333, "equity": 90.13333333333333, "shareCapital": 0, "retainedEarnings": 89.99999999999999, "currentYearNetIncome": 0.13333333333333333, "dividends": 0, "liabilitiesEquity": 90.13333333333333, "fcf": 0.13333333333333333, "totalCapex": 0, "collections": 0.3333333333333333, "suppliers": -0.16666666666666666, "operatingPayments": -0.03333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.14803849000740193, "roa": 0.14803849000740193, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -90.13333333333333, "leverage": -1.8520547945205479, "workingCapital": 90.13333333333333, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16666666666666666 }, "2026-11-02": { "revenue": 2.3333333333333335, "growth": 600, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 91.06666666666666, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 91.06666666666666, "assets": 91.06666666666666, "equity": 91.06666666666666, "shareCapital": 0, "retainedEarnings": 90.13333333333333, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 91.06666666666666, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.030169242089772, "roa": 1.030169242089772, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -91.06666666666666, "leverage": -1.8712328767123287, "workingCapital": 91.06666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90.13333333333333, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-09": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 92, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 92, "assets": 92, "equity": 92, "shareCapital": 0, "retainedEarnings": 91.06666666666666, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 92, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0196649672250546, "roa": 1.0196649672250546, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -92, "leverage": -1.8904109589041096, "workingCapital": 92, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 91.06666666666666, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-16": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 92.93333333333334, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 92.93333333333334, "assets": 92.93333333333334, "equity": 92.93333333333334, "shareCapital": 0, "retainedEarnings": 92, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 92.93333333333334, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 1.0093727469358327, "roa": 1.0093727469358327, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -92.93333333333334, "leverage": -1.9095890410958907, "workingCapital": 92.93333333333334, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 92, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-23": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333334, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 93.86666666666667, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 93.86666666666667, "assets": 93.86666666666667, "equity": 93.86666666666667, "shareCapital": 0, "retainedEarnings": 92.93333333333334, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 93.86666666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333334, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9992862241256246, "roa": 0.9992862241256246, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -93.86666666666667, "leverage": -1.9287671232876715, "workingCapital": 93.86666666666667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 92.93333333333334, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1666666666666667 }, "2026-11-30": { "revenue": 0.33333333333333215, "growth": -85.71428571428577, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666607, "grossProfit": 0.16666666666666607, "otherOperatingIncome": 0, "sgaExpense": -0.033333333333333215, "ebitda": 0.13333333333333286, "ebit": 0.13333333333333286, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333286, "tax": 0, "netIncome": 0.13333333333333286, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333286, "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": 0.13333333333333286, "cash": 94, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 94, "assets": 94, "equity": 94, "shareCapital": 0, "retainedEarnings": 93.86666666666667, "currentYearNetIncome": 0.13333333333333286, "dividends": 0, "liabilitiesEquity": 94, "fcf": 0.13333333333333286, "totalCapex": 0, "collections": 0.33333333333333215, "suppliers": -0.16666666666666607, "operatingPayments": -0.033333333333333215, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.14194464158977946, "roa": 0.14194464158977946, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -94, "leverage": -1.9315068493150753, "workingCapital": 94, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 93.86666666666667, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.16666666666666607 }, "2026-12-01": { "revenue": 1.935483870967742, "growth": 480.64516129032467, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": 94.7741935483871, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 94.7741935483871, "assets": 94.7741935483871, "equity": 94.7741935483871, "shareCapital": 0, "retainedEarnings": 94, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 94.7741935483871, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.8202323991797676, "roa": 0.8202323991797676, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -94.7741935483871, "leverage": -2.0123287671232877, "workingCapital": 94.7741935483871, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 94, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.967741935483871 }, "2026-12-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 95.6774193548387, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 95.6774193548387, "assets": 95.6774193548387, "equity": 95.6774193548387, "shareCapital": 0, "retainedEarnings": 94.77419354838709, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 95.6774193548387, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9485094850948509, "roa": 0.9485094850948509, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -95.6774193548387, "leverage": -2.0315068493150683, "workingCapital": 95.6774193548387, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 94.7741935483871, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 96.58064516129032, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 96.58064516129032, "assets": 96.58064516129032, "equity": 96.58064516129032, "shareCapital": 0, "retainedEarnings": 95.6774193548387, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 96.58064516129032, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9395973154362416, "roa": 0.9395973154362416, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -96.58064516129032, "leverage": -2.0506849315068494, "workingCapital": 96.58064516129032, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 95.6774193548387, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290322, "ebitda": 0.9032258064516129, "ebit": 0.9032258064516129, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516129, "tax": 0, "netIncome": 0.9032258064516129, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516129, "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": 0.9032258064516129, "cash": 97.48387096774192, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 97.48387096774192, "assets": 97.48387096774192, "equity": 97.48387096774192, "shareCapital": 0, "retainedEarnings": 96.5806451612903, "currentYearNetIncome": 0.9032258064516129, "dividends": 0, "liabilitiesEquity": 97.48387096774192, "fcf": 0.9032258064516129, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.9308510638297872, "roa": 0.9308510638297872, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": -97.48387096774192, "leverage": -2.06986301369863, "workingCapital": 97.48387096774192, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 96.58064516129032, "balanceCheck": 0, "investedCapital": 0, "purchases": 1.1290322580645162 }, "2026-12-28": { "revenue": 1.290322580645162, "growth": -42.85714285714283, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": 98, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 98, "assets": 98, "equity": 98, "shareCapital": 0, "retainedEarnings": 97.48387096774194, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 98, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": 0.528052805280528, "roa": 0.528052805280528, "ebitMargin": 39.99999999999998, "ebitdaMargin": 39.99999999999998, "fcfMargin": 39.99999999999998, "netDebt": -98, "leverage": -2.0808219178082195, "workingCapital": 98, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 97.48387096774192, "balanceCheck": 0, "investedCapital": 0, "purchases": 0.645161290322581 }, "2027-01-01": { "revenue": 0.967741935483871, "growth": -99.19354838709677, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580645, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "capexOut": -2.661290322580645, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580645, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.2741935483870965, "cash": 95.7258064516129, "ppe": 2.661290322580645, "otherNCA": 0, "otherNCL": 0, "currentAssets": 95.7258064516129, "assets": 98.38709677419354, "equity": 98.38709677419355, "shareCapital": 0, "retainedEarnings": 98, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 98.38709677419355, "fcf": -2.2741935483870965, "totalCapex": 2.661290322580645, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 29.09090909090909, "roe": 0.3942181340341656, "roa": 0.3942181340341656, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -95.7258064516129, "leverage": -247.29166666666666, "workingCapital": 95.7258064516129, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 98, "balanceCheck": -1.4210854715202004e-14, "investedCapital": 2.661290322580645, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 90.41935483870967, "ppe": 8.870967741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": 90.41935483870967, "assets": 99.29032258064515, "equity": 99.29032258064517, "shareCapital": 0, "retainedEarnings": 98.38709677419355, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 99.29032258064517, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 15.664335664335665, "roe": 0.9138381201044387, "roa": 0.9138381201044389, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -90.41935483870967, "leverage": -100.10714285714283, "workingCapital": 90.41935483870967, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 95.7258064516129, "balanceCheck": -1.4210854715202004e-14, "investedCapital": 8.870967741935484, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 85.11290322580643, "ppe": 15.080645161290324, "otherNCA": 0, "otherNCL": 0, "currentAssets": 85.11290322580643, "assets": 100.19354838709675, "equity": 100.19354838709678, "shareCapital": 0, "retainedEarnings": 99.29032258064517, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 100.19354838709678, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 7.542087542087543, "roe": 0.905562742561449, "roa": 0.9055627425614492, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -85.11290322580643, "leverage": -94.23214285714283, "workingCapital": 85.11290322580643, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 90.41935483870967, "balanceCheck": -2.842170943040401e-14, "investedCapital": 15.080645161290324, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 79.8064516129032, "ppe": 21.290322580645164, "otherNCA": 0, "otherNCL": 0, "currentAssets": 79.8064516129032, "assets": 101.09677419354837, "equity": 101.0967741935484, "shareCapital": 0, "retainedEarnings": 100.19354838709678, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 101.0967741935484, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 4.966740576496674, "roe": 0.8974358974358974, "roa": 0.8974358974358977, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -79.8064516129032, "leverage": -88.35714285714282, "workingCapital": 79.8064516129032, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 85.11290322580643, "balanceCheck": -2.842170943040401e-14, "investedCapital": 21.290322580645164, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354836, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "capexOut": -6.209677419354836, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354836, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903223, "cash": 74.49999999999999, "ppe": 27.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 74.49999999999999, "assets": 101.99999999999999, "equity": 102.00000000000001, "shareCapital": 0, "retainedEarnings": 101.0967741935484, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 102.00000000000001, "fcf": -5.306451612903223, "totalCapex": 6.209677419354836, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.702479338842974, "roe": 0.8894536213468868, "roa": 0.8894536213468869, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999991, "netDebt": -74.49999999999999, "leverage": -82.48214285714285, "workingCapital": 74.49999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 79.8064516129032, "balanceCheck": -2.842170943040401e-14, "investedCapital": 27.5, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 2.5, "growth": 10.71428571428572, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 68.62499999999999, "ppe": 34.375, "otherNCA": 0, "otherNCL": 0, "currentAssets": 68.62499999999999, "assets": 102.99999999999999, "equity": 103.00000000000001, "shareCapital": 0, "retainedEarnings": 102.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 103.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 3.2323232323232323, "roe": 0.9756097560975608, "roa": 0.9756097560975612, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -68.62499999999999, "leverage": -68.62499999999999, "workingCapital": 68.62499999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 74.49999999999999, "balanceCheck": -2.842170943040401e-14, "investedCapital": 34.375, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 62.749999999999986, "ppe": 41.25, "otherNCA": 0, "otherNCL": 0, "currentAssets": 62.749999999999986, "assets": 103.99999999999999, "equity": 104.00000000000001, "shareCapital": 0, "retainedEarnings": 103.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 104.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.644628099173554, "roe": 0.966183574879227, "roa": 0.9661835748792271, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -62.749999999999986, "leverage": -62.749999999999986, "workingCapital": 62.749999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 68.62499999999999, "balanceCheck": -2.842170943040401e-14, "investedCapital": 41.25, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 56.874999999999986, "ppe": 48.125, "otherNCA": 0, "otherNCL": 0, "currentAssets": 56.874999999999986, "assets": 104.99999999999999, "equity": 105.00000000000001, "shareCapital": 0, "retainedEarnings": 104.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 105.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 2.237762237762238, "roe": 0.956937799043062, "roa": 0.9569377990430623, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -56.874999999999986, "leverage": -56.874999999999986, "workingCapital": 56.874999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 62.749999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 48.125, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.875, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "capexOut": -6.875, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.875, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.875, "cash": 50.999999999999986, "ppe": 55, "otherNCA": 0, "otherNCL": 0, "currentAssets": 50.999999999999986, "assets": 105.99999999999999, "equity": 106.00000000000001, "shareCapital": 0, "retainedEarnings": 105.00000000000001, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 106.00000000000001, "fcf": -5.875, "totalCapex": 6.875, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.9393939393939394, "roe": 0.947867298578199, "roa": 0.9478672985781991, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -50.999999999999986, "leverage": -50.999999999999986, "workingCapital": 50.999999999999986, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 56.874999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 55, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 2.2580645161290325, "growth": -9.677419354838701, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 45.69354838709676, "ppe": 61.20967741935484, "otherNCA": 0, "otherNCL": 0, "currentAssets": 45.69354838709676, "assets": 106.9032258064516, "equity": 106.90322580645163, "shareCapital": 0, "retainedEarnings": 106.00000000000001, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 106.90322580645163, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.5544760582928523, "roe": 0.8484848484848484, "roa": 0.8484848484848487, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -45.69354838709676, "leverage": -50.589285714285694, "workingCapital": 45.69354838709676, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 50.999999999999986, "balanceCheck": -2.842170943040401e-14, "investedCapital": 61.20967741935484, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 40.38709677419354, "ppe": 67.41935483870968, "otherNCA": 0, "otherNCL": 0, "currentAssets": 40.38709677419354, "assets": 107.80645161290322, "equity": 107.80645161290325, "shareCapital": 0, "retainedEarnings": 106.90322580645163, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 107.80645161290325, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.4043887147335425, "roe": 0.8413461538461539, "roa": 0.841346153846154, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -40.38709677419354, "leverage": -44.7142857142857, "workingCapital": 40.38709677419354, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 45.69354838709676, "balanceCheck": -2.842170943040401e-14, "investedCapital": 67.41935483870968, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 35.08064516129031, "ppe": 73.62903225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": 35.08064516129031, "assets": 108.70967741935482, "equity": 108.70967741935486, "shareCapital": 0, "retainedEarnings": 107.80645161290325, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 108.70967741935486, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.2807318467695827, "roe": 0.8343265792610249, "roa": 0.8343265792610253, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -35.08064516129031, "leverage": -38.8392857142857, "workingCapital": 35.08064516129031, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 40.38709677419354, "balanceCheck": -4.263256414560601e-14, "investedCapital": 73.62903225806451, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": 29.77419354838709, "ppe": 79.83870967741935, "otherNCA": 0, "otherNCL": 0, "currentAssets": 29.77419354838709, "assets": 109.61290322580643, "equity": 109.61290322580648, "shareCapital": 0, "retainedEarnings": 108.70967741935486, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 109.61290322580648, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.177088807146611, "roe": 0.8274231678486997, "roa": 0.8274231678487, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": -29.77419354838709, "leverage": -32.9642857142857, "workingCapital": 29.77419354838709, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 35.08064516129031, "balanceCheck": -4.263256414560601e-14, "investedCapital": 79.83870967741935, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580644, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "capexOut": -2.661290322580644, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580644, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.274193548387096, "cash": 27.499999999999993, "ppe": 82.49999999999999, "otherNCA": 0, "otherNCL": 0, "currentAssets": 27.499999999999993, "assets": 109.99999999999997, "equity": 110.00000000000003, "shareCapital": 0, "retainedEarnings": 109.61290322580648, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 110.00000000000003, "fcf": -2.274193548387096, "totalCapex": 2.661290322580644, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.47690014903129624, "roe": 0.3525264394829608, "roa": 0.352526439482961, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000014, "netDebt": -27.499999999999993, "leverage": -71.04166666666671, "workingCapital": 27.499999999999993, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 29.77419354838709, "balanceCheck": -5.684341886080802e-14, "investedCapital": 82.49999999999999, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.6666666666666665, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "capexOut": -3.6666666666666665, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.6666666666666665, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.1333333333333333, "cash": 24.36666666666666, "ppe": 86.16666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 24.36666666666666, "assets": 110.53333333333332, "equity": 110.53333333333336, "shareCapital": 0, "retainedEarnings": 110.00000000000003, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 110.53333333333336, "fcf": -3.1333333333333333, "totalCapex": 3.6666666666666665, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.632411067193676, "roe": 0.4836759371221281, "roa": 0.48367593712212825, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -24.36666666666666, "leverage": -45.687499999999986, "workingCapital": 24.36666666666666, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 27.499999999999993, "balanceCheck": -4.263256414560601e-14, "investedCapital": 86.16666666666666, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 18.883333333333326, "ppe": 92.58333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": 18.883333333333326, "assets": 111.46666666666665, "equity": 111.4666666666667, "shareCapital": 0, "retainedEarnings": 110.53333333333336, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 111.4666666666667, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 1.0442890442890442, "roe": 0.8408408408408407, "roa": 0.840840840840841, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -18.883333333333326, "leverage": -20.232142857142847, "workingCapital": 18.883333333333326, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 24.36666666666666, "balanceCheck": -4.263256414560601e-14, "investedCapital": 92.58333333333333, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 13.399999999999991, "ppe": 99, "otherNCA": 0, "otherNCL": 0, "currentAssets": 13.399999999999991, "assets": 112.39999999999999, "equity": 112.40000000000003, "shareCapital": 0, "retainedEarnings": 111.4666666666667, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 112.40000000000003, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9743366681165726, "roe": 0.8338296605122095, "roa": 0.8338296605122096, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -13.399999999999991, "leverage": -14.357142857142847, "workingCapital": 13.399999999999991, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 18.883333333333326, "balanceCheck": -4.263256414560601e-14, "investedCapital": 99, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": 7.916666666666658, "ppe": 105.41666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7.916666666666658, "assets": 113.33333333333333, "equity": 113.33333333333337, "shareCapital": 0, "retainedEarnings": 112.40000000000003, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 113.33333333333337, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.9131675499388503, "roe": 0.826934435912581, "roa": 0.8269344359125812, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -7.916666666666658, "leverage": -8.482142857142847, "workingCapital": 7.916666666666658, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 13.399999999999991, "balanceCheck": -4.263256414560601e-14, "investedCapital": 105.41666666666667, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.583333333333332, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "capexOut": -4.583333333333332, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.583333333333332, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.9166666666666656, "cash": 3.9999999999999925, "ppe": 110, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3.9999999999999925, "assets": 113.99999999999999, "equity": 114.00000000000004, "shareCapital": 0, "retainedEarnings": 113.33333333333337, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 114.00000000000004, "fcf": -3.9166666666666656, "totalCapex": 4.583333333333332, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6189555125725336, "roe": 0.5865102639296184, "roa": 0.5865102639296186, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -3.9999999999999925, "leverage": -5.999999999999991, "workingCapital": 3.9999999999999925, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 7.916666666666658, "balanceCheck": -5.684341886080802e-14, "investedCapital": 110, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.7741935483870968, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "capexOut": -1.7741935483870968, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.7741935483870968, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5161290322580645, "cash": 2.483870967741928, "ppe": 111.7741935483871, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2.483870967741928, "assets": 114.25806451612902, "equity": 114.25806451612908, "shareCapital": 0, "retainedEarnings": 114.00000000000004, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 114.25806451612908, "fcf": -1.5161290322580645, "totalCapex": 1.7741935483870968, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23272727272727273, "roe": 0.22611644997173533, "roa": 0.22611644997173544, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": -2.483870967741928, "leverage": -9.624999999999972, "workingCapital": 2.483870967741928, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 3.9999999999999925, "balanceCheck": -5.684341886080802e-14, "investedCapital": 111.7741935483871, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 2.822580645161298, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 2.822580645161298, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 2.822580645161298, "cashChange": -2.483870967741928, "cash": 0, "ppe": 117.98387096774194, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 117.98387096774194, "equity": 115.1612903225807, "shareCapital": 0, "retainedEarnings": 114.25806451612908, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 117.98387096774199, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7862407862407864, "roe": 0.7874015748031492, "roa": 0.7778317938745747, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 2.822580645161298, "leverage": 3.1250000000000084, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 2.483870967741928, "balanceCheck": -5.684341886080802e-14, "investedCapital": 117.98387096774194, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 8.129032258064523, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 124.19354838709677, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 124.19354838709677, "equity": 116.06451612903231, "shareCapital": 0, "retainedEarnings": 115.1612903225807, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 124.19354838709684, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.745920745920746, "roe": 0.7812499999999998, "roa": 0.745920745920746, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 8.129032258064523, "leverage": 9.000000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -7.105427357601002e-14, "investedCapital": 124.19354838709677, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 13.435483870967749, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 130.40322580645162, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 130.40322580645162, "equity": 116.96774193548393, "shareCapital": 0, "retainedEarnings": 116.06451612903231, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 130.40322580645167, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.7095343680709535, "roe": 0.7751937984496121, "roa": 0.7095343680709535, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 13.435483870967749, "leverage": 14.875000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 130.40322580645162, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 18.741935483870975, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 136.61290322580646, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 136.61290322580646, "equity": 117.87096774193554, "shareCapital": 0, "retainedEarnings": 116.96774193548393, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 136.61290322580652, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6765327695560255, "roe": 0.7692307692307689, "roa": 0.6765327695560255, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 18.741935483870975, "leverage": 20.750000000000007, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 136.61290322580646, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0.8870967741935445, "dso": 0, "dio": 0, "dpo": 0, "debt": 19.500000000000004, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "capexOut": -0.8870967741935445, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -0.8870967741935445, "debtIssued": 0.7580645161290285, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.7580645161290285, "cashChange": 0, "cash": 0, "ppe": 137.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 137.5, "equity": 118.00000000000006, "shareCapital": 0, "retainedEarnings": 117.87096774193554, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 137.50000000000006, "fcf": -0.7580645161290285, "totalCapex": 0.8870967741935445, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.09414533686378337, "roe": 0.1094091903719911, "roa": 0.09414533686378337, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999903, "netDebt": 19.500000000000004, "leverage": 151.12500000000017, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 137.5, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 2, "growth": 520.0000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 5.5, "dso": 0, "dio": 0, "dpo": 0, "debt": 24.200000000000003, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "capexOut": -5.5, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -5.5, "debtIssued": 4.7, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 4.7, "cashChange": 0, "cash": 0, "ppe": 143, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 143, "equity": 118.80000000000005, "shareCapital": 0, "retainedEarnings": 118.00000000000006, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 143.00000000000006, "fcf": -4.7, "totalCapex": 5.5, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5704099821746881, "roe": 0.6756756756756753, "roa": 0.5704099821746881, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 24.200000000000003, "leverage": 30.250000000000004, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 143, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 2.3333333333333335, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 29.683333333333337, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 149.41666666666666, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 149.41666666666666, "equity": 119.73333333333339, "shareCapital": 0, "retainedEarnings": 118.80000000000005, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 149.41666666666674, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6383585066970647, "roe": 0.7825600894354384, "roa": 0.6383585066970647, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 29.683333333333337, "leverage": 31.80357142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 149.41666666666666, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 35.16666666666667, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 155.83333333333331, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 155.83333333333331, "equity": 120.66666666666673, "shareCapital": 0, "retainedEarnings": 119.73333333333339, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 155.8333333333334, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.6115206115206115, "roe": 0.7764836383804766, "roa": 0.6115206115206115, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 35.16666666666667, "leverage": 37.67857142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 155.83333333333331, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 40.650000000000006, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 162.24999999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 162.24999999999997, "equity": 121.60000000000007, "shareCapital": 0, "retainedEarnings": 120.66666666666673, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 162.25000000000006, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.5868483101912498, "roe": 0.7705008255365984, "roa": 0.5868483101912498, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 40.650000000000006, "leverage": 43.55357142857143, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 162.24999999999997, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0.9999999999999982, "growth": -57.14285714285723, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.7499999999999964, "dso": 0, "dio": 0, "dpo": 0, "debt": 43, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4999999999999991, "grossProfit": 0.4999999999999991, "otherOperatingIncome": 0, "sgaExpense": -0.09999999999999983, "ebitda": 0.3999999999999993, "ebit": 0.3999999999999993, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3999999999999993, "tax": 0, "netIncome": 0.3999999999999993, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3999999999999993, "capexOut": -2.7499999999999964, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.7499999999999964, "debtIssued": 2.349999999999997, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 2.349999999999997, "cashChange": 0, "cash": 0, "ppe": 164.99999999999997, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 164.99999999999997, "equity": 122.00000000000007, "shareCapital": 0, "retainedEarnings": 121.60000000000007, "currentYearNetIncome": 0.3999999999999993, "dividends": 0, "liabilitiesEquity": 165.00000000000006, "fcf": -2.349999999999997, "totalCapex": 2.7499999999999964, "collections": 0.9999999999999982, "suppliers": -0.4999999999999991, "operatingPayments": -0.09999999999999983, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24446142093200876, "roe": 0.32840722495894836, "roa": 0.24446142093200876, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000009, "netDebt": 43, "leverage": 107.50000000000018, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 164.99999999999997, "purchases": 0.4999999999999991, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 1.2903225806451613, "growth": 29.03225806451635, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.5483870967741935, "dso": 0, "dio": 0, "dpo": 0, "debt": 46.03225806451613, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "capexOut": -3.5483870967741935, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.5483870967741935, "debtIssued": 3.032258064516129, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 3.032258064516129, "cashChange": 0, "cash": 0, "ppe": 168.54838709677418, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 168.54838709677418, "equity": 122.51612903225814, "shareCapital": 0, "retainedEarnings": 122.00000000000007, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 168.54838709677426, "fcf": -3.032258064516129, "totalCapex": 3.5483870967741935, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.30947775628626695, "roe": 0.42216358839050105, "roa": 0.30947775628626695, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 46.03225806451613, "leverage": 89.1875, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 168.54838709677418, "purchases": 0.6451612903225806, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 51.33870967741935, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 174.75806451612902, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 174.75806451612902, "equity": 123.41935483870975, "shareCapital": 0, "retainedEarnings": 122.51612903225814, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 174.7580645161291, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.526192154099131, "roe": 0.7345225603357813, "roa": 0.526192154099131, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 51.33870967741935, "leverage": 56.83928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 174.75806451612902, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 56.64516129032258, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 180.96774193548387, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 180.96774193548387, "equity": 124.32258064516137, "shareCapital": 0, "retainedEarnings": 123.41935483870975, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 180.96774193548396, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.507821355701655, "roe": 0.7291666666666663, "roa": 0.507821355701655, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 56.64516129032258, "leverage": 62.7142857142857, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 180.96774193548387, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 61.9516129032258, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 187.17741935483872, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 187.17741935483872, "equity": 125.22580645161298, "shareCapital": 0, "retainedEarnings": 124.32258064516137, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 187.17741935483878, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.49069003285870766, "roe": 0.7238883143743533, "roa": 0.49069003285870766, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 61.9516129032258, "leverage": 68.58928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 187.17741935483872, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 5.322580645161288, "dso": 0, "dio": 0, "dpo": 0, "debt": 66.49999999999999, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "capexOut": -5.322580645161288, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -5.322580645161288, "debtIssued": 4.548387096774191, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 4.548387096774191, "cashChange": 0, "cash": 0, "ppe": 192.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 192.5, "equity": 126.00000000000009, "shareCapital": 0, "retainedEarnings": 125.22580645161298, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 192.50000000000006, "fcf": -4.548387096774191, "totalCapex": 5.322580645161288, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40781648258283765, "roe": 0.6163328197226499, "roa": 0.40781648258283765, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.9999999999999, "netDebt": 66.49999999999999, "leverage": 85.89583333333331, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 192.5, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0.3225806451612903, "growth": -83.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0.8870967741935484, "dso": 0, "dio": 0, "dpo": 0, "debt": 67.25806451612902, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "capexOut": -0.8870967741935484, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -0.8870967741935484, "debtIssued": 0.7580645161290323, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.7580645161290323, "cashChange": 0, "cash": 0, "ppe": 193.38709677419354, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 193.38709677419354, "equity": 126.1290322580646, "shareCapital": 0, "retainedEarnings": 126.00000000000009, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 193.38709677419362, "fcf": -0.7580645161290323, "totalCapex": 0.8870967741935484, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.06687565308254964, "roe": 0.10235414534288632, "roa": 0.06687565308254964, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 67.25806451612902, "leverage": 521.25, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 193.38709677419354, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 72.56451612903226, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 199.59677419354838, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 199.59677419354838, "equity": 127.03225806451621, "shareCapital": 0, "retainedEarnings": 126.1290322580646, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 199.59677419354847, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.45967576441617075, "roe": 0.7135575942915388, "roa": 0.45967576441617075, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 72.56451612903226, "leverage": 80.33928571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 199.59677419354838, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 77.87096774193549, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 205.80645161290323, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 205.80645161290323, "equity": 127.93548387096783, "shareCapital": 0, "retainedEarnings": 127.03225806451621, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 205.80645161290332, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.445593793515019, "roe": 0.7085020242914976, "roa": 0.445593793515019, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 77.87096774193549, "leverage": 86.21428571428571, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 205.80645161290323, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 83.17741935483872, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 212.01612903225808, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 212.01612903225808, "equity": 128.83870967741944, "shareCapital": 0, "retainedEarnings": 127.93548387096783, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 212.01612903225816, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.4323489673808145, "roe": 0.703517587939698, "roa": 0.4323489673808145, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 83.17741935483872, "leverage": 92.08928571428572, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 212.01612903225808, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 88.48387096774195, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 5.306451612903226, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.306451612903226, "cashChange": 0, "cash": 0, "ppe": 218.22580645161293, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 218.22580645161293, "equity": 129.74193548387106, "shareCapital": 0, "retainedEarnings": 128.83870967741944, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 218.225806451613, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.41986879100281166, "roe": 0.6986027944111772, "roa": 0.41986879100281166, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 88.48387096774195, "leverage": 97.96428571428572, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 218.22580645161293, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.774193548387096, "dso": 0, "dio": 0, "dpo": 0, "debt": 90.00000000000001, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "capexOut": -1.774193548387096, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.774193548387096, "debtIssued": 1.516129032258064, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 1.516129032258064, "cashChange": 0, "cash": 0, "ppe": 220.00000000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 220.00000000000003, "equity": 130.00000000000009, "shareCapital": 0, "retainedEarnings": 129.74193548387106, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 220.0000000000001, "fcf": -1.516129032258064, "totalCapex": 1.774193548387096, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11777695988222293, "roe": 0.1987083954297066, "roa": 0.11777695988222293, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000014, "netDebt": 90.00000000000001, "leverage": 348.75000000000034, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 220.00000000000003, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.583333333333333, "dso": 0, "dio": 0, "dpo": 0, "debt": 93.91666666666669, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666669, "ebitda": 0.6666666666666667, "ebit": 0.6666666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666667, "tax": 0, "netIncome": 0.6666666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666667, "capexOut": -4.583333333333333, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.583333333333333, "debtIssued": 3.916666666666666, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 3.916666666666666, "cashChange": 0, "cash": 0, "ppe": 224.58333333333337, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 224.58333333333337, "equity": 130.66666666666674, "shareCapital": 0, "retainedEarnings": 130.00000000000009, "currentYearNetIncome": 0.6666666666666667, "dividends": 0, "liabilitiesEquity": 224.58333333333343, "fcf": -3.916666666666666, "totalCapex": 4.583333333333333, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666669, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2999062792877226, "roe": 0.5115089514066493, "roa": 0.2999062792877226, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 93.91666666666669, "leverage": 140.875, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -5.684341886080802e-14, "investedCapital": 224.58333333333337, "purchases": 0.8333333333333334, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 2.3333333333333335, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 99.40000000000002, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 5.483333333333333, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 5.483333333333333, "cashChange": 0, "cash": 0, "ppe": 231.00000000000003, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 231.00000000000003, "equity": 131.60000000000008, "shareCapital": 0, "retainedEarnings": 130.66666666666674, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 231.0000000000001, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.40973111395646605, "roe": 0.7117437722419925, "roa": 0.40973111395646605, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 99.40000000000002, "leverage": 106.50000000000001, "workingCapital": 0, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 231.00000000000003, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0.5999999999999801, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0.5999999999999801, "cashChange": -4.883333333333353, "cash": -4.883333333333353, "ppe": 237.41666666666669, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4.883333333333353, "assets": 232.53333333333333, "equity": 132.53333333333342, "shareCapital": 0, "retainedEarnings": 131.60000000000008, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 232.53333333333342, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.398505603985056, "roe": 0.7067137809187275, "roa": 0.402703868833597, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 104.88333333333335, "leverage": 112.37500000000001, "workingCapital": -4.883333333333353, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": -8.526512829121202e-14, "investedCapital": 237.41666666666669, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -10.366666666666687, "ppe": 243.83333333333334, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.366666666666687, "assets": 233.46666666666667, "equity": 133.46666666666675, "shareCapital": 0, "retainedEarnings": 132.53333333333342, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 233.46666666666675, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3878787878787879, "roe": 0.7017543859649119, "roa": 0.40057224606580827, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 110.36666666666669, "leverage": 118.25000000000003, "workingCapital": -10.366666666666687, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -4.883333333333353, "balanceCheck": -8.526512829121202e-14, "investedCapital": 243.83333333333334, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714292, "grossMargin": 50, "sga": 10, "da": 0, "capex": 3.6666666666666643, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333322, "ebitda": 0.5333333333333329, "ebit": 0.5333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333329, "tax": 0, "netIncome": 0.5333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333329, "capexOut": -3.6666666666666643, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -3.6666666666666643, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.1333333333333315, "cash": -13.500000000000018, "ppe": 247.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13.500000000000018, "assets": 233.99999999999997, "equity": 134.00000000000009, "shareCapital": 0, "retainedEarnings": 133.46666666666675, "currentYearNetIncome": 0.5333333333333329, "dividends": 0, "liabilitiesEquity": 234.00000000000009, "fcf": -3.1333333333333315, "totalCapex": 3.6666666666666643, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.13333333333333322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.21709633649932136, "roe": 0.3988035892323025, "roa": 0.22818026240730158, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000006, "netDebt": 113.50000000000001, "leverage": 212.8125000000002, "workingCapital": -13.500000000000018, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.366666666666687, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 247.5, "purchases": 0.6666666666666661, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 2.661290322580645, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "capexOut": -2.661290322580645, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -2.661290322580645, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -2.2741935483870965, "cash": -15.774193548387114, "ppe": 250.16129032258064, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.774193548387114, "assets": 234.38709677419354, "equity": 134.38709677419362, "shareCapital": 0, "retainedEarnings": 134.00000000000009, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 234.38709677419362, "fcf": -2.2741935483870965, "totalCapex": 2.661290322580645, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15556635877491493, "roe": 0.28846153846153827, "roa": 0.1652892561983471, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 115.77419354838712, "leverage": 299.08333333333337, "workingCapital": -15.774193548387114, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -13.500000000000018, "balanceCheck": -8.526512829121202e-14, "investedCapital": 250.16129032258064, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -21.08064516129034, "ppe": 256.3709677419355, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.08064516129034, "assets": 235.29032258064515, "equity": 135.29032258064524, "shareCapital": 0, "retainedEarnings": 134.38709677419362, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 235.29032258064524, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.35663110969590833, "roe": 0.6698564593301432, "roa": 0.3846153846153847, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 121.08064516129033, "leverage": 134.05357142857142, "workingCapital": -21.08064516129034, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.774193548387114, "balanceCheck": -8.526512829121202e-14, "investedCapital": 256.3709677419355, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -26.387096774193566, "ppe": 262.5806451612903, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26.387096774193566, "assets": 236.19354838709674, "equity": 136.19354838709685, "shareCapital": 0, "retainedEarnings": 135.29032258064524, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 236.19354838709685, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3480963480963481, "roe": 0.665399239543726, "roa": 0.38314176245210735, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 126.38709677419357, "leverage": 139.92857142857144, "workingCapital": -26.387096774193566, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.08064516129034, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 262.5806451612903, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -31.69354838709679, "ppe": 268.7903225806451, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.69354838709679, "assets": 237.09677419354833, "equity": 137.09677419354847, "shareCapital": 0, "retainedEarnings": 136.19354838709685, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 237.09677419354847, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3399605402944302, "roe": 0.6610009442870629, "roa": 0.38167938931297724, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 131.6935483870968, "leverage": 145.80357142857144, "workingCapital": -31.69354838709679, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -26.387096774193566, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 268.7903225806451, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354836, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "capexOut": -6.209677419354836, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354836, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903223, "cash": -37.000000000000014, "ppe": 274.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37.000000000000014, "assets": 237.99999999999994, "equity": 138.00000000000009, "shareCapital": 0, "retainedEarnings": 137.09677419354847, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 238.00000000000009, "fcf": -5.306451612903223, "totalCapex": 6.209677419354836, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3321963517722082, "roe": 0.6566604127579734, "roa": 0.38022813688212925, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999991, "netDebt": 137, "leverage": 151.67857142857144, "workingCapital": -37.000000000000014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.69354838709679, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 274.99999999999994, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 2.3333333333333335, "growth": 3.3333333333333437, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -42.48333333333335, "ppe": 281.41666666666663, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42.48333333333335, "assets": 238.93333333333328, "equity": 138.93333333333342, "shareCapital": 0, "retainedEarnings": 138.00000000000009, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 238.93333333333342, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3354800059907145, "roe": 0.674049109292248, "roa": 0.391389432485323, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 142.48333333333335, "leverage": 152.6607142857143, "workingCapital": -42.48333333333335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -37.000000000000014, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 281.41666666666663, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -47.96666666666668, "ppe": 287.8333333333333, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.96666666666668, "assets": 239.86666666666662, "equity": 139.86666666666676, "shareCapital": 0, "retainedEarnings": 138.93333333333342, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 239.86666666666676, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3279168496559801, "roe": 0.6695361071257767, "roa": 0.3898635477582847, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 147.9666666666667, "leverage": 158.5357142857143, "workingCapital": -47.96666666666668, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -42.48333333333335, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 287.8333333333333, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -53.45000000000002, "ppe": 294.25, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53.45000000000002, "assets": 240.79999999999998, "equity": 140.8000000000001, "shareCapital": 0, "retainedEarnings": 139.86666666666676, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 240.8000000000001, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.32068718682891917, "roe": 0.6650831353919235, "roa": 0.38834951456310685, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 153.45000000000002, "leverage": 164.4107142857143, "workingCapital": -53.45000000000002, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.96666666666668, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 294.25, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.416666666666667, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "capexOut": -6.416666666666667, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.416666666666667, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.483333333333333, "cash": -58.93333333333335, "ppe": 300.6666666666667, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58.93333333333335, "assets": 241.73333333333335, "equity": 141.73333333333343, "shareCapital": 0, "retainedEarnings": 140.8000000000001, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 241.73333333333343, "fcf": -5.483333333333333, "totalCapex": 6.416666666666667, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.31376943549516734, "roe": 0.660689004247286, "roa": 0.3868471953578337, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 158.93333333333334, "leverage": 170.28571428571428, "workingCapital": -58.93333333333335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -53.45000000000002, "balanceCheck": -8.526512829121202e-14, "investedCapital": 300.6666666666667, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0.6666666666666661, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 1.8333333333333321, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.33333333333333304, "grossProfit": 0.33333333333333304, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666661, "ebitda": 0.26666666666666644, "ebit": 0.26666666666666644, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666644, "tax": 0, "netIncome": 0.26666666666666644, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666644, "capexOut": -1.8333333333333321, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -1.8333333333333321, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -1.5666666666666658, "cash": -60.500000000000014, "ppe": 302.5, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60.500000000000014, "assets": 242, "equity": 142.0000000000001, "shareCapital": 0, "retainedEarnings": 141.73333333333343, "currentYearNetIncome": 0.26666666666666644, "dividends": 0, "liabilitiesEquity": 242.0000000000001, "fcf": -1.5666666666666658, "totalCapex": 1.8333333333333321, "collections": 0.6666666666666661, "suppliers": -0.33333333333333304, "operatingPayments": -0.06666666666666661, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08842221608179046, "roe": 0.18796992481202976, "roa": 0.11025358324145525, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235.00000000000006, "netDebt": 160.5, "leverage": 601.8750000000005, "workingCapital": -60.500000000000014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -58.93333333333335, "balanceCheck": -1.1368683772161603e-13, "investedCapital": 302.5, "purchases": 0.33333333333333304, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 1.6129032258064515, "growth": 141.93548387096791, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.435483870967742, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "capexOut": -4.435483870967742, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.435483870967742, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.7903225806451615, "cash": -64.29032258064518, "ppe": 306.93548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64.29032258064518, "assets": 242.64516129032256, "equity": 142.6451612903227, "shareCapital": 0, "retainedEarnings": 142.0000000000001, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 242.6451612903227, "fcf": -3.7903225806451615, "totalCapex": 4.435483870967742, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.21172422919147807, "roe": 0.4533091568449679, "roa": 0.26624068157614483, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -235, "netDebt": 164.29032258064518, "leverage": 254.65000000000003, "workingCapital": -64.29032258064518, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -60.500000000000014, "balanceCheck": -1.4210854715202004e-13, "investedCapital": 306.93548387096774, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -69.59677419354841, "ppe": 313.14516129032256, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69.59677419354841, "assets": 243.54838709677415, "equity": 143.54838709677432, "shareCapital": 0, "retainedEarnings": 142.6451612903227, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 243.54838709677432, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29132526986604246, "roe": 0.6311992786293953, "roa": 0.37154989384288756, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 169.5967741935484, "leverage": 187.76785714285717, "workingCapital": -69.59677419354841, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -64.29032258064518, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 313.14516129032256, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -74.90322580645164, "ppe": 319.3548387096774, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74.90322580645164, "assets": 244.45161290322574, "equity": 144.45161290322594, "shareCapital": 0, "retainedEarnings": 143.54838709677432, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 244.45161290322594, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28560499808746653, "roe": 0.6272401433691752, "roa": 0.3701745108408251, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 174.90322580645164, "leverage": 193.64285714285717, "workingCapital": -74.90322580645164, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -69.59677419354841, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 319.3548387096774, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 6.209677419354839, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "capexOut": -6.209677419354839, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -6.209677419354839, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -5.306451612903226, "cash": -80.20967741935488, "ppe": 325.5645161290322, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.20967741935488, "assets": 245.35483870967732, "equity": 145.35483870967755, "shareCapital": 0, "retainedEarnings": 144.45161290322594, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 245.35483870967755, "fcf": -5.306451612903226, "totalCapex": 6.209677419354839, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28010503938977127, "roe": 0.623330365093499, "roa": 0.3688092729188621, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999997, "netDebt": 180.20967741935488, "leverage": 199.51785714285717, "workingCapital": -80.20967741935488, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -74.90322580645164, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 325.5645161290322, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 4.43548387096774, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "capexOut": -4.43548387096774, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": -4.43548387096774, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -3.7903225806451593, "cash": -84.00000000000003, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -84.00000000000003, "assets": 245.99999999999991, "equity": 146.00000000000014, "shareCapital": 0, "retainedEarnings": 145.35483870967755, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 246.00000000000014, "fcf": -3.7903225806451593, "totalCapex": 4.43548387096774, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.1968261778816583, "roe": 0.4428697962798934, "roa": 0.2626050420168069, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": -234.99999999999983, "netDebt": 184.00000000000003, "leverage": 285.2, "workingCapital": -84.00000000000003, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.20967741935488, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 0.6451612903225806, "growth": -60.00000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": -83.74193548387099, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -83.74193548387099, "assets": 246.25806451612897, "equity": 146.25806451612917, "shareCapital": 0, "retainedEarnings": 146.00000000000014, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 246.25806451612917, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.17660044150110357, "roa": 0.10484927916120579, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 183.74193548387098, "leverage": 712, "workingCapital": -83.74193548387099, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -84.00000000000003, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -82.83870967741937, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -82.83870967741937, "assets": 247.16129032258056, "equity": 147.16129032258078, "shareCapital": 0, "retainedEarnings": 146.25806451612917, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 247.16129032258078, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6156552330694804, "roa": 0.3661087866108788, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 182.8387096774194, "leverage": 202.42857142857144, "workingCapital": -82.83870967741937, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -83.74193548387099, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -81.93548387096776, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81.93548387096776, "assets": 248.0645161290322, "equity": 148.0645161290324, "shareCapital": 0, "retainedEarnings": 147.16129032258078, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 248.0645161290324, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6118881118881114, "roa": 0.36477331943720703, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 181.93548387096774, "leverage": 201.42857142857142, "workingCapital": -81.93548387096776, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -82.83870967741937, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -81.03225806451614, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -81.03225806451614, "assets": 248.9677419354838, "equity": 148.967741935484, "shareCapital": 0, "retainedEarnings": 148.0645161290324, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 248.967741935484, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6081668114682879, "roa": 0.3634475597092421, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 181.03225806451616, "leverage": 200.42857142857144, "workingCapital": -81.03225806451614, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -81.93548387096776, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -80.12903225806453, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.12903225806453, "assets": 249.87096774193543, "equity": 149.87096774193563, "shareCapital": 0, "retainedEarnings": 148.967741935484, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 249.87096774193563, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.6044905008635574, "roa": 0.3621314019658563, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 180.1290322580645, "leverage": 199.42857142857142, "workingCapital": -80.12903225806453, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -81.03225806451614, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": -80.00000000000001, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -80.00000000000001, "assets": 249.99999999999994, "equity": 150.00000000000014, "shareCapital": 0, "retainedEarnings": 149.87096774193563, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 250.00000000000014, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.0860585197934594, "roa": 0.05162622612287038, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 180, "leverage": 1395.0000000000011, "workingCapital": -80.00000000000001, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.12903225806453, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 2.0689655172413794, "growth": 541.3793103448282, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.0344827586206897, "grossProfit": 1.0344827586206897, "otherOperatingIncome": 0, "sgaExpense": -0.20689655172413793, "ebitda": 0.8275862068965518, "ebit": 0.8275862068965518, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8275862068965518, "tax": 0, "netIncome": 0.8275862068965518, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8275862068965518, "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": 0.8275862068965518, "cash": -79.17241379310346, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -79.17241379310346, "assets": 250.82758620689648, "equity": 150.82758620689668, "shareCapital": 0, "retainedEarnings": 150.00000000000014, "currentYearNetIncome": 0.8275862068965518, "dividends": 0, "liabilitiesEquity": 250.82758620689668, "fcf": 0.8275862068965518, "totalCapex": 0, "collections": 2.0689655172413794, "suppliers": -1.0344827586206897, "operatingPayments": -0.20689655172413793, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2507836990595612, "roe": 0.5502063273727643, "roa": 0.33048746901679993, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 179.17241379310346, "leverage": 216.5, "workingCapital": -79.17241379310346, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -80.00000000000001, "balanceCheck": -1.9895196601282805e-13, "investedCapital": 329.99999999999994, "purchases": 1.0344827586206897, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 2.413793103448276, "growth": 16.66666666666665, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -78.20689655172414, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -78.20689655172414, "assets": 251.79310344827582, "equity": 151.79310344827599, "shareCapital": 0, "retainedEarnings": 150.82758620689668, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 251.79310344827599, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6381039197812209, "roa": 0.3841931942919869, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 178.20689655172413, "leverage": 184.57142857142858, "workingCapital": -78.20689655172414, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -79.17241379310346, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 2.413793103448276, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -77.24137931034483, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -77.24137931034483, "assets": 252.75862068965512, "equity": 152.7586206896553, "shareCapital": 0, "retainedEarnings": 151.79310344827599, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 252.7586206896553, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6340579710144922, "roa": 0.38272279934390385, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 177.24137931034483, "leverage": 183.57142857142858, "workingCapital": -77.24137931034483, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -78.20689655172414, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 2.413793103448276, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.206896551724138, "grossProfit": 1.206896551724138, "otherOperatingIncome": 0, "sgaExpense": -0.24137931034482757, "ebitda": 0.9655172413793103, "ebit": 0.9655172413793103, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9655172413793103, "tax": 0, "netIncome": 0.9655172413793103, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9655172413793103, "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": 0.9655172413793103, "cash": -76.27586206896551, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -76.27586206896551, "assets": 253.72413793103442, "equity": 153.7241379310346, "shareCapital": 0, "retainedEarnings": 152.7586206896553, "currentYearNetIncome": 0.9655172413793103, "dividends": 0, "liabilitiesEquity": 253.7241379310346, "fcf": 0.9655172413793103, "totalCapex": 0, "collections": 2.413793103448276, "suppliers": -1.206896551724138, "operatingPayments": -0.24137931034482757, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.29258098223615464, "roe": 0.6300630063006295, "roa": 0.3812636165577343, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 176.27586206896552, "leverage": 182.57142857142858, "workingCapital": -76.27586206896551, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -77.24137931034483, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.206896551724138, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 0.6896551724137936, "growth": -71.4285714285714, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3448275862068968, "grossProfit": 0.3448275862068968, "otherOperatingIncome": 0, "sgaExpense": -0.06896551724137936, "ebitda": 0.27586206896551746, "ebit": 0.27586206896551746, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.27586206896551746, "tax": 0, "netIncome": 0.27586206896551746, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.27586206896551746, "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": 0.27586206896551746, "cash": -75.99999999999999, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75.99999999999999, "assets": 253.99999999999994, "equity": 154.0000000000001, "shareCapital": 0, "retainedEarnings": 153.7241379310346, "currentYearNetIncome": 0.27586206896551746, "dividends": 0, "liabilitiesEquity": 254.0000000000001, "fcf": 0.27586206896551746, "totalCapex": 0, "collections": 0.6896551724137936, "suppliers": -0.3448275862068968, "operatingPayments": -0.06896551724137936, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08359456635318713, "roe": 0.17929179740026896, "roa": 0.1086661233360501, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 176, "leverage": 637.9999999999995, "workingCapital": -75.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -76.27586206896551, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3448275862068968, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 1.6129032258064515, "growth": 133.87096774193532, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": -75.35483870967741, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -75.35483870967741, "assets": 254.64516129032253, "equity": 154.6451612903227, "shareCapital": 0, "retainedEarnings": 154.0000000000001, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 254.6451612903227, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.41806020066889604, "roa": 0.2536783358701168, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 175.3548387096774, "leverage": 271.8, "workingCapital": -75.35483870967741, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -75.99999999999999, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -74.4516129032258, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -74.4516129032258, "assets": 255.54838709677415, "equity": 155.54838709677432, "shareCapital": 0, "retainedEarnings": 154.6451612903227, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 255.54838709677432, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5823627287853573, "roa": 0.35407182599898845, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 174.4516129032258, "leverage": 193.1428571428571, "workingCapital": -74.4516129032258, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -75.35483870967741, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -73.54838709677418, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -73.54838709677418, "assets": 256.45161290322574, "equity": 156.45161290322594, "shareCapital": 0, "retainedEarnings": 155.54838709677432, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 256.45161290322596, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5789909015715464, "roa": 0.3528225806451614, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 173.54838709677418, "leverage": 192.1428571428571, "workingCapital": -73.54838709677418, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -74.4516129032258, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -72.64516129032256, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -72.64516129032256, "assets": 257.3548387096774, "equity": 157.35483870967755, "shareCapital": 0, "retainedEarnings": 156.45161290322594, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 257.35483870967755, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5756578947368416, "roa": 0.35158211953792073, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 172.64516129032256, "leverage": 191.1428571428571, "workingCapital": -72.64516129032256, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -73.54838709677418, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "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": 0.6451612903225807, "cash": -71.99999999999999, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71.99999999999999, "assets": 257.99999999999994, "equity": 158.00000000000014, "shareCapital": 0, "retainedEarnings": 157.35483870967755, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 258.0000000000001, "fcf": 0.6451612903225807, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.4091653027823238, "roa": 0.25037556334501765, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 172, "leverage": 266.59999999999997, "workingCapital": -71.99999999999999, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -72.64516129032256, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 0.6666666666666666, "growth": -58.66666666666668, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3333333333333333, "grossProfit": 0.3333333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666667, "ebitda": 0.26666666666666666, "ebit": 0.26666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666666, "tax": 0, "netIncome": 0.26666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666666, "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": 0.26666666666666666, "cash": -71.73333333333332, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -71.73333333333332, "assets": 258.26666666666665, "equity": 158.26666666666682, "shareCapital": 0, "retainedEarnings": 158.00000000000014, "currentYearNetIncome": 0.26666666666666666, "dividends": 0, "liabilitiesEquity": 258.2666666666668, "fcf": 0.26666666666666666, "totalCapex": 0, "collections": 0.6666666666666666, "suppliers": -0.3333333333333333, "operatingPayments": -0.06666666666666667, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08080808080808081, "roe": 0.16863406408094417, "roa": 0.10330578512396695, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 171.73333333333332, "leverage": 644, "workingCapital": -71.73333333333332, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -71.99999999999999, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3333333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 2.3333333333333335, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -70.79999999999998, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -70.79999999999998, "assets": 259.19999999999993, "equity": 159.20000000000016, "shareCapital": 0, "retainedEarnings": 158.26666666666682, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 259.20000000000016, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5879882402351947, "roa": 0.3607317701623293, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 170.79999999999998, "leverage": 182.99999999999997, "workingCapital": -70.79999999999998, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -71.73333333333332, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -69.86666666666665, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -69.86666666666665, "assets": 260.1333333333333, "equity": 160.1333333333335, "shareCapital": 0, "retainedEarnings": 159.20000000000016, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 260.1333333333335, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5845511482254692, "roa": 0.35943517329910146, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 169.86666666666665, "leverage": 181.99999999999997, "workingCapital": -69.86666666666665, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -70.79999999999998, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -68.93333333333331, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -68.93333333333331, "assets": 261.0666666666666, "equity": 161.06666666666683, "shareCapital": 0, "retainedEarnings": 160.1333333333335, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 261.06666666666683, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5811540058115395, "roa": 0.35814786390381176, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 168.9333333333333, "leverage": 180.99999999999997, "workingCapital": -68.93333333333331, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -69.86666666666665, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 2.333333333333332, "growth": -5.551115123125783e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.166666666666666, "grossProfit": 1.166666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333323, "ebitda": 0.9333333333333329, "ebit": 0.9333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333329, "tax": 0, "netIncome": 0.9333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333329, "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": 0.9333333333333329, "cash": -67.99999999999997, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67.99999999999997, "assets": 262, "equity": 162.00000000000017, "shareCapital": 0, "retainedEarnings": 161.06666666666683, "currentYearNetIncome": 0.9333333333333329, "dividends": 0, "liabilitiesEquity": 262.00000000000017, "fcf": 0.9333333333333329, "totalCapex": 0, "collections": 2.333333333333332, "suppliers": -1.166666666666666, "operatingPayments": -0.23333333333333323, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28282828282828276, "roe": 0.5777961205117613, "roa": 0.35686974254397136, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 167.99999999999997, "leverage": 180.00000000000006, "workingCapital": -67.99999999999997, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -68.93333333333331, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.166666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 2.2580645161290325, "growth": -3.225806451612845, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -67.09677419354836, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -67.09677419354836, "assets": 262.9032258064516, "equity": 162.9032258064518, "shareCapital": 0, "retainedEarnings": 162.00000000000017, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 262.9032258064518, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5559968228752974, "roa": 0.34414945919370704, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 167.09677419354836, "leverage": 184.99999999999994, "workingCapital": -67.09677419354836, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -67.99999999999997, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -66.19354838709674, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -66.19354838709674, "assets": 263.8064516129032, "equity": 163.8064516129034, "shareCapital": 0, "retainedEarnings": 162.9032258064518, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 263.8064516129034, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5529225908372822, "roa": 0.3429691327780501, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 166.19354838709674, "leverage": 183.99999999999994, "workingCapital": -66.19354838709674, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -67.09677419354836, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -65.29032258064512, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -65.29032258064512, "assets": 264.7096774193548, "equity": 164.70967741935502, "shareCapital": 0, "retainedEarnings": 163.8064516129034, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 264.709677419355, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5498821681068338, "roa": 0.34179687500000006, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 165.29032258064512, "leverage": 182.99999999999994, "workingCapital": -65.29032258064512, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -66.19354838709674, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -64.38709677419351, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -64.38709677419351, "assets": 265.61290322580646, "equity": 165.61290322580663, "shareCapital": 0, "retainedEarnings": 164.70967741935502, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 265.61290322580663, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5468749999999994, "roa": 0.3406326034063261, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 164.3870967741935, "leverage": 181.99999999999994, "workingCapital": -64.38709677419351, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -65.29032258064512, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": -63.99999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63.99999999999996, "assets": 266, "equity": 166.00000000000017, "shareCapital": 0, "retainedEarnings": 165.61290322580663, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 266.00000000000017, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.2334630350194548, "roa": 0.14563106796116493, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 163.99999999999994, "leverage": 423.6666666666669, "workingCapital": -63.99999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -64.38709677419351, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "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": 0.5333333333333333, "cash": -63.466666666666626, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -63.466666666666626, "assets": 266.5333333333333, "equity": 166.5333333333335, "shareCapital": 0, "retainedEarnings": 166.00000000000017, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 266.53333333333353, "fcf": 0.5333333333333333, "totalCapex": 0, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616163, "roe": 0.3207698476343221, "roa": 0.20030045067601404, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 163.46666666666664, "leverage": 306.49999999999994, "workingCapital": -63.466666666666626, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -63.99999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -62.533333333333296, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -62.533333333333296, "assets": 267.46666666666664, "equity": 167.46666666666684, "shareCapital": 0, "retainedEarnings": 166.5333333333335, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 267.4666666666668, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5588822355289416, "roa": 0.3495630461922597, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 162.5333333333333, "leverage": 174.1428571428571, "workingCapital": -62.533333333333296, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -63.466666666666626, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -61.599999999999966, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -61.599999999999966, "assets": 268.4, "equity": 168.40000000000018, "shareCapital": 0, "retainedEarnings": 167.46666666666684, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 268.4000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5557761016276295, "roa": 0.34834535954217477, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 161.59999999999997, "leverage": 173.1428571428571, "workingCapital": -61.599999999999966, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -62.533333333333296, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -60.666666666666636, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -60.666666666666636, "assets": 269.3333333333333, "equity": 169.3333333333335, "shareCapital": 0, "retainedEarnings": 168.40000000000018, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 269.3333333333335, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5527043031977886, "roa": 0.3471361269526407, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 160.66666666666663, "leverage": 172.1428571428571, "workingCapital": -60.666666666666636, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -61.599999999999966, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "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": 0.6666666666666664, "cash": -59.99999999999997, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59.99999999999997, "assets": 270, "equity": 170.00000000000017, "shareCapital": 0, "retainedEarnings": 169.3333333333335, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 270.00000000000017, "fcf": 0.6666666666666664, "totalCapex": 0, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.202020202020202, "roe": 0.3929273084479366, "roa": 0.24721878862793567, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 159.99999999999997, "leverage": 240.00000000000006, "workingCapital": -59.99999999999997, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -60.666666666666636, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": -59.74193548387094, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -59.74193548387094, "assets": 270.258064516129, "equity": 170.2580645161292, "shareCapital": 0, "retainedEarnings": 170.00000000000017, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 270.2580645161292, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.15168752370117541, "roa": 0.09553379508000956, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 159.74193548387095, "leverage": 618.9999999999999, "workingCapital": -59.74193548387094, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -59.99999999999997, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -58.838709677419324, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -58.838709677419324, "assets": 271.1612903225806, "equity": 171.1612903225808, "shareCapital": 0, "retainedEarnings": 170.2580645161292, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 271.16129032258084, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5291005291005287, "roa": 0.33365109628217354, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 158.83870967741933, "leverage": 175.8571428571428, "workingCapital": -58.838709677419324, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -59.74193548387094, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -57.93548387096771, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57.93548387096771, "assets": 272.06451612903226, "equity": 172.06451612903243, "shareCapital": 0, "retainedEarnings": 171.1612903225808, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 272.0645161290324, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5263157894736836, "roa": 0.33254156769596205, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 157.93548387096772, "leverage": 174.8571428571428, "workingCapital": -57.93548387096771, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -58.838709677419324, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -57.03225806451609, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -57.03225806451609, "assets": 272.96774193548384, "equity": 172.96774193548404, "shareCapital": 0, "retainedEarnings": 172.06451612903243, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 272.967741935484, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5235602094240833, "roa": 0.331439393939394, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 157.0322580645161, "leverage": 173.8571428571428, "workingCapital": -57.03225806451609, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -57.93548387096771, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -56.12903225806448, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -56.12903225806448, "assets": 273.8709677419355, "equity": 173.87096774193566, "shareCapital": 0, "retainedEarnings": 172.96774193548404, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 273.87096774193566, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5208333333333328, "roa": 0.3303445021236433, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 156.12903225806448, "leverage": 172.8571428571428, "workingCapital": -56.12903225806448, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -57.03225806451609, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": -55.99999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55.99999999999996, "assets": 274, "equity": 174.00000000000017, "shareCapital": 0, "retainedEarnings": 173.87096774193566, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 274.00000000000017, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.07418397626112745, "roa": 0.047103155911446024, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 155.99999999999994, "leverage": 1209.0000000000007, "workingCapital": -55.99999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -56.12903225806448, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 1.935483870967742, "growth": 500.0000000000005, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -55.22580645161286, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -55.22580645161286, "assets": 274.7741935483871, "equity": 174.77419354838727, "shareCapital": 0, "retainedEarnings": 174.00000000000017, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 274.7741935483873, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.4439511653718087, "roa": 0.28215377380672463, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 155.22580645161287, "leverage": 200.49999999999997, "workingCapital": -55.22580645161286, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -55.99999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -54.322580645161246, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -54.322580645161246, "assets": 275.6774193548387, "equity": 175.6774193548389, "shareCapital": 0, "retainedEarnings": 174.77419354838727, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 275.6774193548389, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5154639175257727, "roa": 0.32817627754336615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 154.32258064516125, "leverage": 170.8571428571428, "workingCapital": -54.322580645161246, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -55.22580645161286, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -53.41935483870963, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -53.41935483870963, "assets": 276.5806451612903, "equity": 176.5806451612905, "shareCapital": 0, "retainedEarnings": 175.6774193548389, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 276.5806451612905, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5128205128205123, "roa": 0.3271028037383178, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 153.41935483870964, "leverage": 169.8571428571428, "workingCapital": -53.41935483870963, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -54.322580645161246, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -52.516129032258014, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -52.516129032258014, "assets": 277.48387096774195, "equity": 177.48387096774212, "shareCapital": 0, "retainedEarnings": 176.5806451612905, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 277.4838709677421, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.5102040816326525, "roa": 0.3260363297624593, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 152.51612903225802, "leverage": 168.8571428571428, "workingCapital": -52.516129032258014, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -53.41935483870963, "balanceCheck": -1.7053025658242404e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 1.290322580645162, "growth": -42.85714285714284, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451618, "ebitda": 0.5161290322580647, "ebit": 0.5161290322580647, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580647, "tax": 0, "netIncome": 0.5161290322580647, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580647, "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": 0.5161290322580647, "cash": -51.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51.99999999999995, "assets": 278, "equity": 178.0000000000002, "shareCapital": 0, "retainedEarnings": 177.48387096774212, "currentYearNetIncome": 0.5161290322580647, "dividends": 0, "liabilitiesEquity": 278.0000000000002, "fcf": 0.5161290322580647, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451618, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789842, "roe": 0.29038112522686005, "roa": 0.1858304297328688, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 151.99999999999994, "leverage": 294.4999999999998, "workingCapital": -51.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -52.516129032258014, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.645161290322581, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 1, "growth": -22.500000000000043, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5, "grossProfit": 0.5, "otherOperatingIncome": 0, "sgaExpense": -0.1, "ebitda": 0.4, "ebit": 0.4, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4, "tax": 0, "netIncome": 0.4, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4, "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": 0.4, "cash": -51.59999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -51.59999999999995, "assets": 278.4, "equity": 178.4000000000002, "shareCapital": 0, "retainedEarnings": 178.0000000000002, "currentYearNetIncome": 0.4, "dividends": 0, "liabilitiesEquity": 278.4000000000002, "fcf": 0.4, "totalCapex": 0, "collections": 1, "suppliers": -0.5, "operatingPayments": -0.1, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12121212121212123, "roe": 0.22446689113355756, "roa": 0.14378145219266716, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 151.59999999999997, "leverage": 378.9999999999999, "workingCapital": -51.59999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -51.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.5, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 2.3333333333333335, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -50.66666666666662, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -50.66666666666662, "assets": 279.3333333333333, "equity": 179.33333333333354, "shareCapital": 0, "retainedEarnings": 178.4000000000002, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 279.33333333333354, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5218039508013411, "roa": 0.33468802295003586, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 150.66666666666663, "leverage": 161.4285714285714, "workingCapital": -50.66666666666662, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -51.59999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -49.73333333333329, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -49.73333333333329, "assets": 280.26666666666665, "equity": 180.26666666666688, "shareCapital": 0, "retainedEarnings": 179.33333333333354, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 280.2666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5190952910641448, "roa": 0.3335715987610198, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 149.7333333333333, "leverage": 160.4285714285714, "workingCapital": -49.73333333333329, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -50.66666666666662, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -48.79999999999996, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -48.79999999999996, "assets": 281.2, "equity": 181.20000000000022, "shareCapital": 0, "retainedEarnings": 180.26666666666688, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 281.2000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.5164146071560304, "roa": 0.33246259795772976, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 148.79999999999995, "leverage": 159.4285714285714, "workingCapital": -48.79999999999996, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -49.73333333333329, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 2, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": -47.999999999999964, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.999999999999964, "assets": 282, "equity": 182.00000000000023, "shareCapital": 0, "retainedEarnings": 181.20000000000022, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 282.0000000000002, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24242424242424246, "roe": 0.440528634361233, "roa": 0.2840909090909091, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 147.99999999999997, "leverage": 184.99999999999994, "workingCapital": -47.999999999999964, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -48.79999999999996, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 0.3225806451612903, "growth": -83.87096774193549, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": -47.870967741935445, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -47.870967741935445, "assets": 282.1290322580645, "equity": 182.12903225806474, "shareCapital": 0, "retainedEarnings": 182.00000000000023, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 282.12903225806474, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197459, "roe": 0.07087172218284894, "roa": 0.045745654162854525, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 147.87096774193543, "leverage": 1145.9999999999995, "workingCapital": -47.870967741935445, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.999999999999964, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -46.96774193548383, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46.96774193548383, "assets": 283.0322580645161, "equity": 183.03225806451636, "shareCapital": 0, "retainedEarnings": 182.12903225806474, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 283.0322580645163, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.49469964664310906, "roa": 0.31963470319634707, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 146.96774193548384, "leverage": 162.71428571428567, "workingCapital": -46.96774193548383, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -47.870967741935445, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -46.064516129032214, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -46.064516129032214, "assets": 283.93548387096774, "equity": 183.93548387096797, "shareCapital": 0, "retainedEarnings": 183.03225806451636, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 283.93548387096797, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.49226441631504864, "roa": 0.3186162949476559, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 146.0645161290322, "leverage": 161.71428571428564, "workingCapital": -46.064516129032214, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -46.96774193548383, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -45.1612903225806, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -45.1612903225806, "assets": 284.83870967741933, "equity": 184.8387096774196, "shareCapital": 0, "retainedEarnings": 183.93548387096797, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 284.8387096774196, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.48985304408677344, "roa": 0.31760435571687845, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 145.1612903225806, "leverage": 160.71428571428567, "workingCapital": -45.1612903225806, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -46.064516129032214, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -44.25806451612898, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -44.25806451612898, "assets": 285.741935483871, "equity": 185.7419354838712, "shareCapital": 0, "retainedEarnings": 184.8387096774196, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 285.7419354838712, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.48746518105849523, "roa": 0.3165988240615107, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 144.25806451612897, "leverage": 159.71428571428564, "workingCapital": -44.25806451612898, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -45.1612903225806, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": -43.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43.99999999999995, "assets": 286, "equity": 186.00000000000023, "shareCapital": 0, "retainedEarnings": 185.7419354838712, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 286.0000000000002, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394911, "roe": 0.13884068031933325, "roa": 0.09027307605506649, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 143.99999999999994, "leverage": 558.0000000000002, "workingCapital": -43.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -44.25806451612898, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 1.6666666666666667, "growth": 158.33333333333357, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8333333333333334, "grossProfit": 0.8333333333333334, "otherOperatingIncome": 0, "sgaExpense": -0.16666666666666669, "ebitda": 0.6666666666666667, "ebit": 0.6666666666666667, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666667, "tax": 0, "netIncome": 0.6666666666666667, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666667, "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": 0.6666666666666667, "cash": -43.333333333333286, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -43.333333333333286, "assets": 286.66666666666663, "equity": 186.66666666666688, "shareCapital": 0, "retainedEarnings": 186.00000000000023, "currentYearNetIncome": 0.6666666666666667, "dividends": 0, "liabilitiesEquity": 286.66666666666686, "fcf": 0.6666666666666667, "totalCapex": 0, "collections": 1.6666666666666667, "suppliers": -0.8333333333333334, "operatingPayments": -0.16666666666666669, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.20202020202020207, "roe": 0.35778175313059, "roa": 0.23282887077997674, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 143.3333333333333, "leverage": 214.99999999999991, "workingCapital": -43.333333333333286, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -43.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.8333333333333334, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 2.3333333333333335, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -42.399999999999956, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -42.399999999999956, "assets": 287.59999999999997, "equity": 187.60000000000022, "shareCapital": 0, "retainedEarnings": 186.66666666666688, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 287.60000000000025, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4987531172069819, "roa": 0.325052240538658, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 142.39999999999995, "leverage": 152.57142857142853, "workingCapital": -42.399999999999956, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -43.333333333333286, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -41.466666666666626, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -41.466666666666626, "assets": 288.5333333333333, "equity": 188.53333333333356, "shareCapital": 0, "retainedEarnings": 187.60000000000022, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 288.53333333333353, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.49627791563275375, "roa": 0.3239990742883593, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 141.46666666666664, "leverage": 151.57142857142853, "workingCapital": -41.466666666666626, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -42.399999999999956, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -40.533333333333296, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -40.533333333333296, "assets": 289.46666666666664, "equity": 189.4666666666669, "shareCapital": 0, "retainedEarnings": 188.53333333333356, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 289.4666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4938271604938265, "roa": 0.32295271049596314, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 140.5333333333333, "leverage": 150.57142857142853, "workingCapital": -40.533333333333296, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -41.466666666666626, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 1.3333333333333321, "growth": -42.85714285714292, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666661, "grossProfit": 0.6666666666666661, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333322, "ebitda": 0.5333333333333329, "ebit": 0.5333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333329, "tax": 0, "netIncome": 0.5333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333329, "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": 0.5333333333333329, "cash": -39.999999999999964, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39.999999999999964, "assets": 290, "equity": 190.00000000000023, "shareCapital": 0, "retainedEarnings": 189.4666666666669, "currentYearNetIncome": 0.5333333333333329, "dividends": 0, "liabilitiesEquity": 290.0000000000002, "fcf": 0.5333333333333329, "totalCapex": 0, "collections": 1.3333333333333321, "suppliers": -0.6666666666666661, "operatingPayments": -0.13333333333333322, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616152, "roe": 0.28109627547434934, "roa": 0.18407731247123776, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 139.99999999999997, "leverage": 262.50000000000017, "workingCapital": -39.999999999999964, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -40.533333333333296, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666661, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 0.967741935483871, "growth": -27.41935483870961, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.4838709677419355, "grossProfit": 0.4838709677419355, "otherOperatingIncome": 0, "sgaExpense": -0.0967741935483871, "ebitda": 0.3870967741935484, "ebit": 0.3870967741935484, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.3870967741935484, "tax": 0, "netIncome": 0.3870967741935484, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.3870967741935484, "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": 0.3870967741935484, "cash": -39.61290322580641, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -39.61290322580641, "assets": 290.38709677419354, "equity": 190.38709677419376, "shareCapital": 0, "retainedEarnings": 190.00000000000023, "currentYearNetIncome": 0.3870967741935484, "dividends": 0, "liabilitiesEquity": 290.38709677419376, "fcf": 0.3870967741935484, "totalCapex": 0, "collections": 0.967741935483871, "suppliers": -0.4838709677419355, "operatingPayments": -0.0967741935483871, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592377, "roe": 0.20352781546811374, "roa": 0.1333926189417519, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 139.6129032258064, "leverage": 360.6666666666666, "workingCapital": -39.61290322580641, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -39.999999999999964, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.4838709677419355, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 2.2580645161290325, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -38.7096774193548, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -38.7096774193548, "assets": 291.2903225806451, "equity": 191.29032258064538, "shareCapital": 0, "retainedEarnings": 190.38709677419376, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 291.29032258064535, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4732927653820144, "roa": 0.3105590062111802, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 138.7096774193548, "leverage": 153.5714285714285, "workingCapital": -38.7096774193548, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -39.61290322580641, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -37.80645161290318, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -37.80645161290318, "assets": 292.19354838709677, "equity": 192.193548387097, "shareCapital": 0, "retainedEarnings": 191.29032258064538, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 292.193548387097, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4710632570659483, "roa": 0.30959752321981426, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 137.80645161290317, "leverage": 152.5714285714285, "workingCapital": -37.80645161290318, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -38.7096774193548, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -36.903225806451566, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -36.903225806451566, "assets": 293.09677419354836, "equity": 193.0967741935486, "shareCapital": 0, "retainedEarnings": 192.193548387097, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 293.09677419354864, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.46885465505693186, "roa": 0.30864197530864207, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 136.90322580645156, "leverage": 151.5714285714285, "workingCapital": -36.903225806451566, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -37.80645161290318, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 2.258064516129032, "growth": -2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.129032258064516, "grossProfit": 1.129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.2258064516129032, "ebitda": 0.9032258064516128, "ebit": 0.9032258064516128, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9032258064516128, "tax": 0, "netIncome": 0.9032258064516128, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9032258064516128, "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": 0.9032258064516128, "cash": -35.99999999999995, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.99999999999995, "assets": 294, "equity": 194.00000000000023, "shareCapital": 0, "retainedEarnings": 193.0967741935486, "currentYearNetIncome": 0.9032258064516128, "dividends": 0, "liabilitiesEquity": 294.0000000000002, "fcf": 0.9032258064516128, "totalCapex": 0, "collections": 2.258064516129032, "suppliers": -1.129032258064516, "operatingPayments": -0.2258064516129032, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.27370478983382207, "roe": 0.466666666666666, "roa": 0.3076923076923077, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 135.99999999999994, "leverage": 150.57142857142853, "workingCapital": -35.99999999999995, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -36.903225806451566, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 2.2580645161290325, "growth": 2.220446049250313e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -35.096774193548335, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -35.096774193548335, "assets": 294.9032258064516, "equity": 194.90322580645184, "shareCapital": 0, "retainedEarnings": 194.00000000000023, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 294.9032258064518, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4644990046449896, "roa": 0.3067484662576688, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 135.09677419354833, "leverage": 149.5714285714285, "workingCapital": -35.096774193548335, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.99999999999995, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -34.19354838709672, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -34.19354838709672, "assets": 295.80645161290323, "equity": 195.80645161290346, "shareCapital": 0, "retainedEarnings": 194.90322580645184, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 295.80645161290346, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.46235138705416057, "roa": 0.3058103975535168, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 134.1935483870967, "leverage": 148.5714285714285, "workingCapital": -34.19354838709672, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -35.096774193548335, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -33.2903225806451, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -33.2903225806451, "assets": 296.7096774193548, "equity": 196.70967741935507, "shareCapital": 0, "retainedEarnings": 195.80645161290346, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 296.7096774193551, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4602235371466136, "roa": 0.30487804878048785, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 133.2903225806451, "leverage": 147.5714285714285, "workingCapital": -33.2903225806451, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -34.19354838709672, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -32.38709677419349, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -32.38709677419349, "assets": 297.61290322580646, "equity": 197.6129032258067, "shareCapital": 0, "retainedEarnings": 196.70967741935507, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 297.6129032258067, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.45811518324607275, "roa": 0.30395136778115506, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 132.38709677419348, "leverage": 146.57142857142847, "workingCapital": -32.38709677419349, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -33.2903225806451, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": -31.99999999999994, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.99999999999994, "assets": 298, "equity": 198.00000000000023, "shareCapital": 0, "retainedEarnings": 197.6129032258067, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 298.0000000000002, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.19569471624266105, "roa": 0.12998266897746955, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 131.99999999999994, "leverage": 341.00000000000017, "workingCapital": -31.99999999999994, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -32.38709677419349, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-01": { "revenue": 1.4285714285714286, "growth": 47.61904761904776, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.7142857142857143, "grossProfit": 0.7142857142857143, "otherOperatingIncome": 0, "sgaExpense": -0.14285714285714288, "ebitda": 0.5714285714285714, "ebit": 0.5714285714285714, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5714285714285714, "tax": 0, "netIncome": 0.5714285714285714, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5714285714285714, "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": 0.5714285714285714, "cash": -31.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -31.428571428571367, "assets": 298.57142857142856, "equity": 198.5714285714288, "shareCapital": 0, "retainedEarnings": 198.00000000000023, "currentYearNetIncome": 0.5714285714285714, "dividends": 0, "liabilitiesEquity": 298.5714285714288, "fcf": 0.5714285714285714, "totalCapex": 0, "collections": 1.4285714285714286, "suppliers": -0.7142857142857143, "operatingPayments": -0.14285714285714288, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.17316017316017318, "roe": 0.2881844380403455, "roa": 0.19157088122605362, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 131.42857142857136, "leverage": 229.9999999999999, "workingCapital": -31.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.99999999999994, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.7142857142857143, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-05": { "revenue": 2.5, "growth": 75, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -30.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -30.428571428571367, "assets": 299.57142857142856, "equity": 199.5714285714288, "shareCapital": 0, "retainedEarnings": 198.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 299.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.502332256907068, "roa": 0.33436828278003344, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 130.42857142857136, "leverage": 130.42857142857136, "workingCapital": -30.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -31.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-12": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -29.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -29.428571428571367, "assets": 300.57142857142856, "equity": 200.5714285714288, "shareCapital": 0, "retainedEarnings": 199.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 300.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.49982149232416934, "roa": 0.3332539871459177, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 129.42857142857136, "leverage": 129.42857142857136, "workingCapital": -29.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -30.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-19": { "revenue": 2.5, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.25, "grossProfit": 1.25, "otherOperatingIncome": 0, "sgaExpense": -0.25, "ebitda": 1, "ebit": 1, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 1, "tax": 0, "netIncome": 1, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 1, "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": 1, "cash": -28.428571428571367, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -28.428571428571367, "assets": 301.57142857142856, "equity": 201.5714285714288, "shareCapital": 0, "retainedEarnings": 200.5714285714288, "currentYearNetIncome": 1, "dividends": 0, "liabilitiesEquity": 301.5714285714288, "fcf": 1, "totalCapex": 0, "collections": 2.5, "suppliers": -1.25, "operatingPayments": -0.25, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.3030303030303031, "roe": 0.49733570159857843, "roa": 0.33214709371293005, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 128.42857142857136, "leverage": 128.42857142857136, "workingCapital": -28.428571428571367, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -29.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.25, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-26": { "revenue": 1.0714285714285712, "growth": -57.14285714285715, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5357142857142856, "grossProfit": 0.5357142857142856, "otherOperatingIncome": 0, "sgaExpense": -0.10714285714285712, "ebitda": 0.4285714285714285, "ebit": 0.4285714285714285, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4285714285714285, "tax": 0, "netIncome": 0.4285714285714285, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4285714285714285, "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": 0.4285714285714285, "cash": -27.99999999999994, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27.99999999999994, "assets": 302, "equity": 202.00000000000023, "shareCapital": 0, "retainedEarnings": 201.5714285714288, "currentYearNetIncome": 0.4285714285714285, "dividends": 0, "liabilitiesEquity": 302.0000000000002, "fcf": 0.4285714285714285, "totalCapex": 0, "collections": 1.0714285714285712, "suppliers": -0.5357142857142856, "operatingPayments": -0.10714285714285712, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12987012987012986, "roe": 0.21238938053097317, "roa": 0.1420118343195266, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 127.99999999999994, "leverage": 298.6666666666666, "workingCapital": -27.99999999999994, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -28.428571428571367, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.5357142857142856, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-01": { "revenue": 1.2903225806451613, "growth": 20.43010752688175, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6451612903225806, "grossProfit": 0.6451612903225806, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451613, "ebitda": 0.5161290322580645, "ebit": 0.5161290322580645, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580645, "tax": 0, "netIncome": 0.5161290322580645, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580645, "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": 0.5161290322580645, "cash": -27.483870967741876, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -27.483870967741876, "assets": 302.51612903225805, "equity": 202.5161290322583, "shareCapital": 0, "retainedEarnings": 202.00000000000023, "currentYearNetIncome": 0.5161290322580645, "dividends": 0, "liabilitiesEquity": 302.5161290322583, "fcf": 0.5161290322580645, "totalCapex": 0, "collections": 1.2903225806451613, "suppliers": -0.6451612903225806, "operatingPayments": -0.12903225806451613, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789837, "roe": 0.2551834130781497, "roa": 0.17075773745997866, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 127.48387096774188, "leverage": 246.9999999999999, "workingCapital": -27.483870967741876, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -27.99999999999994, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.6451612903225806, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-05": { "revenue": 2.2580645161290325, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -26.580645161290263, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -26.580645161290263, "assets": 303.4193548387097, "equity": 203.41935483870992, "shareCapital": 0, "retainedEarnings": 202.5161290322583, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 303.4193548387099, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.44500953591862635, "roa": 0.2981260647359455, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 126.58064516129026, "leverage": 140.14285714285705, "workingCapital": -26.580645161290263, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -27.483870967741876, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-12": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -25.67741935483865, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -25.67741935483865, "assets": 304.3225806451613, "equity": 204.32258064516154, "shareCapital": 0, "retainedEarnings": 203.41935483870992, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 304.32258064516157, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4430379746835438, "roa": 0.29723991507431, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 125.67741935483865, "leverage": 139.14285714285705, "workingCapital": -25.67741935483865, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -26.580645161290263, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-19": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -24.77419354838704, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -24.77419354838704, "assets": 305.2258064516129, "equity": 205.22580645161315, "shareCapital": 0, "retainedEarnings": 204.32258064516154, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 305.22580645161315, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.44108380592312485, "roa": 0.2963590177815411, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 124.77419354838705, "leverage": 138.14285714285708, "workingCapital": -24.77419354838704, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -25.67741935483865, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-26": { "revenue": 1.935483870967742, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -23.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23.999999999999943, "assets": 306, "equity": 206.00000000000026, "shareCapital": 0, "retainedEarnings": 205.22580645161315, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 306.0000000000002, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.37652965171007174, "roa": 0.253324889170361, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 123.99999999999994, "leverage": 160.1666666666666, "workingCapital": -23.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -24.77419354838704, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-01": { "revenue": 0.3333333333333333, "growth": -82.77777777777777, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666666, "grossProfit": 0.16666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.03333333333333333, "ebitda": 0.13333333333333333, "ebit": 0.13333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333333, "tax": 0, "netIncome": 0.13333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333333, "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": 0.13333333333333333, "cash": -23.86666666666661, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -23.86666666666661, "assets": 306.1333333333333, "equity": 206.13333333333358, "shareCapital": 0, "retainedEarnings": 206.00000000000026, "currentYearNetIncome": 0.13333333333333333, "dividends": 0, "liabilitiesEquity": 306.13333333333355, "fcf": 0.13333333333333333, "totalCapex": 0, "collections": 0.3333333333333333, "suppliers": -0.16666666666666666, "operatingPayments": -0.03333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.04040404040404041, "roe": 0.06470397929472654, "roa": 0.04356349379220214, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 123.86666666666662, "leverage": 928.9999999999997, "workingCapital": -23.86666666666661, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -23.999999999999943, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-02": { "revenue": 2.3333333333333335, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -22.933333333333277, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -22.933333333333277, "assets": 307.06666666666666, "equity": 207.06666666666692, "shareCapital": 0, "retainedEarnings": 206.13333333333358, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 307.06666666666695, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4517586318167145, "roa": 0.30441400304414, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 122.93333333333328, "leverage": 131.71428571428567, "workingCapital": -22.933333333333277, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -23.86666666666661, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-09": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -21.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.999999999999943, "assets": 308, "equity": 208.00000000000026, "shareCapital": 0, "retainedEarnings": 207.06666666666692, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 308.0000000000002, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.44972695149373537, "roa": 0.3034901365705615, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 121.99999999999994, "leverage": 130.71428571428564, "workingCapital": -21.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -22.933333333333277, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-16": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -21.06666666666661, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -21.06666666666661, "assets": 308.93333333333334, "equity": 208.9333333333336, "shareCapital": 0, "retainedEarnings": 208.00000000000026, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 308.9333333333336, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4477134633834341, "roa": 0.302571860816944, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 121.0666666666666, "leverage": 129.71428571428564, "workingCapital": -21.06666666666661, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.999999999999943, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-23": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -20.133333333333276, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -20.133333333333276, "assets": 309.8666666666667, "equity": 209.86666666666693, "shareCapital": 0, "retainedEarnings": 208.9333333333336, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 309.8666666666669, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4457179242279523, "roa": 0.301659125188537, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 120.13333333333327, "leverage": 128.71428571428564, "workingCapital": -20.133333333333276, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -21.06666666666661, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-30": { "revenue": 0.33333333333333215, "growth": -85.71428571428577, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16666666666666607, "grossProfit": 0.16666666666666607, "otherOperatingIncome": 0, "sgaExpense": -0.033333333333333215, "ebitda": 0.13333333333333286, "ebit": 0.13333333333333286, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.13333333333333286, "tax": 0, "netIncome": 0.13333333333333286, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.13333333333333286, "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": 0.13333333333333286, "cash": -19.999999999999943, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19.999999999999943, "assets": 310, "equity": 210.00000000000026, "shareCapital": 0, "retainedEarnings": 209.86666666666693, "currentYearNetIncome": 0.13333333333333286, "dividends": 0, "liabilitiesEquity": 310.0000000000002, "fcf": 0.13333333333333286, "totalCapex": 0, "collections": 0.33333333333333215, "suppliers": -0.16666666666666607, "operatingPayments": -0.033333333333333215, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.04040404040404027, "roe": 0.06351222610352462, "roa": 0.04302000430200027, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 119.99999999999994, "leverage": 900.0000000000027, "workingCapital": -19.999999999999943, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -20.133333333333276, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 0.16666666666666607, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-01": { "revenue": 1.935483870967742, "growth": 480.64516129032467, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.967741935483871, "grossProfit": 0.967741935483871, "otherOperatingIncome": 0, "sgaExpense": -0.1935483870967742, "ebitda": 0.7741935483870968, "ebit": 0.7741935483870968, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.7741935483870968, "tax": 0, "netIncome": 0.7741935483870968, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.7741935483870968, "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": 0.7741935483870968, "cash": -19.225806451612847, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -19.225806451612847, "assets": 310.7741935483871, "equity": 210.77419354838736, "shareCapital": 0, "retainedEarnings": 210.00000000000026, "currentYearNetIncome": 0.7741935483870968, "dividends": 0, "liabilitiesEquity": 310.77419354838736, "fcf": 0.7741935483870968, "totalCapex": 0, "collections": 1.935483870967742, "suppliers": -0.967741935483871, "operatingPayments": -0.1935483870967742, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.23460410557184755, "roe": 0.36798528058877594, "roa": 0.2494283932654334, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 119.22580645161284, "leverage": 153.99999999999991, "workingCapital": -19.225806451612847, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -19.999999999999943, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 0.967741935483871, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-07": { "revenue": 2.2580645161290325, "growth": 16.666666666666675, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -18.322580645161235, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -18.322580645161235, "assets": 311.6774193548387, "equity": 211.67741935483897, "shareCapital": 0, "retainedEarnings": 210.77419354838736, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 311.677419354839, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.427611484422724, "roa": 0.2902155887230514, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 118.32258064516124, "leverage": 130.99999999999994, "workingCapital": -18.322580645161235, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -19.225806451612847, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-14": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -17.419354838709623, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -17.419354838709623, "assets": 312.5806451612903, "equity": 212.5806451612906, "shareCapital": 0, "retainedEarnings": 211.67741935483897, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 312.5806451612906, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.425790754257907, "roa": 0.28937577511368334, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 117.41935483870962, "leverage": 129.99999999999991, "workingCapital": -17.419354838709623, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -18.322580645161235, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-21": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -16.51612903225801, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -16.51612903225801, "assets": 313.48387096774195, "equity": 213.4838709677422, "shareCapital": 0, "retainedEarnings": 212.5806451612906, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 313.4838709677422, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4239854633555416, "roa": 0.2885408079142622, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 116.51612903225801, "leverage": 128.99999999999991, "workingCapital": -16.51612903225801, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -17.419354838709623, "balanceCheck": -2.2737367544323206e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-28": { "revenue": 1.290322580645162, "growth": -42.85714285714284, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.645161290322581, "grossProfit": 0.645161290322581, "otherOperatingIncome": 0, "sgaExpense": -0.12903225806451618, "ebitda": 0.5161290322580647, "ebit": 0.5161290322580647, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5161290322580647, "tax": 0, "netIncome": 0.5161290322580647, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5161290322580647, "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": 0.5161290322580647, "cash": -15.999999999999947, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.999999999999947, "assets": 314, "equity": 214.00000000000028, "shareCapital": 0, "retainedEarnings": 213.4838709677422, "currentYearNetIncome": 0.5161290322580647, "dividends": 0, "liabilitiesEquity": 314.0000000000003, "fcf": 0.5161290322580647, "totalCapex": 0, "collections": 1.290322580645162, "suppliers": -0.645161290322581, "operatingPayments": -0.12903225806451618, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.15640273704789842, "roe": 0.24147298520977942, "roa": 0.16450750565494557, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 115.99999999999994, "leverage": 224.7499999999998, "workingCapital": -15.999999999999947, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -16.51612903225801, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 0.645161290322581, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-01": { "revenue": 1, "growth": -22.500000000000043, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.5, "grossProfit": 0.5, "otherOperatingIncome": 0, "sgaExpense": -0.1, "ebitda": 0.4, "ebit": 0.4, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.4, "tax": 0, "netIncome": 0.4, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.4, "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": 0.4, "cash": -15.599999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -15.599999999999946, "assets": 314.4, "equity": 214.4000000000003, "shareCapital": 0, "retainedEarnings": 214.00000000000028, "currentYearNetIncome": 0.4, "dividends": 0, "liabilitiesEquity": 314.4000000000003, "fcf": 0.4, "totalCapex": 0, "collections": 1, "suppliers": -0.5, "operatingPayments": -0.1, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.12121212121212123, "roe": 0.18674136321195123, "roa": 0.12730744748567793, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 115.59999999999995, "leverage": 288.9999999999999, "workingCapital": -15.599999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.999999999999947, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.5, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-04": { "revenue": 2.3333333333333335, "growth": 133.33333333333334, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -14.666666666666613, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -14.666666666666613, "assets": 315.3333333333333, "equity": 215.33333333333363, "shareCapital": 0, "retainedEarnings": 214.4000000000003, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 315.3333333333336, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.43437790878063864, "roa": 0.29642176582680496, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 114.66666666666661, "leverage": 122.8571428571428, "workingCapital": -14.666666666666613, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -15.599999999999946, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-11": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -13.73333333333328, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -13.73333333333328, "assets": 316.26666666666665, "equity": 216.26666666666696, "shareCapital": 0, "retainedEarnings": 215.33333333333363, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 316.266666666667, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.43249922767994997, "roa": 0.29554570403208785, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 113.73333333333328, "leverage": 121.85714285714279, "workingCapital": -13.73333333333328, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -14.666666666666613, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-18": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -12.799999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12.799999999999946, "assets": 317.2, "equity": 217.2000000000003, "shareCapital": 0, "retainedEarnings": 216.26666666666696, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 317.2000000000003, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.430636727160873, "roa": 0.29467480530414647, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 112.79999999999994, "leverage": 120.85714285714279, "workingCapital": -12.799999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -13.73333333333328, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-25": { "revenue": 2, "growth": -14.28571428571429, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1, "grossProfit": 1, "otherOperatingIncome": 0, "sgaExpense": -0.2, "ebitda": 0.8, "ebit": 0.8, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.8, "tax": 0, "netIncome": 0.8, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.8, "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": 0.8, "cash": -11.999999999999945, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11.999999999999945, "assets": 318, "equity": 218.0000000000003, "shareCapital": 0, "retainedEarnings": 217.2000000000003, "currentYearNetIncome": 0.8, "dividends": 0, "liabilitiesEquity": 318.00000000000034, "fcf": 0.8, "totalCapex": 0, "collections": 2, "suppliers": -1, "operatingPayments": -0.2, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.24242424242424246, "roe": 0.36764705882352894, "roa": 0.2518891687657431, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 111.99999999999994, "leverage": 139.99999999999991, "workingCapital": -11.999999999999945, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -12.799999999999946, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-01": { "revenue": 0.3225806451612903, "growth": -83.87096774193549, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064516, "grossProfit": 0.16129032258064516, "otherOperatingIncome": 0, "sgaExpense": -0.03225806451612903, "ebitda": 0.12903225806451613, "ebit": 0.12903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451613, "tax": 0, "netIncome": 0.12903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451613, "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": 0.12903225806451613, "cash": -11.870967741935429, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11.870967741935429, "assets": 318.1290322580645, "equity": 218.12903225806483, "shareCapital": 0, "retainedEarnings": 218.0000000000003, "currentYearNetIncome": 0.12903225806451613, "dividends": 0, "liabilitiesEquity": 318.12903225806485, "fcf": 0.12903225806451613, "totalCapex": 0, "collections": 0.3225806451612903, "suppliers": -0.16129032258064516, "operatingPayments": -0.03225806451612903, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197459, "roe": 0.05917159763313601, "roa": 0.04056795131845842, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 111.87096774193543, "leverage": 866.9999999999997, "workingCapital": -11.870967741935429, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -11.999999999999945, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064516, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-02": { "revenue": 2.2580645161290325, "growth": 600.0000000000001, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -10.967741935483815, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.967741935483815, "assets": 319.0322580645161, "equity": 219.03225806451644, "shareCapital": 0, "retainedEarnings": 218.12903225806483, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 319.03225806451644, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.41322314049586717, "roa": 0.2835155933576347, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 110.96774193548382, "leverage": 122.85714285714279, "workingCapital": -10.967741935483815, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -11.870967741935429, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-09": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -10.064516129032203, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10.064516129032203, "assets": 319.93548387096774, "equity": 219.93548387096806, "shareCapital": 0, "retainedEarnings": 219.03225806451644, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 319.935483870968, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4115226337448555, "roa": 0.2827140549273021, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 110.0645161290322, "leverage": 121.85714285714278, "workingCapital": -10.064516129032203, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.967741935483815, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-16": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -9.16129032258059, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9.16129032258059, "assets": 320.83870967741933, "equity": 220.83870967741967, "shareCapital": 0, "retainedEarnings": 219.93548387096806, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 320.8387096774197, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4098360655737699, "roa": 0.28191703584373745, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 109.16129032258058, "leverage": 120.85714285714278, "workingCapital": -9.16129032258059, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -10.064516129032203, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-23": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -8.258064516128979, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8.258064516128979, "assets": 321.741935483871, "equity": 221.7419354838713, "shareCapital": 0, "retainedEarnings": 220.83870967741967, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 321.7419354838713, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.40816326530612196, "roa": 0.2811244979919679, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 108.25806451612898, "leverage": 119.85714285714279, "workingCapital": -8.258064516128979, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -9.16129032258059, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-30": { "revenue": 0.6451612903225801, "growth": -71.42857142857146, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.32258064516129004, "grossProfit": 0.32258064516129004, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225801, "ebitda": 0.25806451612903203, "ebit": 0.25806451612903203, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903203, "tax": 0, "netIncome": 0.25806451612903203, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903203, "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": 0.25806451612903203, "cash": -7.999999999999947, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7.999999999999947, "assets": 322, "equity": 222.0000000000003, "shareCapital": 0, "retainedEarnings": 221.7419354838713, "currentYearNetIncome": 0.25806451612903203, "dividends": 0, "liabilitiesEquity": 322.00000000000034, "fcf": 0.25806451612903203, "totalCapex": 0, "collections": 0.6451612903225801, "suppliers": -0.32258064516129004, "operatingPayments": -0.06451612903225801, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394911, "roe": 0.11631288165164265, "roa": 0.08017638805371811, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 107.99999999999994, "leverage": 418.50000000000017, "workingCapital": -7.999999999999947, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -8.258064516128979, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.32258064516129004, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-01": { "revenue": 1.6129032258064515, "growth": 150.00000000000023, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.8064516129032258, "grossProfit": 0.8064516129032258, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064516, "ebitda": 0.6451612903225806, "ebit": 0.6451612903225806, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225806, "tax": 0, "netIncome": 0.6451612903225806, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225806, "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": 0.6451612903225806, "cash": -7.354838709677366, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7.354838709677366, "assets": 322.64516129032256, "equity": 222.6451612903229, "shareCapital": 0, "retainedEarnings": 222.0000000000003, "currentYearNetIncome": 0.6451612903225806, "dividends": 0, "liabilitiesEquity": 322.6451612903229, "fcf": 0.6451612903225806, "totalCapex": 0, "collections": 1.6129032258064515, "suppliers": -0.8064516129032258, "operatingPayments": -0.16129032258064516, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.29019152640742846, "roa": 0.20016012810248196, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 107.35483870967737, "leverage": 166.39999999999992, "workingCapital": -7.354838709677366, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -7.999999999999947, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.8064516129032258, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-06": { "revenue": 2.2580645161290325, "growth": 40.000000000000014, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -6.451612903225753, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6.451612903225753, "assets": 323.5483870967742, "equity": 223.54838709677452, "shareCapital": 0, "retainedEarnings": 222.6451612903229, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 323.5483870967745, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4048582995951412, "roa": 0.27955271565495204, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 106.45161290322575, "leverage": 117.85714285714279, "workingCapital": -6.451612903225753, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -7.354838709677366, "balanceCheck": -2.8421709430404007e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-13": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -5.54838709677414, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5.54838709677414, "assets": 324.4516129032258, "equity": 224.45161290322613, "shareCapital": 0, "retainedEarnings": 223.54838709677452, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 324.45161290322613, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.40322580645161227, "roa": 0.278773397052967, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 105.54838709677414, "leverage": 116.85714285714278, "workingCapital": -5.54838709677414, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -6.451612903225753, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-20": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": -4.645161290322527, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4.645161290322527, "assets": 325.35483870967744, "equity": 225.35483870967775, "shareCapital": 0, "retainedEarnings": 224.45161290322613, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 325.3548387096778, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.4016064257028107, "roa": 0.277998411437649, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 104.64516129032253, "leverage": 115.85714285714279, "workingCapital": -4.645161290322527, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -5.54838709677414, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-27": { "revenue": 1.612903225806452, "growth": -28.57142857142856, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.806451612903226, "grossProfit": 0.806451612903226, "otherOperatingIncome": 0, "sgaExpense": -0.16129032258064518, "ebitda": 0.6451612903225807, "ebit": 0.6451612903225807, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6451612903225807, "tax": 0, "netIncome": 0.6451612903225807, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6451612903225807, "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": 0.6451612903225807, "cash": -3.999999999999946, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3.999999999999946, "assets": 326, "equity": 226.00000000000034, "shareCapital": 0, "retainedEarnings": 225.35483870967775, "currentYearNetIncome": 0.6451612903225807, "dividends": 0, "liabilitiesEquity": 326.00000000000034, "fcf": 0.6451612903225807, "totalCapex": 0, "collections": 1.612903225806452, "suppliers": -0.806451612903226, "operatingPayments": -0.16129032258064518, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.19550342130987297, "roe": 0.28587764436821, "roa": 0.19809825673534073, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 103.99999999999994, "leverage": 161.19999999999987, "workingCapital": -3.999999999999946, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -4.645161290322527, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.806451612903226, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-01": { "revenue": 0.6666666666666666, "growth": -58.66666666666668, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3333333333333333, "grossProfit": 0.3333333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.06666666666666667, "ebitda": 