{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-maturity-original", "name": "Example Company", "createdAt": "2026-01-01T00:00:00.000Z", "modifiedAt": "2026-01-01T00:00:00.000Z" }, "view": { "mode": "advanced", "scale": 1000 }, "workspace": { "scenarioVersion": 2, "core": { "schemaVersion": 1, "modelType": "advanced", "revision": 0, "id": "company-1", "currency": "EUR", "calendar": { "calculation": "annual", "startYear": 2027, "actualYears": 0, "fiscalYearEnd": { "month": 12, "day": 31 } }, "policies": { "basis": "legacy-v1" }, "scope": { "version": 1, "rootEntityId": "entity-1" }, "instruments": {}, "legacy": { "name": "Synthetic NEXT Example", "currency": "EUR", "units": 1000, "allowZero": true, "otherCARate": 0, "otherCLRate": 0, "calendar": { "startYear": 2027, "actualYears": 0 }, "opening": { "cash": 100000, "debt": 450000, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": -350000 }, "years": [ { "revenue": 0, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 0, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0 }, { "revenue": 0, "growth": 0, "grossMargin": 100, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0 } ] }, "objects": [], "authority": {}, "nextId": 1, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": true, "credit.refinancing": true } }, "financing": { "version": 1, "minimumCash": 0, "automatic": false, "autoRepay": false, "facilities": { "facility-1": { "id": "facility-1", "name": "Synthetic Original Term Loans", "type": "term", "commitment": 450000, "start": null, "maturity": null, "priority": 1, "status": "committed", "comment": "", "loans": { "loan-1": { "id": "loan-1", "name": "Synthetic Loan 1", "opening": 100000, "rate": 0, "amortization": 0, "maturity": "2027-06-30", "comment": "", "events": {} }, "loan-2": { "id": "loan-2", "name": "Synthetic Loan 2", "opening": 200000, "rate": 0, "amortization": 0, "maturity": "2027-12-31", "comment": "", "events": {} }, "loan-3": { "id": "loan-3", "name": "Synthetic Loan 3", "opening": 150000, "rate": 0, "amortization": 0, "maturity": "2028-12-31", "comment": "", "events": {} } } } } }, "refinancing": { "version": 1, "cases": {} } }, "active": "base", "nextObject": 1, "nextScenario": 1, "nextOverride": 1, "whatIf": { "nextId": 1, "transactions": [] }, "scenarios": [ { "id": "base", "name": "Base", "overrides": [] } ] }, "snapshot": { "version": 4, "calculationVersion": 4, "modelSchemaVersion": 1, "generatedAt": "2026-01-01T00:00:00.000Z", "scenarios": [ { "id": "base", "name": "Base", "currency": "EUR", "moneyScale": 1, "periods": [ { "id": "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": 100000, "debt": 450000, "revolver": 0, "revenue": 0, "ar": 0, "inventory": 0, "otherCA": 0, "ppe": 0, "otherNCA": 0, "ap": 0, "otherCL": 0, "otherNCL": 0, "equity": -350000 }, "breakdown": {}, "statements": { "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -300000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -300000, "cashChange": -300000, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -150000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -150000, "cashChange": -150000, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "statementUnits": { "revenue": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "growth": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "grossMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "sga": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "da": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "capex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dso": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dio": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "dpo": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "debt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "taxRate": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "payout": { "unit": "percent", "kind": "rate", "sign": "signed", "aggregation": "weighted" }, "cogs": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "grossProfit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "sgaExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebitda": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ebit": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "interestIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "impairment": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "otherOperatingExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "manualOtherNonCashExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "ebt": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "tax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "netIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "ar": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "grossAR": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "impairmentAllowance": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "inventory": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ap": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nonCashProvision": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "changeAR": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeInventory": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeAP": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "changeOtherWC": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "daAddback": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingNonCash": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingReclassification": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfo": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "capexOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "disposalProceeds": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherOperatingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "otherFinancingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cfi": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "debtRepaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "revolver": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fundingChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividendsOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" }, "cff": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashChange": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ppe": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCA": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "otherNCL": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentAssets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "assets": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "equity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "shareCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "retainedEarnings": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "currentYearNetIncome": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "dividends": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "liabilitiesEquity": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "fcf": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "totalCapex": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "collections": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "suppliers": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "operatingPayments": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPaid": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashTax": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "taxPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "interestExpense": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "cashInterest": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "interestPayable": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "roic": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roe": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "roa": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "ebitdaMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "fcfMargin": { "unit": "percent", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "netDebt": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "leverage": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "workingCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "nwc": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "ccc": { "unit": "days", "kind": "ratio", "sign": "signed", "aggregation": "recompute" }, "currentRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "quickRatio": { "unit": "multiple", "kind": "multiple", "sign": "signed", "aggregation": "recompute" }, "beginningCash": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "first" }, "balanceCheck": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "investedCapital": { "unit": "currency", "scale": 1, "kind": "stock", "sign": "signed", "aggregation": "last" }, "purchases": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "equityIssued": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "buybacksOut": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "expense-negative", "aggregation": "sum" } }, "objects": [], "adjusted": { "basis": "adjusted", "groups": [], "statements": { "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -300000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -300000, "cashChange": -300000, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -150000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -150000, "cashChange": -150000, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } } }, "analysis": { "outputs": { "valuation.lbo.irr": { "value": null, "unit": "percent", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.moic": { "value": null, "unit": "multiple", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.sponsor": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.proceeds": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.entryEV": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] }, "valuation.lbo.exitEV": { "value": null, "unit": "currency", "dependencies": [ "lbo.assumptions", "model.periods", "adjustments.groups" ] } }, "operators": {}, "summary": null }, "tools": { "version": 1, "active": { "model.annual": true, "model.quarterly": false, "model.monthly": false, "model.weekly": false, "value.dcf": false, "value.comps": false, "value.precedents": false, "value.summary": false, "deals.lbo": false, "credit.financing": true, "credit.refinancing": true } }, "resolution": { "version": 1, "branches": {} }, "finePeriods": [ { "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": "2027-06-30", "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": "2027-06-28E", "annualId": "2027-01-01", "quarterId": "2027-Q2", "monthId": "2027-06", "weekId": "2027-W26" }, { "id": "2027-06-30", "start": "2027-06-30", "end": "2027-07-01", "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": "2027-06-30E", "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": "2027-12-31", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 4, "durationDays": 4, "yearFraction": 0.010958904109589041, "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": "2027-12-31", "start": "2027-12-31", "end": "2028-01-01", "kind": "forecast", "frequency": "stub", "year": 2027, "months": null, "days": 1, "durationDays": 1, "yearFraction": 0.0027397260273972603, "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": "2027-12-31E", "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": "2028-12-31", "kind": "forecast", "frequency": "stub", "year": 2028, "months": null, "days": 6, "durationDays": 6, "yearFraction": 0.01639344262295082, "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": "2028-12-31", "start": "2028-12-31", "end": "2029-01-01", "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": "2028-12-31E", "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": { "2027-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-01-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-02-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-03-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-04-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-05-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 450000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 100000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 100000, "assets": 100000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 100000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 100000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-06-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -100000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -100000, "cashChange": -100000, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": 0, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-07-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-08-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-09-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-10-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-11-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": 0, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": 0, "assets": 0, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": 0, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": 0, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2027-12-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -200000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -200000, "cashChange": -200000, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-01-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-02-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-03-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-04-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-05-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-06-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-07-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-08-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-09-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-10-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-11-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 150000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -200000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -200000, "assets": -200000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -200000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -200000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2028-12-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": -150000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -150000, "cashChange": -150000, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -200000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-01-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-02-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-03-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-04-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-07": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-14": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-21": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-05-28": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-04": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-11": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-18": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-06-25": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-02": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-09": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-16": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-23": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-07-30": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-06": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-13": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-20": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-08-27": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-09-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-08": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-15": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-22": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-10-29": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-05": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-12": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-19": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-11-26": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-03": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-10": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-17": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-24": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 }, "2029-12-31": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 0, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": 0, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": 0, "tax": 0, "netIncome": 0, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": 0, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": 0, "cash": -350000, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -350000, "assets": -350000, "equity": -350000, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -350000, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 350000, "leverage": null, "workingCapital": -350000, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -350000, "balanceCheck": 0, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }