{ "fileType": "BalanceCheat.Model", "formatVersion": 4, "modelSchemaVersion": 1, "calculationVersion": 4, "metadata": { "id": "synthetic-next-maturity-replacement", "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": { "synthetic-replacement": { "id": "synthetic-replacement", "name": "Synthetic Staggered Maturity", "sourceFacilityId": "facility-1", "sourceLoanId": "loan-2", "date": "2027-12-31", "active": true, "amount": 200000, "cashPaydown": 0, "equity": 0, "fees": 2000, "comment": "", "replacement": { "mode": "new", "facilityId": null, "name": "Replacement Synthetic Loan 2", "type": "term", "commitment": 200000, "rate": 5, "maturity": "2029-12-31", "amortization": 0 } } } } }, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.397260273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -2027.3972602739725, "tax": 0, "netIncome": -2027.3972602739725, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 2000, "operatingNonCash": 0, "nonOperatingReclassification": 2000, "cfo": -27.397260273972506, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": -2000, "cfi": 0, "debtIssued": 200000, "debtRepaid": -300000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -102000, "cashChange": -102027.39726027397, "cash": -2027.3972602739725, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2027.3972602739725, "assets": -2027.3972602739725, "equity": -352027.397260274, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": -2027.3972602739725, "dividends": 0, "liabilitiesEquity": -2027.3972602739814, "fcf": -27.397260273972506, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.397260273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.397260273972602, "cashInterest": 27.397260273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352027.397260274, "leverage": null, "workingCapital": -2027.3972602739725, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 8.86757334228605e-12, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0, "nonOperating": -2000, "nonOperatingInvestingCF": 0 }, "2028-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -9999.999999999996, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -9999.999999999996, "tax": 0, "netIncome": -9999.999999999996, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -9999.999999999996, "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": -160000, "cash": -162027.39726027395, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162027.39726027395, "assets": -162027.39726027395, "equity": -362027.39726027346, "shareCapital": 0, "retainedEarnings": -352027.39726027346, "currentYearNetIncome": -9999.999999999996, "dividends": 0, "liabilitiesEquity": -162027.39726027346, "fcf": -9999.999999999996, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -9999.999999999996, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 9999.999999999996, "cashInterest": 9999.999999999996, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362027.3972602739, "leverage": null, "workingCapital": -162027.39726027395, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2027.3972602739725, "balanceCheck": -4.94765117764473e-10, "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": -9972.60273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -9972.60273972602, "tax": 0, "netIncome": -9972.60273972602, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -9972.60273972602, "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": -209972.60273972602, "cash": -372000.00000000006, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -372000.00000000006, "assets": -372000.00000000006, "equity": -371999.99999999965, "shareCapital": 0, "retainedEarnings": -362027.39726027363, "currentYearNetIncome": -9972.60273972602, "dividends": 0, "liabilitiesEquity": -371999.99999999965, "fcf": -9972.60273972602, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -9972.60273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 9972.60273972602, "cashInterest": 9972.60273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 372000.00000000006, "leverage": null, "workingCapital": -372000.00000000006, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162027.39726027395, "balanceCheck": -4.0745362639427185e-10, "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" }, "nonOperating": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "aggregation": "sum" }, "nonOperatingInvestingCF": { "unit": "currency", "scale": 1, "kind": "flow", "sign": "signed", "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.397260273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -2027.3972602739725, "tax": 0, "netIncome": -2027.3972602739725, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 2000, "operatingNonCash": 0, "nonOperatingReclassification": 2000, "cfo": -27.397260273972506, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": -2000, "cfi": 0, "debtIssued": 200000, "debtRepaid": -300000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -102000, "cashChange": -102027.39726027397, "cash": -2027.3972602739725, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2027.3972602739725, "assets": -2027.3972602739725, "equity": -352027.397260274, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": -2027.3972602739725, "dividends": 0, "liabilitiesEquity": -2027.3972602739814, "fcf": -27.397260273972506, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.397260273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.397260273972602, "cashInterest": 27.397260273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352027.397260274, "leverage": null, "workingCapital": -2027.3972602739725, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 100000, "balanceCheck": 8.86757334228605e-12, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0, "nonOperating": -2000, "nonOperatingInvestingCF": 0 }, "2028-01-01": { "revenue": 0, "growth": null, "grossMargin": null, "sga": 0, "da": 0, "capex": 0, "dso": 0, "dio": 0, "dpo": 0, "debt": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -9999.999999999996, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -9999.999999999996, "tax": 0, "netIncome": -9999.999999999996, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -9999.999999999996, "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": -160000, "cash": -162027.39726027395, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162027.39726027395, "assets": -162027.39726027395, "equity": -362027.39726027346, "shareCapital": 0, "retainedEarnings": -352027.39726027346, "currentYearNetIncome": -9999.999999999996, "dividends": 0, "liabilitiesEquity": -162027.39726027346, "fcf": -9999.999999999996, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -9999.999999999996, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 9999.999999999996, "cashInterest": 9999.999999999996, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362027.3972602739, "leverage": null, "workingCapital": -162027.39726027395, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2027.3972602739725, "balanceCheck": -4.94765117764473e-10, "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": -9972.60273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -9972.60273972602, "tax": 0, "netIncome": -9972.60273972602, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -9972.60273972602, "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": -209972.60273972602, "cash": -372000.00000000006, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -372000.00000000006, "assets": -372000.00000000006, "equity": -371999.99999999965, "shareCapital": 0, "retainedEarnings": -362027.39726027363, "currentYearNetIncome": -9972.60273972602, "dividends": 0, "liabilitiesEquity": -371999.99999999965, "fcf": -9972.60273972602, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -9972.60273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 9972.60273972602, "cashInterest": 9972.60273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 372000.00000000006, "leverage": null, "workingCapital": -372000.00000000006, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162027.39726027395, "balanceCheck": -4.0745362639427185e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.397260273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -2027.3972602739725, "tax": 0, "netIncome": -2027.3972602739725, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 2000, "operatingNonCash": 0, "nonOperatingReclassification": 2000, "cfo": -27.397260273972506, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": -2000, "cfi": 0, "debtIssued": 200000, "debtRepaid": -200000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -2000, "cashChange": -2027.3972602739725, "cash": -2027.3972602739725, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2027.3972602739725, "assets": -2027.3972602739725, "equity": -352027.397260274, "shareCapital": 0, "retainedEarnings": -350000, "currentYearNetIncome": -2027.3972602739725, "dividends": 0, "liabilitiesEquity": -2027.3972602739814, "fcf": -27.397260273972506, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.397260273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.397260273972602, "cashInterest": 27.397260273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352027.397260274, "leverage": null, "workingCapital": -2027.3972602739725, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": 0, "balanceCheck": 8.86757334228605e-12, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0, "nonOperating": -2000, "nonOperatingInvestingCF": 0 }, "2028-01-01": { "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": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.6448087431694, "tax": 0, "netIncome": -54.6448087431694, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.6448087431694, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.6448087431694, "cash": -2082.042069017142, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2082.042069017142, "assets": -2082.042069017142, "equity": -352082.04206901713, "shareCapital": 0, "retainedEarnings": -352027.397260274, "currentYearNetIncome": -54.6448087431694, "dividends": 0, "liabilitiesEquity": -2082.0420690171304, "fcf": -54.6448087431694, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352082.04206901713, "leverage": null, "workingCapital": -2082.042069017142, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2027.3972602739725, "balanceCheck": -1.1368683772161603e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -2273.298899618235, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2273.298899618235, "assets": -2273.298899618235, "equity": -352273.2988996182, "shareCapital": 0, "retainedEarnings": -352082.04206901713, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -2273.2988996182103, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352273.2988996182, "leverage": null, "workingCapital": -2273.298899618235, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2082.042069017142, "balanceCheck": -2.4556356947869062e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -2464.555730219328, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2464.555730219328, "assets": -2464.555730219328, "equity": -352464.5557302193, "shareCapital": 0, "retainedEarnings": -352273.2988996182, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -2464.55573021929, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352464.55573021935, "leverage": null, "workingCapital": -2464.555730219328, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2273.298899618235, "balanceCheck": -3.774403012357652e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -2655.812560820421, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2655.812560820421, "assets": -2655.812560820421, "equity": -352655.81256082037, "shareCapital": 0, "retainedEarnings": -352464.5557302193, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -2655.81256082037, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352655.8125608204, "leverage": null, "workingCapital": -2655.812560820421, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2464.555730219328, "balanceCheck": -5.093170329928398e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -2847.069391421514, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2847.069391421514, "assets": -2847.069391421514, "equity": -352847.06939142145, "shareCapital": 0, "retainedEarnings": -352655.81256082037, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -2847.06939142145, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352847.0693914215, "leverage": null, "workingCapital": -2847.069391421514, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2655.812560820421, "balanceCheck": -6.411937647499144e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.3224043715847, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.3224043715847, "tax": 0, "netIncome": -27.3224043715847, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.3224043715847, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -27.3224043715847, "cash": -2874.3917957930985, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -2874.3917957930985, "assets": -2874.3917957930985, "equity": -352874.391795793, "shareCapital": 0, "retainedEarnings": -352847.06939142145, "currentYearNetIncome": -27.3224043715847, "dividends": 0, "liabilitiesEquity": -2874.3917957930244, "fcf": -27.3224043715847, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.3224043715847, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.3224043715847, "cashInterest": 27.3224043715847, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 352874.3917957931, "leverage": null, "workingCapital": -2874.3917957930985, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2847.069391421514, "balanceCheck": -7.412381819449365e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -163.9344262295082, "tax": 0, "netIncome": -163.9344262295082, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -163.9344262295082, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -163.9344262295082, "cash": -3038.3262220226065, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3038.3262220226065, "assets": -3038.3262220226065, "equity": -353038.32622202253, "shareCapital": 0, "retainedEarnings": -352874.391795793, "currentYearNetIncome": -163.9344262295082, "dividends": 0, "liabilitiesEquity": -3038.3262220225297, "fcf": -163.9344262295082, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353038.3262220226, "leverage": null, "workingCapital": -3038.3262220226065, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -2874.3917957930985, "balanceCheck": -7.685230229981244e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -3229.5830526236996, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3229.5830526236996, "assets": -3229.5830526236996, "equity": -353229.5830526236, "shareCapital": 0, "retainedEarnings": -353038.32622202253, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -3229.5830526236095, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353229.5830526237, "leverage": null, "workingCapital": -3229.5830526236996, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3038.3262220226065, "balanceCheck": -9.00399754755199e-11, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -3420.8398832247926, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3420.8398832247926, "assets": -3420.8398832247926, "equity": -353420.8398832247, "shareCapital": 0, "retainedEarnings": -353229.5830526236, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -3420.8398832246894, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353420.8398832248, "leverage": null, "workingCapital": -3420.8398832247926, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3229.5830526236996, "balanceCheck": -1.0322764865122736e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -3612.0967138258857, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3612.0967138258857, "assets": -3612.0967138258857, "equity": -353612.09671382577, "shareCapital": 0, "retainedEarnings": -353420.8398832247, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -3612.0967138257693, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353612.0967138259, "leverage": null, "workingCapital": -3612.0967138258857, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3420.8398832247926, "balanceCheck": -1.1641532182693481e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.6448087431694, "tax": 0, "netIncome": -54.6448087431694, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.6448087431694, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.6448087431694, "cash": -3666.741522569055, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3666.741522569055, "assets": -3666.741522569055, "equity": -353666.7415225689, "shareCapital": 0, "retainedEarnings": -353612.09671382577, "currentYearNetIncome": -54.6448087431694, "dividends": 0, "liabilitiesEquity": -3666.7415225689183, "fcf": -54.6448087431694, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353666.74152256903, "leverage": null, "workingCapital": -3666.741522569055, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3612.0967138258857, "balanceCheck": -1.368789526168257e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.61202185792348, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.61202185792348, "tax": 0, "netIncome": -136.61202185792348, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.61202185792348, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.61202185792348, "cash": -3803.3535444269787, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3803.3535444269787, "assets": -3803.3535444269787, "equity": -353803.35354442685, "shareCapital": 0, "retainedEarnings": -353666.7415225689, "currentYearNetIncome": -136.61202185792348, "dividends": 0, "liabilitiesEquity": -3803.353544426849, "fcf": -136.61202185792348, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.61202185792348, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.61202185792348, "cashInterest": 136.61202185792348, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353803.35354442697, "leverage": null, "workingCapital": -3803.3535444269787, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3666.741522569055, "balanceCheck": -1.2960299500264227e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -3994.6103750280718, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -3994.6103750280718, "assets": -3994.6103750280718, "equity": -353994.6103750279, "shareCapital": 0, "retainedEarnings": -353803.35354442685, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -3994.610375027929, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 353994.61037502805, "leverage": null, "workingCapital": -3994.6103750280718, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3803.3535444269787, "balanceCheck": -1.4279066817834973e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -4185.867205629164, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4185.867205629164, "assets": -4185.867205629164, "equity": -354185.867205629, "shareCapital": 0, "retainedEarnings": -353994.6103750279, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -4185.867205629009, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 354185.8672056292, "leverage": null, "workingCapital": -4185.867205629164, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -3994.6103750280718, "balanceCheck": -1.5552359400317073e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -4377.124036230257, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4377.124036230257, "assets": -4377.124036230257, "equity": -354377.1240362301, "shareCapital": 0, "retainedEarnings": -354185.867205629, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -4377.124036230089, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 354377.12403623026, "leverage": null, "workingCapital": -4377.124036230257, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4185.867205629164, "balanceCheck": -1.6825651982799172e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.61202185792348, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.61202185792348, "tax": 0, "netIncome": -136.61202185792348, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.61202185792348, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.61202185792348, "cash": -4513.7360580881805, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4513.7360580881805, "assets": -4513.7360580881805, "equity": -354513.736058088, "shareCapital": 0, "retainedEarnings": -354377.1240362301, "currentYearNetIncome": -136.61202185792348, "dividends": 0, "liabilitiesEquity": -4513.7360580880195, "fcf": -136.61202185792348, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.61202185792348, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.61202185792348, "cashInterest": 136.61202185792348, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 354513.7360580882, "leverage": null, "workingCapital": -4513.7360580881805, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4377.124036230257, "balanceCheck": -1.609805622138083e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.6448087431694, "tax": 0, "netIncome": -54.6448087431694, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.6448087431694, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.6448087431694, "cash": -4568.3808668313495, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4568.3808668313495, "assets": -4568.3808668313495, "equity": -354568.38086683117, "shareCapital": 0, "retainedEarnings": -354513.736058088, "currentYearNetIncome": -54.6448087431694, "dividends": 0, "liabilitiesEquity": -4568.3808668311685, "fcf": -54.6448087431694, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 354568.38086683134, "leverage": null, "workingCapital": -4568.3808668313495, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4513.7360580881805, "balanceCheck": -1.8098944565281272e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -4759.637697432442, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4759.637697432442, "assets": -4759.637697432442, "equity": -354759.63769743225, "shareCapital": 0, "retainedEarnings": -354568.38086683117, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -4759.637697432248, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 354759.6376974324, "leverage": null, "workingCapital": -4759.637697432442, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4568.3808668313495, "balanceCheck": -1.9372237147763371e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -4950.894528033535, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -4950.894528033535, "assets": -4950.894528033535, "equity": -354950.8945280333, "shareCapital": 0, "retainedEarnings": -354759.63769743225, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -4950.894528033328, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 354950.89452803356, "leverage": null, "workingCapital": -4950.894528033535, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4759.637697432442, "balanceCheck": -2.064552973024547e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -5142.151358634627, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5142.151358634627, "assets": -5142.151358634627, "equity": -355142.1513586344, "shareCapital": 0, "retainedEarnings": -354950.8945280333, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -5142.151358634408, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 355142.15135863464, "leverage": null, "workingCapital": -5142.151358634627, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -4950.894528033535, "balanceCheck": -2.191882231272757e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -5333.40818923572, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5333.40818923572, "assets": -5333.40818923572, "equity": -355333.4081892355, "shareCapital": 0, "retainedEarnings": -355142.1513586344, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -5333.408189235488, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 355333.4081892357, "leverage": null, "workingCapital": -5333.40818923572, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5142.151358634627, "balanceCheck": -2.319211489520967e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -5524.6650198368125, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5524.6650198368125, "assets": -5524.6650198368125, "equity": -355524.66501983657, "shareCapital": 0, "retainedEarnings": -355333.4081892355, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -5524.665019836568, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 355524.6650198368, "leverage": null, "workingCapital": -5524.6650198368125, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5333.40818923572, "balanceCheck": -2.446540747769177e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -5715.921850437905, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5715.921850437905, "assets": -5715.921850437905, "equity": -355715.92185043765, "shareCapital": 0, "retainedEarnings": -355524.66501983657, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -5715.921850437648, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 355715.9218504379, "leverage": null, "workingCapital": -5715.921850437905, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5524.6650198368125, "balanceCheck": -2.573870006017387e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -5907.178681038998, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -5907.178681038998, "assets": -5907.178681038998, "equity": -355907.1786810387, "shareCapital": 0, "retainedEarnings": -355715.92185043765, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -5907.1786810387275, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 355907.178681039, "leverage": null, "workingCapital": -5907.178681038998, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5715.921850437905, "balanceCheck": -2.701199264265597e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -6098.43551164009, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6098.43551164009, "assets": -6098.43551164009, "equity": -356098.4355116398, "shareCapital": 0, "retainedEarnings": -355907.1786810387, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -6098.435511639807, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 356098.4355116401, "leverage": null, "workingCapital": -6098.43551164009, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -5907.178681038998, "balanceCheck": -2.828528522513807e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -81.9672131147541, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -81.9672131147541, "tax": 0, "netIncome": -81.9672131147541, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -81.9672131147541, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -81.9672131147541, "cash": -6180.402724754845, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6180.402724754845, "assets": -6180.402724754845, "equity": -356180.4027247546, "shareCapital": 0, "retainedEarnings": -356098.4355116398, "currentYearNetIncome": -81.9672131147541, "dividends": 0, "liabilitiesEquity": -6180.402724754589, "fcf": -81.9672131147541, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -81.9672131147541, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 81.9672131147541, "cashInterest": 81.9672131147541, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 356180.4027247548, "leverage": null, "workingCapital": -6180.402724754845, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6098.43551164009, "balanceCheck": -2.5556801119819283e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.2896174863388, "tax": 0, "netIncome": -109.2896174863388, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.2896174863388, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.2896174863388, "cash": -6289.692342241184, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6289.692342241184, "assets": -6289.692342241184, "equity": -356289.69234224095, "shareCapital": 0, "retainedEarnings": -356180.4027247546, "currentYearNetIncome": -109.2896174863388, "dividends": 0, "liabilitiesEquity": -6289.692342240945, "fcf": -109.2896174863388, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 356289.6923422412, "leverage": null, "workingCapital": -6289.692342241184, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6180.402724754845, "balanceCheck": -2.382876118645072e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -6480.949172842276, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6480.949172842276, "assets": -6480.949172842276, "equity": -356480.949172842, "shareCapital": 0, "retainedEarnings": -356289.69234224095, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -6480.949172842025, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 356480.94917284226, "leverage": null, "workingCapital": -6480.949172842276, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6289.692342241184, "balanceCheck": -2.510205376893282e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -6672.206003443369, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6672.206003443369, "assets": -6672.206003443369, "equity": -356672.2060034431, "shareCapital": 0, "retainedEarnings": -356480.949172842, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -6672.206003443105, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 356672.2060034434, "leverage": null, "workingCapital": -6672.206003443369, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6480.949172842276, "balanceCheck": -2.637534635141492e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -6863.4628340444615, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -6863.4628340444615, "assets": -6863.4628340444615, "equity": -356863.4628340442, "shareCapital": 0, "retainedEarnings": -356672.2060034431, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -6863.462834044185, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 356863.4628340445, "leverage": null, "workingCapital": -6863.4628340444615, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6672.206003443369, "balanceCheck": -2.764863893389702e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.61202185792348, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.61202185792348, "tax": 0, "netIncome": -136.61202185792348, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.61202185792348, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.61202185792348, "cash": -7000.074855902385, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7000.074855902385, "assets": -7000.074855902385, "equity": -357000.0748559021, "shareCapital": 0, "retainedEarnings": -356863.4628340442, "currentYearNetIncome": -136.61202185792348, "dividends": 0, "liabilitiesEquity": -7000.074855902116, "fcf": -136.61202185792348, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.61202185792348, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.61202185792348, "cashInterest": 136.61202185792348, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357000.0748559024, "leverage": null, "workingCapital": -7000.074855902385, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -6863.4628340444615, "balanceCheck": -2.6921043172478676e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.6448087431694, "tax": 0, "netIncome": -54.6448087431694, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.6448087431694, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.6448087431694, "cash": -7054.719664645554, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7054.719664645554, "assets": -7054.719664645554, "equity": -357054.71966464526, "shareCapital": 0, "retainedEarnings": -357000.0748559021, "currentYearNetIncome": -54.6448087431694, "dividends": 0, "liabilitiesEquity": -7054.719664645265, "fcf": -54.6448087431694, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357054.71966464556, "leverage": null, "workingCapital": -7054.719664645554, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7000.074855902385, "balanceCheck": -2.892193151637912e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -7245.976495246647, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7245.976495246647, "assets": -7245.976495246647, "equity": -357245.97649524634, "shareCapital": 0, "retainedEarnings": -357054.71966464526, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -7245.976495246345, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357245.97649524664, "leverage": null, "workingCapital": -7245.976495246647, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7054.719664645554, "balanceCheck": -3.019522409886122e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -7437.233325847739, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7437.233325847739, "assets": -7437.233325847739, "equity": -357437.2333258474, "shareCapital": 0, "retainedEarnings": -357245.97649524634, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -7437.233325847425, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357437.2333258477, "leverage": null, "workingCapital": -7437.233325847739, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7245.976495246647, "balanceCheck": -3.1468516681343317e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -7628.490156448832, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7628.490156448832, "assets": -7628.490156448832, "equity": -357628.4901564485, "shareCapital": 0, "retainedEarnings": -357437.2333258474, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -7628.490156448504, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357628.49015644885, "leverage": null, "workingCapital": -7628.490156448832, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7437.233325847739, "balanceCheck": -3.2741809263825417e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -7819.746987049924, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7819.746987049924, "assets": -7819.746987049924, "equity": -357819.7469870496, "shareCapital": 0, "retainedEarnings": -357628.4901564485, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -7819.746987049584, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357819.74698704993, "leverage": null, "workingCapital": -7819.746987049924, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7628.490156448832, "balanceCheck": -3.4015101846307516e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.3224043715847, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.3224043715847, "tax": 0, "netIncome": -27.3224043715847, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.3224043715847, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -27.3224043715847, "cash": -7847.069391421509, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -7847.069391421509, "assets": -7847.069391421509, "equity": -357847.06939142116, "shareCapital": 0, "retainedEarnings": -357819.7469870496, "currentYearNetIncome": -27.3224043715847, "dividends": 0, "liabilitiesEquity": -7847.069391421159, "fcf": -27.3224043715847, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.3224043715847, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.3224043715847, "cashInterest": 27.3224043715847, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 357847.0693914215, "leverage": null, "workingCapital": -7847.069391421509, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7819.746987049924, "balanceCheck": -3.5015546018257737e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -163.9344262295082, "tax": 0, "netIncome": -163.9344262295082, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -163.9344262295082, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -163.9344262295082, "cash": -8011.003817651017, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8011.003817651017, "assets": -8011.003817651017, "equity": -358011.00381765066, "shareCapital": 0, "retainedEarnings": -357847.06939142116, "currentYearNetIncome": -163.9344262295082, "dividends": 0, "liabilitiesEquity": -8011.003817650664, "fcf": -163.9344262295082, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358011.003817651, "leverage": null, "workingCapital": -8011.003817651017, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -7847.069391421509, "balanceCheck": -3.5288394428789616e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -8202.26064825211, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8202.26064825211, "assets": -8202.26064825211, "equity": -358202.26064825174, "shareCapital": 0, "retainedEarnings": -358011.00381765066, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -8202.260648251744, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358202.2606482521, "leverage": null, "workingCapital": -8202.26064825211, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8011.003817651017, "balanceCheck": -3.6561687011271715e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -8393.517478853202, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8393.517478853202, "assets": -8393.517478853202, "equity": -358393.5174788528, "shareCapital": 0, "retainedEarnings": -358202.26064825174, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -8393.517478852824, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358393.51747885323, "leverage": null, "workingCapital": -8393.517478853202, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8202.26064825211, "balanceCheck": -3.7834979593753815e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -8584.774309454295, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8584.774309454295, "assets": -8584.774309454295, "equity": -358584.7743094539, "shareCapital": 0, "retainedEarnings": -358393.5174788528, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -8584.774309453904, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358584.7743094543, "leverage": null, "workingCapital": -8584.774309454295, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8393.517478853202, "balanceCheck": -3.9108272176235914e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.2896174863388, "tax": 0, "netIncome": -109.2896174863388, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.2896174863388, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.2896174863388, "cash": -8694.063926940633, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8694.063926940633, "assets": -8694.063926940633, "equity": -358694.06392694026, "shareCapital": 0, "retainedEarnings": -358584.7743094539, "currentYearNetIncome": -109.2896174863388, "dividends": 0, "liabilitiesEquity": -8694.06392694026, "fcf": -109.2896174863388, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358694.0639269406, "leverage": null, "workingCapital": -8694.063926940633, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8584.774309454295, "balanceCheck": -3.728928277269006e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -81.9672131147541, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -81.9672131147541, "tax": 0, "netIncome": -81.9672131147541, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -81.9672131147541, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -81.9672131147541, "cash": -8776.031140055387, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8776.031140055387, "assets": -8776.031140055387, "equity": -358776.03114005504, "shareCapital": 0, "retainedEarnings": -358694.06392694026, "currentYearNetIncome": -81.9672131147541, "dividends": 0, "liabilitiesEquity": -8776.031140055042, "fcf": -81.9672131147541, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -81.9672131147541, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 81.9672131147541, "cashInterest": 81.9672131147541, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358776.0311400554, "leverage": null, "workingCapital": -8776.031140055387, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8694.063926940633, "balanceCheck": -3.4560798667371273e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -8967.28797065648, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -8967.28797065648, "assets": -8967.28797065648, "equity": -358967.2879706561, "shareCapital": 0, "retainedEarnings": -358776.03114005504, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -8967.287970656122, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 358967.28797065647, "leverage": null, "workingCapital": -8967.28797065648, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8776.031140055387, "balanceCheck": -3.583409124985337e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -9158.544801257573, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9158.544801257573, "assets": -9158.544801257573, "equity": -359158.5448012572, "shareCapital": 0, "retainedEarnings": -358967.2879706561, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -9158.544801257201, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 359158.54480125755, "leverage": null, "workingCapital": -9158.544801257573, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -8967.28797065648, "balanceCheck": -3.710738383233547e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -9349.801631858665, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9349.801631858665, "assets": -9349.801631858665, "equity": -359349.8016318583, "shareCapital": 0, "retainedEarnings": -359158.5448012572, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -9349.801631858281, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 359349.8016318587, "leverage": null, "workingCapital": -9349.801631858665, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9158.544801257573, "balanceCheck": -3.838067641481757e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -163.9344262295082, "tax": 0, "netIncome": -163.9344262295082, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -163.9344262295082, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -163.9344262295082, "cash": -9513.736058088174, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9513.736058088174, "assets": -9513.736058088174, "equity": -359513.7360580878, "shareCapital": 0, "retainedEarnings": -359349.8016318583, "currentYearNetIncome": -163.9344262295082, "dividends": 0, "liabilitiesEquity": -9513.736058087787, "fcf": -163.9344262295082, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 359513.7360580882, "leverage": null, "workingCapital": -9513.736058088174, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9349.801631858665, "balanceCheck": -3.8744474295526743e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.3224043715847, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.3224043715847, "tax": 0, "netIncome": -27.3224043715847, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.3224043715847, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -27.3224043715847, "cash": -9541.05846245976, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9541.05846245976, "assets": -9541.05846245976, "equity": -359541.05846245936, "shareCapital": 0, "retainedEarnings": -359513.7360580878, "currentYearNetIncome": -27.3224043715847, "dividends": 0, "liabilitiesEquity": -9541.058462459361, "fcf": -27.3224043715847, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.3224043715847, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.3224043715847, "cashInterest": 27.3224043715847, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 359541.05846245977, "leverage": null, "workingCapital": -9541.05846245976, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9513.736058088174, "balanceCheck": -3.9835867937654257e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -9732.315293060852, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9732.315293060852, "assets": -9732.315293060852, "equity": -359732.31529306044, "shareCapital": 0, "retainedEarnings": -359541.05846245936, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -9732.315293060441, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 359732.31529306085, "leverage": null, "workingCapital": -9732.315293060852, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9541.05846245976, "balanceCheck": -4.1109160520136356e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -9923.572123661945, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -9923.572123661945, "assets": -9923.572123661945, "equity": -359923.5721236615, "shareCapital": 0, "retainedEarnings": -359732.31529306044, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -9923.57212366152, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 359923.5721236619, "leverage": null, "workingCapital": -9923.572123661945, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9732.315293060852, "balanceCheck": -4.2382453102618456e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -10114.828954263037, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10114.828954263037, "assets": -10114.828954263037, "equity": -360114.8289542626, "shareCapital": 0, "retainedEarnings": -359923.5721236615, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -10114.8289542626, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 360114.828954263, "leverage": null, "workingCapital": -10114.828954263037, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -9923.572123661945, "balanceCheck": -4.3655745685100555e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -10306.08578486413, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10306.08578486413, "assets": -10306.08578486413, "equity": -360306.0857848637, "shareCapital": 0, "retainedEarnings": -360114.8289542626, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -10306.08578486368, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 360306.08578486415, "leverage": null, "workingCapital": -10306.08578486413, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10114.828954263037, "balanceCheck": -4.4929038267582655e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.6448087431694, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.6448087431694, "tax": 0, "netIncome": -54.6448087431694, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.6448087431694, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.6448087431694, "cash": -10360.730593607299, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10360.730593607299, "assets": -10360.730593607299, "equity": -360360.73059360683, "shareCapital": 0, "retainedEarnings": -360306.0857848637, "currentYearNetIncome": -54.6448087431694, "dividends": 0, "liabilitiesEquity": -10360.73059360683, "fcf": -54.6448087431694, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.6448087431694, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.6448087431694, "cashInterest": 54.6448087431694, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 360360.7305936073, "leverage": null, "workingCapital": -10360.730593607299, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10306.08578486413, "balanceCheck": -4.69299266114831e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.61202185792348, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.61202185792348, "tax": 0, "netIncome": -136.61202185792348, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.61202185792348, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.61202185792348, "cash": -10497.342615465222, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10497.342615465222, "assets": -10497.342615465222, "equity": -360497.34261546476, "shareCapital": 0, "retainedEarnings": -360360.73059360683, "currentYearNetIncome": -136.61202185792348, "dividends": 0, "liabilitiesEquity": -10497.34261546476, "fcf": -136.61202185792348, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.61202185792348, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.61202185792348, "cashInterest": 136.61202185792348, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 360497.3426154652, "leverage": null, "workingCapital": -10497.342615465222, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10360.730593607299, "balanceCheck": -4.6202330850064754e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -10688.599446066315, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10688.599446066315, "assets": -10688.599446066315, "equity": -360688.59944606584, "shareCapital": 0, "retainedEarnings": -360497.34261546476, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -10688.59944606584, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 360688.5994460663, "leverage": null, "workingCapital": -10688.599446066315, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10497.342615465222, "balanceCheck": -4.747562343254685e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -10879.856276667408, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -10879.856276667408, "assets": -10879.856276667408, "equity": -360879.8562766669, "shareCapital": 0, "retainedEarnings": -360688.59944606584, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -10879.85627666692, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 360879.8562766674, "leverage": null, "workingCapital": -10879.856276667408, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10688.599446066315, "balanceCheck": -4.874891601502895e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -11071.1131072685, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11071.1131072685, "assets": -11071.1131072685, "equity": -361071.113107268, "shareCapital": 0, "retainedEarnings": -360879.8562766669, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -11071.113107268, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 361071.1131072685, "leverage": null, "workingCapital": -11071.1131072685, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -10879.856276667408, "balanceCheck": -5.002220859751105e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.2896174863388, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.2896174863388, "tax": 0, "netIncome": -109.2896174863388, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.2896174863388, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.2896174863388, "cash": -11180.402724754838, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11180.402724754838, "assets": -11180.402724754838, "equity": -361180.40272475436, "shareCapital": 0, "retainedEarnings": -361071.113107268, "currentYearNetIncome": -109.2896174863388, "dividends": 0, "liabilitiesEquity": -11180.402724754356, "fcf": -109.2896174863388, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.2896174863388, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.2896174863388, "cashInterest": 109.2896174863388, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 361180.4027247548, "leverage": null, "workingCapital": -11180.402724754838, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11071.1131072685, "balanceCheck": -4.82032191939652e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -81.9672131147541, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -81.9672131147541, "tax": 0, "netIncome": -81.9672131147541, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -81.9672131147541, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -81.9672131147541, "cash": -11262.369937869593, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11262.369937869593, "assets": -11262.369937869593, "equity": -361262.36993786914, "shareCapital": 0, "retainedEarnings": -361180.40272475436, "currentYearNetIncome": -81.9672131147541, "dividends": 0, "liabilitiesEquity": -11262.369937869138, "fcf": -81.9672131147541, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -81.9672131147541, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 81.9672131147541, "cashInterest": 81.9672131147541, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 361262.3699378696, "leverage": null, "workingCapital": -11262.369937869593, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11180.402724754838, "balanceCheck": -4.547473508864641e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -11453.626768470685, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11453.626768470685, "assets": -11453.626768470685, "equity": -361453.6267684702, "shareCapital": 0, "retainedEarnings": -361262.36993786914, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -11453.626768470218, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 361453.6267684707, "leverage": null, "workingCapital": -11453.626768470685, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11262.369937869593, "balanceCheck": -4.674802767112851e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -11644.883599071778, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11644.883599071778, "assets": -11644.883599071778, "equity": -361644.8835990713, "shareCapital": 0, "retainedEarnings": -361453.6267684702, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -11644.883599071298, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 361644.88359907176, "leverage": null, "workingCapital": -11644.883599071778, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11453.626768470685, "balanceCheck": -4.802132025361061e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.2568306010929, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.2568306010929, "tax": 0, "netIncome": -191.2568306010929, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.2568306010929, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.2568306010929, "cash": -11836.14042967287, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -11836.14042967287, "assets": -11836.14042967287, "equity": -361836.1404296724, "shareCapital": 0, "retainedEarnings": -361644.8835990713, "currentYearNetIncome": -191.2568306010929, "dividends": 0, "liabilitiesEquity": -11836.140429672378, "fcf": -191.2568306010929, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.2568306010929, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.2568306010929, "cashInterest": 191.2568306010929, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 361836.14042967284, "leverage": null, "workingCapital": -11836.14042967287, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11644.883599071778, "balanceCheck": -4.929461283609271e-10, "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": 350000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -163.9344262295082, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -163.9344262295082, "tax": 0, "netIncome": -163.9344262295082, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -163.9344262295082, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -163.9344262295082, "cash": -12000.07485590238, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -12000.07485590238, "assets": -12000.07485590238, "equity": -362000.0748559019, "shareCapital": 0, "retainedEarnings": -361836.1404296724, "currentYearNetIncome": -163.9344262295082, "dividends": 0, "liabilitiesEquity": -12000.074855901883, "fcf": -163.9344262295082, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -163.9344262295082, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 163.9344262295082, "cashInterest": 163.9344262295082, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362000.0748559024, "leverage": null, "workingCapital": -12000.07485590238, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -11836.14042967287, "balanceCheck": -4.965841071680188e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.3224043715847, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.3224043715847, "tax": 0, "netIncome": -27.3224043715847, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.3224043715847, "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": -150027.32240437157, "cash": -162027.39726027395, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162027.39726027395, "assets": -162027.39726027395, "equity": -362027.39726027346, "shareCapital": 0, "retainedEarnings": -362000.0748559019, "currentYearNetIncome": -27.3224043715847, "dividends": 0, "liabilitiesEquity": -162027.39726027346, "fcf": -27.3224043715847, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.3224043715847, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.3224043715847, "cashInterest": 27.3224043715847, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362027.3972602739, "leverage": null, "workingCapital": -162027.39726027395, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -12000.07485590238, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -162219.17808219176, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162219.17808219176, "assets": -162219.17808219176, "equity": -362219.17808219127, "shareCapital": 0, "retainedEarnings": -362027.39726027346, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -162219.17808219127, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362219.17808219173, "leverage": null, "workingCapital": -162219.17808219176, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162027.39726027395, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -162410.95890410958, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162410.95890410958, "assets": -162410.95890410958, "equity": -362410.9589041091, "shareCapital": 0, "retainedEarnings": -362219.17808219127, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -162410.95890410908, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362410.95890410955, "leverage": null, "workingCapital": -162410.95890410958, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162219.17808219176, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -162602.7397260274, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162602.7397260274, "assets": -162602.7397260274, "equity": -362602.7397260269, "shareCapital": 0, "retainedEarnings": -362410.9589041091, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -162602.7397260269, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362602.73972602736, "leverage": null, "workingCapital": -162602.7397260274, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162410.95890410958, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -162794.5205479452, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162794.5205479452, "assets": -162794.5205479452, "equity": -362794.5205479447, "shareCapital": 0, "retainedEarnings": -362602.7397260269, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -162794.5205479447, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362794.52054794517, "leverage": null, "workingCapital": -162794.5205479452, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162602.7397260274, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -82.1917808219178, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -82.1917808219178, "tax": 0, "netIncome": -82.1917808219178, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -82.1917808219178, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -82.1917808219178, "cash": -162876.7123287671, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162876.7123287671, "assets": -162876.7123287671, "equity": -362876.71232876665, "shareCapital": 0, "retainedEarnings": -362794.5205479447, "currentYearNetIncome": -82.1917808219178, "dividends": 0, "liabilitiesEquity": -162876.71232876665, "fcf": -82.1917808219178, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -82.1917808219178, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 82.1917808219178, "cashInterest": 82.1917808219178, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362876.7123287671, "leverage": null, "workingCapital": -162876.7123287671, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162794.5205479452, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.58904109589041, "tax": 0, "netIncome": -109.58904109589041, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.58904109589041, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.58904109589041, "cash": -162986.301369863, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -162986.301369863, "assets": -162986.301369863, "equity": -362986.3013698625, "shareCapital": 0, "retainedEarnings": -362876.71232876665, "currentYearNetIncome": -109.58904109589041, "dividends": 0, "liabilitiesEquity": -162986.3013698625, "fcf": -109.58904109589041, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 362986.301369863, "leverage": null, "workingCapital": -162986.301369863, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162876.7123287671, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -163178.08219178082, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -163178.08219178082, "assets": -163178.08219178082, "equity": -363178.0821917803, "shareCapital": 0, "retainedEarnings": -362986.3013698625, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -163178.08219178033, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 363178.0821917808, "leverage": null, "workingCapital": -163178.08219178082, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -162986.301369863, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -163369.86301369863, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -163369.86301369863, "assets": -163369.86301369863, "equity": -363369.86301369814, "shareCapital": 0, "retainedEarnings": -363178.0821917803, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -163369.86301369814, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 363369.8630136986, "leverage": null, "workingCapital": -163369.86301369863, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -163178.08219178082, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -163561.64383561644, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -163561.64383561644, "assets": -163561.64383561644, "equity": -363561.64383561595, "shareCapital": 0, "retainedEarnings": -363369.86301369814, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -163561.64383561595, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 363561.6438356164, "leverage": null, "workingCapital": -163561.64383561644, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -163369.86301369863, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -82.1917808219178, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -82.1917808219178, "tax": 0, "netIncome": -82.1917808219178, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -82.1917808219178, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -82.1917808219178, "cash": -163643.83561643836, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -163643.83561643836, "assets": -163643.83561643836, "equity": -363643.8356164379, "shareCapital": 0, "retainedEarnings": -363561.64383561595, "currentYearNetIncome": -82.1917808219178, "dividends": 0, "liabilitiesEquity": -163643.8356164379, "fcf": -82.1917808219178, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -82.1917808219178, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 82.1917808219178, "cashInterest": 82.1917808219178, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 363643.83561643836, "leverage": null, "workingCapital": -163643.83561643836, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -163561.64383561644, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.58904109589041, "tax": 0, "netIncome": -109.58904109589041, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.58904109589041, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.58904109589041, "cash": -163753.42465753425, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -163753.42465753425, "assets": -163753.42465753425, "equity": -363753.42465753376, "shareCapital": 0, "retainedEarnings": -363643.8356164379, "currentYearNetIncome": -109.58904109589041, "dividends": 0, "liabilitiesEquity": -163753.42465753376, "fcf": -109.58904109589041, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 363753.4246575342, "leverage": null, "workingCapital": -163753.42465753425, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -163643.83561643836, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -163945.20547945207, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -163945.20547945207, "assets": -163945.20547945207, "equity": -363945.2054794516, "shareCapital": 0, "retainedEarnings": -363753.42465753376, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -163945.20547945157, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 363945.20547945204, "leverage": null, "workingCapital": -163945.20547945207, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -163753.42465753425, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -164136.98630136988, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -164136.98630136988, "assets": -164136.98630136988, "equity": -364136.9863013694, "shareCapital": 0, "retainedEarnings": -363945.2054794516, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -164136.98630136938, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 364136.98630136985, "leverage": null, "workingCapital": -164136.98630136988, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -163945.20547945207, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -164328.7671232877, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -164328.7671232877, "assets": -164328.7671232877, "equity": -364328.7671232872, "shareCapital": 0, "retainedEarnings": -364136.9863013694, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -164328.7671232872, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 364328.76712328766, "leverage": null, "workingCapital": -164328.7671232877, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -164136.98630136988, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -164.3835616438356, "tax": 0, "netIncome": -164.3835616438356, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -164.3835616438356, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -164.3835616438356, "cash": -164493.15068493152, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -164493.15068493152, "assets": -164493.15068493152, "equity": -364493.150684931, "shareCapital": 0, "retainedEarnings": -364328.7671232872, "currentYearNetIncome": -164.3835616438356, "dividends": 0, "liabilitiesEquity": -164493.15068493102, "fcf": -164.3835616438356, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 364493.15068493155, "leverage": null, "workingCapital": -164493.15068493152, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -164328.7671232877, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.397260273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.397260273972602, "tax": 0, "netIncome": -27.397260273972602, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.397260273972602, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -27.397260273972602, "cash": -164520.5479452055, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -164520.5479452055, "assets": -164520.5479452055, "equity": -364520.547945205, "shareCapital": 0, "retainedEarnings": -364493.150684931, "currentYearNetIncome": -27.397260273972602, "dividends": 0, "liabilitiesEquity": -164520.547945205, "fcf": -27.397260273972602, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.397260273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.397260273972602, "cashInterest": 27.397260273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 364520.5479452055, "leverage": null, "workingCapital": -164520.5479452055, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -164493.15068493152, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -164712.3287671233, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -164712.3287671233, "assets": -164712.3287671233, "equity": -364712.3287671228, "shareCapital": 0, "retainedEarnings": -364520.547945205, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -164712.32876712282, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 364712.3287671233, "leverage": null, "workingCapital": -164712.3287671233, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -164520.5479452055, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -164904.10958904112, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -164904.10958904112, "assets": -164904.10958904112, "equity": -364904.1095890406, "shareCapital": 0, "retainedEarnings": -364712.3287671228, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -164904.10958904063, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 364904.1095890411, "leverage": null, "workingCapital": -164904.10958904112, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -164712.3287671233, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -165095.89041095893, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -165095.89041095893, "assets": -165095.89041095893, "equity": -365095.89041095844, "shareCapital": 0, "retainedEarnings": -364904.1095890406, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -165095.89041095844, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 365095.8904109589, "leverage": null, "workingCapital": -165095.89041095893, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -164904.10958904112, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -165287.67123287675, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -165287.67123287675, "assets": -165287.67123287675, "equity": -365287.67123287625, "shareCapital": 0, "retainedEarnings": -365095.89041095844, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -165287.67123287625, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 365287.6712328767, "leverage": null, "workingCapital": -165287.67123287675, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -165095.89041095893, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.397260273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.397260273972602, "tax": 0, "netIncome": -27.397260273972602, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.397260273972602, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -27.397260273972602, "cash": -165315.06849315073, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -165315.06849315073, "assets": -165315.06849315073, "equity": -365315.06849315023, "shareCapital": 0, "retainedEarnings": -365287.67123287625, "currentYearNetIncome": -27.397260273972602, "dividends": 0, "liabilitiesEquity": -165315.06849315023, "fcf": -27.397260273972602, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.397260273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.397260273972602, "cashInterest": 27.397260273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 365315.06849315076, "leverage": null, "workingCapital": -165315.06849315073, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -165287.67123287675, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -164.3835616438356, "tax": 0, "netIncome": -164.3835616438356, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -164.3835616438356, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -164.3835616438356, "cash": -165479.45205479456, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -165479.45205479456, "assets": -165479.45205479456, "equity": -365479.45205479406, "shareCapital": 0, "retainedEarnings": -365315.06849315023, "currentYearNetIncome": -164.3835616438356, "dividends": 0, "liabilitiesEquity": -165479.45205479406, "fcf": -164.3835616438356, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 365479.4520547945, "leverage": null, "workingCapital": -165479.45205479456, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -165315.06849315073, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -165671.23287671237, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -165671.23287671237, "assets": -165671.23287671237, "equity": -365671.2328767119, "shareCapital": 0, "retainedEarnings": -365479.45205479406, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -165671.23287671187, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 365671.23287671234, "leverage": null, "workingCapital": -165671.23287671237, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -165479.45205479456, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -165863.01369863018, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -165863.01369863018, "assets": -165863.01369863018, "equity": -365863.0136986297, "shareCapital": 0, "retainedEarnings": -365671.2328767119, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -165863.0136986297, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 365863.01369863015, "leverage": null, "workingCapital": -165863.01369863018, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -165671.23287671237, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -166054.794520548, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166054.794520548, "assets": -166054.794520548, "equity": -366054.7945205475, "shareCapital": 0, "retainedEarnings": -365863.0136986297, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -166054.7945205475, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366054.79452054796, "leverage": null, "workingCapital": -166054.794520548, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -165863.01369863018, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.58904109589041, "tax": 0, "netIncome": -109.58904109589041, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.58904109589041, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.58904109589041, "cash": -166164.3835616439, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166164.3835616439, "assets": -166164.3835616439, "equity": -366164.38356164336, "shareCapital": 0, "retainedEarnings": -366054.7945205475, "currentYearNetIncome": -109.58904109589041, "dividends": 0, "liabilitiesEquity": -166164.38356164336, "fcf": -109.58904109589041, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366164.3835616439, "leverage": null, "workingCapital": -166164.3835616439, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166054.794520548, "balanceCheck": -5.238689482212067e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -82.1917808219178, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -82.1917808219178, "tax": 0, "netIncome": -82.1917808219178, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -82.1917808219178, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -82.1917808219178, "cash": -166246.5753424658, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166246.5753424658, "assets": -166246.5753424658, "equity": -366246.5753424653, "shareCapital": 0, "retainedEarnings": -366164.38356164336, "currentYearNetIncome": -82.1917808219178, "dividends": 0, "liabilitiesEquity": -166246.5753424653, "fcf": -82.1917808219178, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -82.1917808219178, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 82.1917808219178, "cashInterest": 82.1917808219178, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366246.5753424658, "leverage": null, "workingCapital": -166246.5753424658, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166164.3835616439, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -166438.35616438361, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166438.35616438361, "assets": -166438.35616438361, "equity": -366438.3561643831, "shareCapital": 0, "retainedEarnings": -366246.5753424653, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -166438.35616438312, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366438.3561643836, "leverage": null, "workingCapital": -166438.35616438361, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166246.5753424658, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -166630.13698630143, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166630.13698630143, "assets": -166630.13698630143, "equity": -366630.13698630093, "shareCapital": 0, "retainedEarnings": -366438.3561643831, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -166630.13698630093, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366630.1369863014, "leverage": null, "workingCapital": -166630.13698630143, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166438.35616438361, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -166821.91780821924, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166821.91780821924, "assets": -166821.91780821924, "equity": -366821.91780821874, "shareCapital": 0, "retainedEarnings": -366630.13698630093, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -166821.91780821874, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366821.9178082192, "leverage": null, "workingCapital": -166821.91780821924, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166630.13698630143, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -164.3835616438356, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -164.3835616438356, "tax": 0, "netIncome": -164.3835616438356, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -164.3835616438356, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -164.3835616438356, "cash": -166986.30136986307, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -166986.30136986307, "assets": -166986.30136986307, "equity": -366986.3013698626, "shareCapital": 0, "retainedEarnings": -366821.91780821874, "currentYearNetIncome": -164.3835616438356, "dividends": 0, "liabilitiesEquity": -166986.30136986257, "fcf": -164.3835616438356, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -164.3835616438356, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 164.3835616438356, "cashInterest": 164.3835616438356, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 366986.3013698631, "leverage": null, "workingCapital": -166986.30136986307, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166821.91780821924, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -27.397260273972602, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -27.397260273972602, "tax": 0, "netIncome": -27.397260273972602, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -27.397260273972602, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -27.397260273972602, "cash": -167013.69863013705, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167013.69863013705, "assets": -167013.69863013705, "equity": -367013.69863013655, "shareCapital": 0, "retainedEarnings": -366986.3013698626, "currentYearNetIncome": -27.397260273972602, "dividends": 0, "liabilitiesEquity": -167013.69863013655, "fcf": -27.397260273972602, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -27.397260273972602, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 27.397260273972602, "cashInterest": 27.397260273972602, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367013.698630137, "leverage": null, "workingCapital": -167013.69863013705, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -166986.30136986307, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -167205.47945205486, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167205.47945205486, "assets": -167205.47945205486, "equity": -367205.47945205437, "shareCapital": 0, "retainedEarnings": -367013.69863013655, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -167205.47945205437, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367205.47945205483, "leverage": null, "workingCapital": -167205.47945205486, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167013.69863013705, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -167397.26027397267, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167397.26027397267, "assets": -167397.26027397267, "equity": -367397.2602739722, "shareCapital": 0, "retainedEarnings": -367205.47945205437, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -167397.26027397218, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367397.26027397264, "leverage": null, "workingCapital": -167397.26027397267, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167205.47945205486, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -167589.04109589048, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167589.04109589048, "assets": -167589.04109589048, "equity": -367589.04109589, "shareCapital": 0, "retainedEarnings": -367397.2602739722, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -167589.04109589, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367589.04109589045, "leverage": null, "workingCapital": -167589.04109589048, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167397.26027397267, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -167780.8219178083, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167780.8219178083, "assets": -167780.8219178083, "equity": -367780.8219178078, "shareCapital": 0, "retainedEarnings": -367589.04109589, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -167780.8219178078, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367780.82191780827, "leverage": null, "workingCapital": -167780.8219178083, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167589.04109589048, "balanceCheck": -4.94765117764473e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.794520547945204, "tax": 0, "netIncome": -54.794520547945204, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.794520547945204, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.794520547945204, "cash": -167835.61643835623, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167835.61643835623, "assets": -167835.61643835623, "equity": -367835.61643835576, "shareCapital": 0, "retainedEarnings": -367780.8219178078, "currentYearNetIncome": -54.794520547945204, "dividends": 0, "liabilitiesEquity": -167835.61643835576, "fcf": -54.794520547945204, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367835.6164383562, "leverage": null, "workingCapital": -167835.61643835623, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167780.8219178083, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.986301369863, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.986301369863, "tax": 0, "netIncome": -136.986301369863, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.986301369863, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.986301369863, "cash": -167972.60273972608, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -167972.60273972608, "assets": -167972.60273972608, "equity": -367972.6027397256, "shareCapital": 0, "retainedEarnings": -367835.61643835576, "currentYearNetIncome": -136.986301369863, "dividends": 0, "liabilitiesEquity": -167972.6027397256, "fcf": -136.986301369863, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.986301369863, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.986301369863, "cashInterest": 136.986301369863, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 367972.6027397261, "leverage": null, "workingCapital": -167972.60273972608, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167835.61643835623, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -168164.3835616439, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -168164.3835616439, "assets": -168164.3835616439, "equity": -368164.3835616434, "shareCapital": 0, "retainedEarnings": -367972.6027397256, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -168164.38356164342, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 368164.3835616439, "leverage": null, "workingCapital": -168164.3835616439, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -167972.60273972608, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -168356.1643835617, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -168356.1643835617, "assets": -168356.1643835617, "equity": -368356.16438356123, "shareCapital": 0, "retainedEarnings": -368164.3835616434, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -168356.16438356123, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 368356.1643835617, "leverage": null, "workingCapital": -168356.1643835617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -168164.3835616439, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -168547.9452054795, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -168547.9452054795, "assets": -168547.9452054795, "equity": -368547.94520547905, "shareCapital": 0, "retainedEarnings": -368356.16438356123, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -168547.94520547905, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 368547.9452054795, "leverage": null, "workingCapital": -168547.9452054795, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -168356.1643835617, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.986301369863, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.986301369863, "tax": 0, "netIncome": -136.986301369863, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.986301369863, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.986301369863, "cash": -168684.93150684936, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -168684.93150684936, "assets": -168684.93150684936, "equity": -368684.9315068489, "shareCapital": 0, "retainedEarnings": -368547.94520547905, "currentYearNetIncome": -136.986301369863, "dividends": 0, "liabilitiesEquity": -168684.9315068489, "fcf": -136.986301369863, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.986301369863, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.986301369863, "cashInterest": 136.986301369863, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 368684.93150684936, "leverage": null, "workingCapital": -168684.93150684936, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -168547.9452054795, "balanceCheck": -4.656612873077393e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.794520547945204, "tax": 0, "netIncome": -54.794520547945204, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.794520547945204, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.794520547945204, "cash": -168739.7260273973, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -168739.7260273973, "assets": -168739.7260273973, "equity": -368739.72602739686, "shareCapital": 0, "retainedEarnings": -368684.9315068489, "currentYearNetIncome": -54.794520547945204, "dividends": 0, "liabilitiesEquity": -168739.72602739686, "fcf": -54.794520547945204, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 368739.7260273973, "leverage": null, "workingCapital": -168739.7260273973, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -168684.93150684936, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -168931.5068493151, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -168931.5068493151, "assets": -168931.5068493151, "equity": -368931.50684931467, "shareCapital": 0, "retainedEarnings": -368739.72602739686, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -168931.50684931467, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 368931.50684931513, "leverage": null, "workingCapital": -168931.5068493151, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -168739.7260273973, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -169123.28767123292, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -169123.28767123292, "assets": -169123.28767123292, "equity": -369123.2876712325, "shareCapital": 0, "retainedEarnings": -368931.50684931467, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -169123.28767123248, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 369123.28767123295, "leverage": null, "workingCapital": -169123.28767123292, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -168931.5068493151, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -169315.06849315073, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -169315.06849315073, "assets": -169315.06849315073, "equity": -369315.0684931503, "shareCapital": 0, "retainedEarnings": -369123.2876712325, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -169315.0684931503, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 369315.06849315076, "leverage": null, "workingCapital": -169315.06849315073, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -169123.28767123292, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -169506.84931506854, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -169506.84931506854, "assets": -169506.84931506854, "equity": -369506.8493150681, "shareCapital": 0, "retainedEarnings": -369315.0684931503, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -169506.8493150681, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 369506.84931506857, "leverage": null, "workingCapital": -169506.84931506854, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -169315.06849315073, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -169698.63013698635, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -169698.63013698635, "assets": -169698.63013698635, "equity": -369698.6301369859, "shareCapital": 0, "retainedEarnings": -369506.8493150681, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -169698.6301369859, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 369698.6301369864, "leverage": null, "workingCapital": -169698.63013698635, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -169506.84931506854, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -169890.41095890416, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -169890.41095890416, "assets": -169890.41095890416, "equity": -369890.4109589037, "shareCapital": 0, "retainedEarnings": -369698.6301369859, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -169890.41095890373, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 369890.4109589042, "leverage": null, "workingCapital": -169890.41095890416, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -169698.63013698635, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -170082.19178082197, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -170082.19178082197, "assets": -170082.19178082197, "equity": -370082.19178082154, "shareCapital": 0, "retainedEarnings": -369890.4109589037, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -170082.19178082154, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 370082.191780822, "leverage": null, "workingCapital": -170082.19178082197, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -169890.41095890416, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -170273.97260273978, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -170273.97260273978, "assets": -170273.97260273978, "equity": -370273.97260273935, "shareCapital": 0, "retainedEarnings": -370082.19178082154, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -170273.97260273935, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 370273.9726027398, "leverage": null, "workingCapital": -170273.97260273978, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -170082.19178082197, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -82.1917808219178, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -82.1917808219178, "tax": 0, "netIncome": -82.1917808219178, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -82.1917808219178, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -82.1917808219178, "cash": -170356.1643835617, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -170356.1643835617, "assets": -170356.1643835617, "equity": -370356.1643835613, "shareCapital": 0, "retainedEarnings": -370273.97260273935, "currentYearNetIncome": -82.1917808219178, "dividends": 0, "liabilitiesEquity": -170356.1643835613, "fcf": -82.1917808219178, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -82.1917808219178, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 82.1917808219178, "cashInterest": 82.1917808219178, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 370356.1643835617, "leverage": null, "workingCapital": -170356.1643835617, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -170273.97260273978, "balanceCheck": -4.0745362639427185e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -109.58904109589041, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -109.58904109589041, "tax": 0, "netIncome": -109.58904109589041, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -109.58904109589041, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -109.58904109589041, "cash": -170465.7534246576, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -170465.7534246576, "assets": -170465.7534246576, "equity": -370465.75342465716, "shareCapital": 0, "retainedEarnings": -370356.1643835613, "currentYearNetIncome": -109.58904109589041, "dividends": 0, "liabilitiesEquity": -170465.75342465716, "fcf": -109.58904109589041, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -109.58904109589041, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 109.58904109589041, "cashInterest": 109.58904109589041, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 370465.7534246576, "leverage": null, "workingCapital": -170465.7534246576, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -170356.1643835617, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -170657.5342465754, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -170657.5342465754, "assets": -170657.5342465754, "equity": -370657.53424657497, "shareCapital": 0, "retainedEarnings": -370465.75342465716, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -170657.53424657497, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 370657.53424657544, "leverage": null, "workingCapital": -170657.5342465754, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -170465.7534246576, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -170849.31506849322, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -170849.31506849322, "assets": -170849.31506849322, "equity": -370849.3150684928, "shareCapital": 0, "retainedEarnings": -370657.53424657497, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -170849.31506849278, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 370849.31506849325, "leverage": null, "workingCapital": -170849.31506849322, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -170657.5342465754, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -171041.09589041103, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -171041.09589041103, "assets": -171041.09589041103, "equity": -371041.0958904106, "shareCapital": 0, "retainedEarnings": -370849.3150684928, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -171041.0958904106, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 371041.09589041106, "leverage": null, "workingCapital": -171041.09589041103, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -170849.31506849322, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -136.986301369863, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -136.986301369863, "tax": 0, "netIncome": -136.986301369863, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -136.986301369863, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -136.986301369863, "cash": -171178.08219178088, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -171178.08219178088, "assets": -171178.08219178088, "equity": -371178.08219178044, "shareCapital": 0, "retainedEarnings": -371041.0958904106, "currentYearNetIncome": -136.986301369863, "dividends": 0, "liabilitiesEquity": -171178.08219178044, "fcf": -136.986301369863, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -136.986301369863, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 136.986301369863, "cashInterest": 136.986301369863, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 371178.0821917809, "leverage": null, "workingCapital": -171178.08219178088, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -171041.09589041103, "balanceCheck": -4.3655745685100555e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -54.794520547945204, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -54.794520547945204, "tax": 0, "netIncome": -54.794520547945204, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -54.794520547945204, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -54.794520547945204, "cash": -171232.8767123288, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -171232.8767123288, "assets": -171232.8767123288, "equity": -371232.8767123284, "shareCapital": 0, "retainedEarnings": -371178.08219178044, "currentYearNetIncome": -54.794520547945204, "dividends": 0, "liabilitiesEquity": -171232.8767123284, "fcf": -54.794520547945204, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -54.794520547945204, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 54.794520547945204, "cashInterest": 54.794520547945204, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 371232.8767123288, "leverage": null, "workingCapital": -171232.8767123288, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -171178.08219178088, "balanceCheck": -4.0745362639427185e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -171424.65753424662, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -171424.65753424662, "assets": -171424.65753424662, "equity": -371424.6575342462, "shareCapital": 0, "retainedEarnings": -371232.8767123284, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -171424.65753424622, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 371424.6575342466, "leverage": null, "workingCapital": -171424.65753424662, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -171232.8767123288, "balanceCheck": -4.0745362639427185e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -171616.43835616444, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -171616.43835616444, "assets": -171616.43835616444, "equity": -371616.438356164, "shareCapital": 0, "retainedEarnings": -371424.6575342462, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -171616.43835616403, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 371616.43835616444, "leverage": null, "workingCapital": -171616.43835616444, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -171424.65753424662, "balanceCheck": -4.0745362639427185e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -171808.21917808225, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -171808.21917808225, "assets": -171808.21917808225, "equity": -371808.21917808184, "shareCapital": 0, "retainedEarnings": -371616.438356164, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -171808.21917808184, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 371808.21917808225, "leverage": null, "workingCapital": -171808.21917808225, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -171616.43835616444, "balanceCheck": -4.0745362639427185e-10, "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": 200000, "interestRate": 0, "taxRate": 0, "payout": 0, "cogs": 0, "grossProfit": 0, "otherOperatingIncome": 0, "sgaExpense": 0, "ebitda": 0, "ebit": 0, "interest": -191.78082191780823, "interestIncome": 0, "impairment": 0, "otherOperatingExpense": 0, "manualOtherNonCashExpense": 0, "ebt": -191.78082191780823, "tax": 0, "netIncome": -191.78082191780823, "ar": 0, "grossAR": 0, "impairmentAllowance": 0, "inventory": 0, "ap": 0, "otherCA": 0, "otherCL": 0, "nonCashProvision": 0, "changeAR": 0, "changeInventory": 0, "changeAP": 0, "changeOtherWC": 0, "daAddback": 0, "otherNonCash": 0, "operatingNonCash": 0, "nonOperatingReclassification": 0, "cfo": -191.78082191780823, "capexOut": 0, "disposalProceeds": 0, "otherOperatingCF": 0, "otherInvestingCF": 0, "otherFinancingCF": 0, "cfi": 0, "debtIssued": 0, "debtRepaid": 0, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": 0, "cashChange": -191.78082191780823, "cash": -172000.00000000006, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -172000.00000000006, "assets": -172000.00000000006, "equity": -371999.99999999965, "shareCapital": 0, "retainedEarnings": -371808.21917808184, "currentYearNetIncome": -191.78082191780823, "dividends": 0, "liabilitiesEquity": -171999.99999999965, "fcf": -191.78082191780823, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": -191.78082191780823, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 191.78082191780823, "cashInterest": 191.78082191780823, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 372000.00000000006, "leverage": null, "workingCapital": -172000.00000000006, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -171808.21917808225, "balanceCheck": -4.0745362639427185e-10, "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": -200000, "revolver": 0, "fundingChange": 0, "dividendsOut": 0, "cff": -200000, "cashChange": -200000, "cash": -372000.00000000006, "ppe": 0, "otherNCA": 0, "otherNCL": 0, "currentAssets": -372000.00000000006, "assets": -372000.00000000006, "equity": -371999.99999999965, "shareCapital": 0, "retainedEarnings": -371999.99999999965, "currentYearNetIncome": 0, "dividends": 0, "liabilitiesEquity": -371999.99999999965, "fcf": 0, "totalCapex": 0, "collections": 0, "suppliers": 0, "operatingPayments": 0, "interestPaid": 0, "taxPaid": 0, "taxExpense": 0, "cashTax": 0, "taxPayable": 0, "interestExpense": 0, "cashInterest": 0, "interestPayable": 0, "roic": null, "roe": null, "roa": null, "ebitMargin": null, "ebitdaMargin": null, "fcfMargin": null, "netDebt": 372000.00000000006, "leverage": null, "workingCapital": -372000.00000000006, "nwc": 0, "ccc": null, "currentRatio": null, "quickRatio": null, "beginningCash": -172000.00000000006, "balanceCheck": -4.0745362639427185e-10, "investedCapital": 0, "purchases": 0, "equityIssued": 0, "buybacksOut": 0 } }, "fineAdjusted": null } ] } }