0.26666666666666666, "ebit": 0.26666666666666666, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.26666666666666666, "tax": 0, "netIncome": 0.26666666666666666, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.26666666666666666, "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": 0.26666666666666666, "cash": -3.733333333333279, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3.733333333333279, "assets": 326.26666666666665, "equity": 226.26666666666702, "shareCapital": 0, "retainedEarnings": 226.00000000000034, "currentYearNetIncome": 0.26666666666666666, "dividends": 0, "liabilitiesEquity": 326.266666666667, "fcf": 0.26666666666666666, "totalCapex": 0, "collections": 0.6666666666666666, "suppliers": -0.3333333333333333, "operatingPayments": -0.06666666666666667, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.08080808080808081, "roe": 0.11792452830188661, "roa": 0.08176614881439084, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 103.73333333333328, "leverage": 388.9999999999998, "workingCapital": -3.733333333333279, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -3.999999999999946, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.3333333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-03": { "revenue": 2.3333333333333335, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -2.7999999999999456, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2.7999999999999456, "assets": 327.2, "equity": 227.20000000000036, "shareCapital": 0, "retainedEarnings": 226.26666666666702, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 327.2000000000004, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.41164363422522726, "roa": 0.28565598857376046, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 102.79999999999994, "leverage": 110.14285714285708, "workingCapital": -2.7999999999999456, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -3.733333333333279, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-10": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -1.8666666666666123, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -1.8666666666666123, "assets": 328.1333333333333, "equity": 228.1333333333337, "shareCapital": 0, "retainedEarnings": 227.20000000000036, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 328.13333333333367, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.4099560761346992, "roa": 0.2848423194303154, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 101.86666666666662, "leverage": 109.14285714285708, "workingCapital": -1.8666666666666123, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -2.7999999999999456, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-17": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": -0.933333333333279, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": -0.933333333333279, "assets": 329.06666666666666, "equity": 229.06666666666703, "shareCapital": 0, "retainedEarnings": 228.1333333333337, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 329.06666666666706, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.40828229804607696, "roa": 0.2840332724690607, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 100.93333333333328, "leverage": 108.14285714285708, "workingCapital": -0.933333333333279, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -1.8666666666666123, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-24": { "revenue": 2.333333333333332, "growth": -5.551115123125783e-14, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.166666666666666, "grossProfit": 1.166666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333323, "ebitda": 0.9333333333333329, "ebit": 0.9333333333333329, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333329, "tax": 0, "netIncome": 0.9333333333333329, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333329, "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": 0.9333333333333329, "cash": 5.395683899678261e-14, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5.395683899678261e-14, "assets": 330, "equity": 230.00000000000037, "shareCapital": 0, "retainedEarnings": 229.06666666666703, "currentYearNetIncome": 0.9333333333333329, "dividends": 0, "liabilitiesEquity": 330.00000000000034, "fcf": 0.9333333333333329, "totalCapex": 0, "collections": 2.333333333333332, "suppliers": -1.166666666666666, "operatingPayments": -0.23333333333333323, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.28282828282828276, "roe": 0.4066221318617476, "roa": 0.28322880841594167, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 99.99999999999994, "leverage": 107.14285714285712, "workingCapital": 5.395683899678261e-14, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": -0.933333333333279, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.166666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-01": { "revenue": 2.2580645161290325, "growth": -3.225806451612845, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 0.903225806451667, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0.903225806451667, "assets": 330.9032258064516, "equity": 230.90322580645199, "shareCapital": 0, "retainedEarnings": 230.00000000000037, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 330.903225806452, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.391937290033594, "roa": 0.27333073018352205, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 99.09677419354833, "leverage": 109.71428571428564, "workingCapital": 0.903225806451667, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 5.395683899678261e-14, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-08": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 1.80645161290328, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 1.80645161290328, "assets": 331.80645161290323, "equity": 231.8064516129036, "shareCapital": 0, "retainedEarnings": 230.90322580645199, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 331.80645161290363, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.39040713887339595, "roa": 0.2725856697819315, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 98.19354838709673, "leverage": 108.71428571428565, "workingCapital": 1.80645161290328, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 0.903225806451667, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-15": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 2.709677419354893, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 2.709677419354893, "assets": 332.7096774193548, "equity": 232.70967741935522, "shareCapital": 0, "retainedEarnings": 231.8064516129036, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 332.7096774193552, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3888888888888883, "roa": 0.2718446601941748, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 97.29032258064511, "leverage": 107.71428571428565, "workingCapital": 2.709677419354893, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 1.80645161290328, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-22": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 3.612903225806506, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 3.612903225806506, "assets": 333.61290322580646, "equity": 233.61290322580683, "shareCapital": 0, "retainedEarnings": 232.70967741935522, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 333.6129032258068, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3873824017708904, "roa": 0.2711076684740512, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 96.3870967741935, "leverage": 106.71428571428565, "workingCapital": 3.612903225806506, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 2.709677419354893, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-29": { "revenue": 0.9677419354838701, "growth": -57.14285714285718, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.48387096774193505, "grossProfit": 0.48387096774193505, "otherOperatingIncome": 0, "sgaExpense": -0.09677419354838701, "ebitda": 0.38709677419354804, "ebit": 0.38709677419354804, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.38709677419354804, "tax": 0, "netIncome": 0.38709677419354804, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.38709677419354804, "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": 0.38709677419354804, "cash": 4.000000000000054, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4.000000000000054, "assets": 334, "equity": 234.00000000000037, "shareCapital": 0, "retainedEarnings": 233.61290322580683, "currentYearNetIncome": 0.38709677419354804, "dividends": 0, "liabilitiesEquity": 334.00000000000034, "fcf": 0.38709677419354804, "totalCapex": 0, "collections": 0.9677419354838701, "suppliers": -0.48387096774193505, "operatingPayments": -0.09677419354838701, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.11730205278592366, "roe": 0.16556291390728436, "roa": 0.11596443757247767, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 95.99999999999994, "leverage": 248.00000000000009, "workingCapital": 4.000000000000054, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 3.612903225806506, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.48387096774193505, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-01": { "revenue": 1.3333333333333333, "growth": 37.777777777777885, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.6666666666666666, "grossProfit": 0.6666666666666666, "otherOperatingIncome": 0, "sgaExpense": -0.13333333333333333, "ebitda": 0.5333333333333333, "ebit": 0.5333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.5333333333333333, "tax": 0, "netIncome": 0.5333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.5333333333333333, "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": 0.5333333333333333, "cash": 4.533333333333387, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 4.533333333333387, "assets": 334.5333333333333, "equity": 234.5333333333337, "shareCapital": 0, "retainedEarnings": 234.00000000000037, "currentYearNetIncome": 0.5333333333333333, "dividends": 0, "liabilitiesEquity": 334.5333333333337, "fcf": 0.5333333333333333, "totalCapex": 0, "collections": 1.3333333333333333, "suppliers": -0.6666666666666666, "operatingPayments": -0.13333333333333333, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.16161616161616163, "roe": 0.22766078542970936, "roa": 0.15955325089748704, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 95.46666666666661, "leverage": 178.9999999999999, "workingCapital": 4.533333333333387, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 4.000000000000054, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 0.6666666666666666, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-05": { "revenue": 2.3333333333333335, "growth": 75.00000000000003, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 5.466666666666721, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 5.466666666666721, "assets": 335.46666666666664, "equity": 235.46666666666704, "shareCapital": 0, "retainedEarnings": 234.5333333333337, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 335.46666666666704, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.3971631205673753, "roa": 0.27860696517412936, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 94.53333333333327, "leverage": 101.28571428571422, "workingCapital": 5.466666666666721, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 4.533333333333387, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-12": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 6.4000000000000545, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 6.4000000000000545, "assets": 336.4, "equity": 236.40000000000038, "shareCapital": 0, "retainedEarnings": 235.46666666666704, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 336.4000000000004, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.39559197513421807, "roa": 0.2778329033538401, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 93.59999999999995, "leverage": 100.28571428571423, "workingCapital": 6.4000000000000545, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 5.466666666666721, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-19": { "revenue": 2.3333333333333335, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1666666666666667, "grossProfit": 1.1666666666666667, "otherOperatingIncome": 0, "sgaExpense": -0.23333333333333336, "ebitda": 0.9333333333333333, "ebit": 0.9333333333333333, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.9333333333333333, "tax": 0, "netIncome": 0.9333333333333333, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.9333333333333333, "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": 0.9333333333333333, "cash": 7.333333333333388, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 7.333333333333388, "assets": 337.3333333333333, "equity": 237.3333333333337, "shareCapital": 0, "retainedEarnings": 236.40000000000038, "currentYearNetIncome": 0.9333333333333333, "dividends": 0, "liabilitiesEquity": 337.3333333333337, "fcf": 0.9333333333333333, "totalCapex": 0, "collections": 2.3333333333333335, "suppliers": -1.1666666666666667, "operatingPayments": -0.23333333333333336, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2828282828282829, "roe": 0.39403321137067204, "roa": 0.2770631308133782, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 92.66666666666661, "leverage": 99.28571428571423, "workingCapital": 7.333333333333388, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 6.4000000000000545, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1666666666666667, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-26": { "revenue": 1.666666666666666, "growth": -28.571428571428605, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.833333333333333, "grossProfit": 0.833333333333333, "otherOperatingIncome": 0, "sgaExpense": -0.1666666666666666, "ebitda": 0.6666666666666664, "ebit": 0.6666666666666664, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.6666666666666664, "tax": 0, "netIncome": 0.6666666666666664, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.6666666666666664, "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": 0.6666666666666664, "cash": 8.000000000000055, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8.000000000000055, "assets": 338, "equity": 238.00000000000037, "shareCapital": 0, "retainedEarnings": 237.3333333333337, "currentYearNetIncome": 0.6666666666666664, "dividends": 0, "liabilitiesEquity": 338.00000000000034, "fcf": 0.6666666666666664, "totalCapex": 0, "collections": 1.666666666666666, "suppliers": -0.833333333333333, "operatingPayments": -0.1666666666666666, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.202020202020202, "roe": 0.2805049088359041, "roa": 0.19743336623889432, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 91.99999999999994, "leverage": 137.99999999999997, "workingCapital": 8.000000000000055, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 7.333333333333388, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.833333333333333, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-01": { "revenue": 0.6451612903225806, "growth": -61.29032258064515, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.3225806451612903, "grossProfit": 0.3225806451612903, "otherOperatingIncome": 0, "sgaExpense": -0.06451612903225806, "ebitda": 0.25806451612903225, "ebit": 0.25806451612903225, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.25806451612903225, "tax": 0, "netIncome": 0.25806451612903225, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.25806451612903225, "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": 0.25806451612903225, "cash": 8.258064516129087, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 8.258064516129087, "assets": 338.258064516129, "equity": 238.2580645161294, "shareCapital": 0, "retainedEarnings": 238.00000000000037, "currentYearNetIncome": 0.25806451612903225, "dividends": 0, "liabilitiesEquity": 338.25806451612937, "fcf": 0.25806451612903225, "totalCapex": 0, "collections": 0.6451612903225806, "suppliers": -0.3225806451612903, "operatingPayments": -0.06451612903225806, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.07820136852394918, "roe": 0.10837171498238943, "roa": 0.0763213127265789, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 91.74193548387092, "leverage": 355.49999999999983, "workingCapital": 8.258064516129087, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 8.000000000000055, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.3225806451612903, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-03": { "revenue": 2.2580645161290325, "growth": 250.00000000000006, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 9.161290322580701, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 9.161290322580701, "assets": 339.16129032258067, "equity": 239.161290322581, "shareCapital": 0, "retainedEarnings": 238.2580645161294, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 339.161290322581, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3783783783783778, "roa": 0.26666666666666666, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 90.8387096774193, "leverage": 100.5714285714285, "workingCapital": 9.161290322580701, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 8.258064516129087, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-10": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 10.064516129032313, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10.064516129032313, "assets": 340.06451612903226, "equity": 240.06451612903263, "shareCapital": 0, "retainedEarnings": 239.161290322581, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 340.06451612903265, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3769520732364023, "roa": 0.2659574468085107, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 89.93548387096769, "leverage": 99.5714285714285, "workingCapital": 10.064516129032313, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 9.161290322580701, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-17": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 10.967741935483925, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 10.967741935483925, "assets": 340.96774193548384, "equity": 240.96774193548424, "shareCapital": 0, "retainedEarnings": 240.06451612903263, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 340.96774193548424, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.3755364806866947, "roa": 0.26525198938992045, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 89.03225806451607, "leverage": 98.5714285714285, "workingCapital": 10.967741935483925, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 10.064516129032313, "balanceCheck": -3.979039320256561e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-24": { "revenue": 2.2580645161290325, "growth": 0, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -1.1290322580645162, "grossProfit": 1.1290322580645162, "otherOperatingIncome": 0, "sgaExpense": -0.22580645161290325, "ebitda": 0.903225806451613, "ebit": 0.903225806451613, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.903225806451613, "tax": 0, "netIncome": 0.903225806451613, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.903225806451613, "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": 0.903225806451613, "cash": 11.870967741935537, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 11.870967741935537, "assets": 341.8709677419355, "equity": 241.87096774193586, "shareCapital": 0, "retainedEarnings": 240.96774193548424, "currentYearNetIncome": 0.903225806451613, "dividends": 0, "liabilitiesEquity": 341.87096774193583, "fcf": 0.903225806451613, "totalCapex": 0, "collections": 2.2580645161290325, "suppliers": -1.1290322580645162, "operatingPayments": -0.22580645161290325, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.2737047898338222, "roe": 0.37413148049171513, "roa": 0.26455026455026465, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 88.12903225806446, "leverage": 97.5714285714285, "workingCapital": 11.870967741935537, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 10.967741935483925, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 1.1290322580645162, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-31": { "revenue": 0.32258064516129004, "growth": -85.71428571428574, "grossMargin": 50, "sga": 10, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 100, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": -0.16129032258064502, "grossProfit": 0.16129032258064502, "otherOperatingIncome": 0, "sgaExpense": -0.032258064516129004, "ebitda": 0.12903225806451601, "ebit": 0.12903225806451601, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0.12903225806451601, "tax": 0, "netIncome": 0.12903225806451601, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0.12903225806451601, "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": 0.12903225806451601, "cash": 12.000000000000053, "ppe": 329.99999999999994, "otherNCA": 0, "otherNCL": 0, "currentAssets": 12.000000000000053, "assets": 342, "equity": 242.00000000000037, "shareCapital": 0, "retainedEarnings": 241.87096774193586, "currentYearNetIncome": 0.12903225806451601, "dividends": 0, "liabilitiesEquity": 342.00000000000034, "fcf": 0.12903225806451601, "totalCapex": 0, "collections": 0.32258064516129004, "suppliers": -0.16129032258064502, "operatingPayments": -0.032258064516129004, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": 0.03910068426197456, "roe": 0.053333333333333205, "roa": 0.03773584905660374, "ebitMargin": 40, "ebitdaMargin": 40, "fcfMargin": 40, "netDebt": 87.99999999999994, "leverage": 682.0000000000001, "workingCapital": 12.000000000000053, "nwc": 0, "ccc": 0, "currentRatio": null, "quickRatio": null, "beginningCash": 11.870967741935537, "balanceCheck": -3.410605131648481e-13, "investedCapital": 329.99999999999994, "purchases": 0.16129032258064502, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }